Flexidynamic Holdings Bhd
KLSE:FLEXI
Balance Sheet
Balance Sheet Decomposition
Flexidynamic Holdings Bhd
Flexidynamic Holdings Bhd
Balance Sheet
Flexidynamic Holdings Bhd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
6
|
5
|
4
|
15
|
29
|
9
|
8
|
10
|
|
| Cash |
6
|
5
|
4
|
15
|
29
|
9
|
8
|
10
|
|
| Short-Term Investments |
1
|
1
|
0
|
3
|
3
|
2
|
0
|
0
|
|
| Total Receivables |
8
|
16
|
13
|
19
|
46
|
35
|
30
|
48
|
|
| Accounts Receivables |
7
|
14
|
12
|
14
|
34
|
21
|
17
|
33
|
|
| Other Receivables |
0
|
1
|
1
|
5
|
12
|
14
|
13
|
15
|
|
| Inventory |
2
|
3
|
4
|
6
|
12
|
6
|
5
|
8
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
17
|
25
|
21
|
43
|
90
|
52
|
43
|
67
|
|
| PP&E Net |
8
|
9
|
12
|
16
|
17
|
15
|
9
|
9
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
3
|
3
|
0
|
0
|
9
|
13
|
13
|
|
| Other Long-Term Assets |
0
|
1
|
0
|
2
|
8
|
5
|
3
|
4
|
|
| Total Assets |
27
N/A
|
38
+41%
|
37
-2%
|
62
+68%
|
115
+87%
|
81
-30%
|
69
-15%
|
92
+33%
|
|
| Liabilities | |||||||||
| Accounts Payable |
6
|
9
|
7
|
13
|
23
|
11
|
7
|
16
|
|
| Short-Term Debt |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
3
|
1
|
3
|
|
| Other Current Liabilities |
2
|
5
|
1
|
13
|
39
|
22
|
15
|
18
|
|
| Total Current Liabilities |
8
|
15
|
9
|
27
|
64
|
36
|
24
|
37
|
|
| Long-Term Debt |
5
|
5
|
7
|
10
|
8
|
8
|
7
|
13
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
13
N/A
|
20
+50%
|
16
-21%
|
37
+134%
|
73
+94%
|
45
-39%
|
31
-31%
|
50
+62%
|
|
| Equity | |||||||||
| Common Stock |
1
|
1
|
1
|
21
|
35
|
36
|
36
|
38
|
|
| Retained Earnings |
13
|
17
|
20
|
4
|
7
|
1
|
2
|
4
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
13
N/A
|
17
+31%
|
21
+20%
|
24
+17%
|
43
+75%
|
37
-14%
|
38
+4%
|
42
+10%
|
|
| Total Liabilities & Equity |
27
N/A
|
38
+41%
|
37
-2%
|
62
+68%
|
115
+87%
|
81
-30%
|
69
-15%
|
92
+33%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
284
|
284
|
284
|
209
|
284
|
285
|
285
|
300
|
|