Hextar Healthcare Bhd
KLSE:HEXTAR
Balance Sheet
Balance Sheet Decomposition
Hextar Healthcare Bhd
Hextar Healthcare Bhd
Balance Sheet
Hextar Healthcare Bhd
| Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
7
|
4
|
2
|
11
|
4
|
4
|
4
|
7
|
26
|
2
|
2
|
24
|
6
|
29
|
17
|
37
|
50
|
77
|
49
|
95
|
|
| Cash |
7
|
4
|
2
|
11
|
4
|
4
|
4
|
7
|
26
|
2
|
2
|
24
|
6
|
29
|
17
|
37
|
50
|
77
|
49
|
95
|
|
| Short-Term Investments |
2
|
1
|
1
|
1
|
11
|
8
|
9
|
11
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
27
|
6
|
31
|
19
|
17
|
|
| Total Receivables |
21
|
23
|
22
|
20
|
19
|
19
|
17
|
16
|
26
|
19
|
20
|
20
|
33
|
134
|
117
|
163
|
135
|
190
|
200
|
215
|
|
| Accounts Receivables |
14
|
18
|
19
|
18
|
17
|
17
|
17
|
16
|
13
|
12
|
12
|
12
|
11
|
125
|
103
|
156
|
130
|
159
|
181
|
164
|
|
| Other Receivables |
7
|
5
|
3
|
2
|
2
|
1
|
1
|
1
|
13
|
7
|
8
|
8
|
22
|
9
|
14
|
7
|
5
|
31
|
18
|
51
|
|
| Inventory |
12
|
20
|
27
|
25
|
24
|
29
|
22
|
23
|
21
|
26
|
19
|
18
|
18
|
79
|
81
|
153
|
140
|
188
|
138
|
153
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
0
|
3
|
3
|
2
|
0
|
0
|
0
|
12
|
13
|
48
|
63
|
0
|
|
| Total Current Assets |
41
|
47
|
51
|
56
|
57
|
59
|
56
|
61
|
74
|
51
|
45
|
65
|
57
|
242
|
216
|
392
|
344
|
534
|
469
|
481
|
|
| PP&E Net |
17
|
32
|
38
|
40
|
41
|
42
|
50
|
49
|
49
|
62
|
61
|
55
|
60
|
64
|
62
|
107
|
128
|
172
|
171
|
172
|
|
| PP&E Gross |
17
|
32
|
38
|
40
|
41
|
42
|
50
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
128
|
172
|
171
|
0
|
|
| Accumulated Depreciation |
9
|
10
|
12
|
13
|
15
|
17
|
15
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
93
|
100
|
104
|
0
|
|
| Intangible Assets |
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
14
|
5
|
5
|
3
|
4
|
164
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
135
|
132
|
159
|
161
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
27
|
16
|
5
|
4
|
8
|
13
|
7
|
5
|
4
|
14
|
11
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
34
|
3
|
6
|
7
|
5
|
5
|
23
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
135
|
132
|
159
|
161
|
0
|
|
| Total Assets |
60
N/A
|
81
+35%
|
92
+13%
|
98
+7%
|
100
+1%
|
103
+3%
|
108
+5%
|
111
+4%
|
125
+12%
|
140
+13%
|
122
-13%
|
125
+3%
|
122
-2%
|
357
+192%
|
307
-14%
|
653
+113%
|
622
-5%
|
879
+41%
|
826
-6%
|
852
+3%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
2
|
4
|
4
|
5
|
6
|
8
|
5
|
6
|
4
|
8
|
11
|
8
|
4
|
28
|
25
|
53
|
30
|
49
|
49
|
49
|
|
| Accrued Liabilities |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
16
|
18
|
0
|
|
| Short-Term Debt |
1
|
7
|
8
|
6
|
8
|
8
|
6
|
8
|
5
|
7
|
6
|
11
|
13
|
86
|
43
|
103
|
93
|
222
|
231
|
213
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
3
|
24
|
4
|
19
|
24
|
40
|
56
|
59
|
|
| Other Current Liabilities |
4
|
4
|
5
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
3
|
2
|
10
|
11
|
15
|
35
|
39
|
119
|
54
|
48
|
|
| Total Current Liabilities |
8
|
16
|
18
|
14
|
17
|
19
|
15
|
19
|
16
|
21
|
22
|
23
|
29
|
149
|
87
|
216
|
200
|
445
|
409
|
370
|
|
| Long-Term Debt |
0
|
7
|
8
|
7
|
5
|
4
|
2
|
1
|
13
|
11
|
12
|
26
|
29
|
14
|
12
|
147
|
158
|
159
|
150
|
194
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
10
|
7
|
10
|
6
|
12
|
8
|
12
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
16
|
16
|
3
|
30
|
11
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
25
|
3
|
2
|
2
|
|
| Total Liabilities |
8
N/A
|
24
+185%
|
26
+10%
|
22
-17%
|
22
+2%
|
23
+4%
|
17
-25%
|
21
+20%
|
29
+41%
|
35
+19%
|
38
+10%
|
52
+35%
|
60
+16%
|
172
+185%
|
107
-38%
|
440
+310%
|
406
-8%
|
623
+54%
|
600
-4%
|
589
-2%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
12
|
12
|
12
|
40
|
40
|
40
|
50
|
50
|
53
|
53
|
53
|
55
|
55
|
170
|
170
|
634
|
634
|
634
|
634
|
634
|
|
| Retained Earnings |
37
|
42
|
50
|
34
|
35
|
37
|
31
|
32
|
31
|
32
|
11
|
0
|
9
|
8
|
23
|
428
|
390
|
362
|
392
|
344
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
1
|
1
|
1
|
1
|
1
|
1
|
9
|
9
|
9
|
19
|
17
|
19
|
16
|
8
|
7
|
17
|
15
|
15
|
17
|
17
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
40
|
31
|
31
|
38
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
5
|
|
| Total Equity |
52
N/A
|
58
+11%
|
66
+14%
|
77
+17%
|
78
+1%
|
80
+2%
|
90
+13%
|
91
+0%
|
95
+5%
|
106
+11%
|
84
-21%
|
74
-12%
|
62
-16%
|
185
+198%
|
200
+8%
|
213
+7%
|
217
+2%
|
256
+18%
|
225
-12%
|
264
+17%
|
|
| Total Liabilities & Equity |
60
N/A
|
81
+35%
|
92
+13%
|
98
+7%
|
100
+1%
|
103
+3%
|
108
+5%
|
111
+4%
|
125
+12%
|
140
+13%
|
122
-13%
|
125
+3%
|
122
-2%
|
357
+192%
|
307
-14%
|
653
+113%
|
622
-5%
|
879
+41%
|
826
-6%
|
852
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
74
|
74
|
74
|
480
|
480
|
480
|
480
|
480
|
509
|
509
|
509
|
509
|
509
|
3 939
|
3 939
|
3 915
|
3 857
|
3 876
|
3 876
|
3 868
|
|