Matrix Concepts Holdings Bhd
KLSE:MATRIX
Balance Sheet
Balance Sheet Decomposition
Matrix Concepts Holdings Bhd
Matrix Concepts Holdings Bhd
Balance Sheet
Matrix Concepts Holdings Bhd
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
4
|
6
|
15
|
26
|
20
|
60
|
33
|
87
|
194
|
188
|
316
|
238
|
144
|
441
|
335
|
176
|
|
| Cash |
3
|
5
|
9
|
26
|
20
|
60
|
33
|
87
|
194
|
188
|
0
|
0
|
144
|
191
|
0
|
0
|
|
| Cash Equivalents |
1
|
1
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
316
|
238
|
0
|
250
|
335
|
176
|
|
| Short-Term Investments |
5
|
5
|
5
|
5
|
81
|
37
|
45
|
30
|
87
|
76
|
0
|
0
|
58
|
59
|
34
|
42
|
|
| Total Receivables |
32
|
49
|
95
|
133
|
126
|
129
|
176
|
258
|
281
|
379
|
533
|
621
|
634
|
779
|
600
|
664
|
|
| Accounts Receivables |
15
|
25
|
75
|
101
|
117
|
113
|
166
|
252
|
274
|
373
|
533
|
621
|
618
|
779
|
541
|
600
|
|
| Other Receivables |
18
|
24
|
20
|
32
|
9
|
16
|
10
|
6
|
7
|
6
|
0
|
0
|
17
|
0
|
59
|
64
|
|
| Inventory |
103
|
121
|
347
|
376
|
512
|
567
|
358
|
164
|
390
|
671
|
624
|
618
|
463
|
398
|
393
|
731
|
|
| Other Current Assets |
1
|
0
|
0
|
2
|
21
|
7
|
4
|
9
|
28
|
46
|
0
|
0
|
93
|
150
|
328
|
179
|
|
| Total Current Assets |
144
|
181
|
462
|
542
|
760
|
799
|
616
|
548
|
980
|
1 361
|
1 473
|
1 476
|
1 393
|
1 427
|
1 491
|
1 656
|
|
| PP&E Net |
10
|
10
|
11
|
12
|
78
|
191
|
218
|
235
|
235
|
256
|
252
|
244
|
222
|
213
|
209
|
192
|
|
| PP&E Gross |
10
|
10
|
11
|
12
|
78
|
191
|
218
|
235
|
235
|
256
|
0
|
0
|
222
|
213
|
209
|
192
|
|
| Accumulated Depreciation |
10
|
11
|
12
|
14
|
3
|
4
|
13
|
9
|
36
|
45
|
0
|
0
|
55
|
84
|
91
|
96
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
34
|
39
|
36
|
101
|
104
|
|
| Long-Term Investments |
464
|
463
|
32
|
32
|
33
|
40
|
461
|
762
|
635
|
454
|
119
|
133
|
943
|
143
|
865
|
1 239
|
|
| Other Long-Term Assets |
2
|
2
|
2
|
2
|
7
|
7
|
7
|
11
|
15
|
27
|
698
|
723
|
23
|
810
|
40
|
54
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
621
N/A
|
656
+6%
|
506
-23%
|
587
+16%
|
878
+50%
|
1 037
+18%
|
1 302
+26%
|
1 555
+19%
|
1 865
+20%
|
2 098
+13%
|
2 577
+23%
|
2 610
+1%
|
2 619
+0%
|
2 630
+0%
|
2 706
+3%
|
3 245
+20%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
41
|
43
|
57
|
48
|
68
|
53
|
52
|
55
|
50
|
87
|
460
|
431
|
65
|
419
|
595
|
523
|
|
| Accrued Liabilities |
29
|
25
|
100
|
96
|
106
|
104
|
53
|
63
|
63
|
125
|
0
|
0
|
160
|
186
|
144
|
172
|
|
| Short-Term Debt |
9
|
10
|
0
|
0
|
32
|
38
|
63
|
44
|
106
|
135
|
0
|
0
|
100
|
0
|
34
|
77
|
|
| Current Portion of Long-Term Debt |
301
|
299
|
4
|
4
|
8
|
11
|
34
|
49
|
27
|
27
|
189
|
141
|
69
|
164
|
28
|
22
|
|
| Other Current Liabilities |
35
|
57
|
94
|
79
|
124
|
137
|
79
|
114
|
221
|
195
|
66
|
32
|
188
|
17
|
141
|
183
|
|
| Total Current Liabilities |
415
|
434
|
256
|
227
|
337
|
344
|
280
|
325
|
468
|
569
|
715
|
604
|
581
|
538
|
496
|
586
|
|
| Long-Term Debt |
23
|
17
|
13
|
18
|
11
|
28
|
108
|
181
|
181
|
200
|
241
|
188
|
117
|
80
|
88
|
447
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
11
|
12
|
16
|
14
|
13
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
28
|
25
|
7
|
0
|
18
|
21
|
22
|
25
|
20
|
17
|
|
| Total Liabilities |
438
N/A
|
453
+3%
|
269
-41%
|
245
-9%
|
349
+42%
|
373
+7%
|
417
+12%
|
531
+28%
|
658
+24%
|
771
+17%
|
971
+26%
|
802
-17%
|
709
-12%
|
626
-12%
|
570
-9%
|
1 020
+79%
|
|
| Equity | |||||||||||||||||
| Common Stock |
41
|
41
|
51
|
51
|
301
|
457
|
564
|
577
|
796
|
800
|
961
|
961
|
961
|
961
|
961
|
961
|
|
| Retained Earnings |
142
|
162
|
187
|
291
|
159
|
205
|
289
|
401
|
413
|
533
|
671
|
845
|
944
|
1 045
|
1 168
|
1 259
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
69
|
1
|
32
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
7
|
27
|
1
|
5
|
3
|
8
|
5
|
|
| Total Equity |
183
N/A
|
203
+11%
|
238
+17%
|
342
+44%
|
529
+55%
|
664
+25%
|
885
+33%
|
1 024
+16%
|
1 206
+18%
|
1 327
+10%
|
1 605
+21%
|
1 808
+13%
|
1 910
+6%
|
2 004
+5%
|
2 136
+7%
|
2 225
+4%
|
|
| Total Liabilities & Equity |
621
N/A
|
656
+6%
|
506
-23%
|
587
+16%
|
878
+50%
|
1 037
+18%
|
1 302
+26%
|
1 555
+19%
|
1 865
+20%
|
2 098
+13%
|
2 577
+23%
|
2 610
+1%
|
2 619
+0%
|
2 630
+0%
|
2 706
+3%
|
3 245
+20%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
200
|
200
|
252
|
252
|
988
|
1 500
|
1 586
|
1 615
|
1 689
|
1 694
|
1 877
|
1 877
|
1 877
|
1 877
|
1 877
|
1 877
|
|