Power Root Bhd
KLSE:PWROOT
Balance Sheet
Balance Sheet Decomposition
Power Root Bhd
Power Root Bhd
Balance Sheet
Power Root Bhd
| Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
9
|
10
|
12
|
15
|
18
|
25
|
39
|
50
|
47
|
53
|
31
|
42
|
83
|
0
|
0
|
0
|
113
|
92
|
|
| Cash |
5
|
9
|
10
|
12
|
15
|
18
|
25
|
39
|
50
|
47
|
53
|
31
|
42
|
83
|
0
|
0
|
0
|
113
|
92
|
|
| Short-Term Investments |
2
|
60
|
38
|
41
|
13
|
12
|
13
|
9
|
18
|
24
|
15
|
21
|
15
|
27
|
1
|
2
|
0
|
1
|
4
|
|
| Total Receivables |
45
|
66
|
61
|
59
|
80
|
78
|
107
|
111
|
106
|
126
|
158
|
150
|
121
|
108
|
74
|
74
|
99
|
112
|
93
|
|
| Accounts Receivables |
44
|
62
|
55
|
51
|
71
|
63
|
103
|
102
|
91
|
104
|
139
|
133
|
108
|
103
|
64
|
62
|
86
|
97
|
77
|
|
| Other Receivables |
1
|
3
|
6
|
8
|
8
|
14
|
4
|
10
|
15
|
21
|
19
|
18
|
13
|
5
|
9
|
12
|
13
|
15
|
16
|
|
| Inventory |
22
|
41
|
37
|
25
|
24
|
33
|
52
|
77
|
55
|
47
|
49
|
70
|
67
|
65
|
64
|
79
|
116
|
99
|
117
|
|
| Other Current Assets |
1
|
0
|
0
|
0
|
0
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
12
|
27
|
14
|
12
|
7
|
|
| Total Current Assets |
75
|
176
|
145
|
138
|
132
|
150
|
202
|
236
|
228
|
244
|
276
|
271
|
250
|
292
|
236
|
272
|
305
|
337
|
312
|
|
| PP&E Net |
36
|
61
|
74
|
82
|
82
|
72
|
75
|
75
|
80
|
76
|
78
|
75
|
78
|
80
|
99
|
98
|
111
|
131
|
158
|
|
| PP&E Gross |
36
|
61
|
74
|
82
|
82
|
72
|
75
|
75
|
80
|
76
|
78
|
75
|
78
|
80
|
99
|
98
|
111
|
131
|
158
|
|
| Accumulated Depreciation |
7
|
9
|
13
|
18
|
23
|
30
|
33
|
35
|
39
|
45
|
48
|
55
|
58
|
62
|
66
|
72
|
75
|
84
|
90
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Goodwill |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
5
|
3
|
0
|
0
|
2
|
6
|
8
|
2
|
3
|
11
|
13
|
19
|
37
|
38
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
0
|
0
|
|
| Other Assets |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
116
N/A
|
242
+108%
|
226
-7%
|
225
0%
|
220
-2%
|
233
+6%
|
285
+23%
|
319
+12%
|
317
-1%
|
326
+3%
|
360
+10%
|
356
-1%
|
332
-7%
|
377
+13%
|
349
-7%
|
386
+11%
|
438
+13%
|
506
+15%
|
510
+1%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
15
|
10
|
17
|
19
|
20
|
20
|
31
|
29
|
41
|
43
|
59
|
29
|
23
|
29
|
10
|
22
|
23
|
115
|
129
|
|
| Accrued Liabilities |
3
|
6
|
5
|
7
|
9
|
14
|
22
|
23
|
22
|
27
|
31
|
72
|
61
|
67
|
62
|
67
|
77
|
63
|
70
|
|
| Short-Term Debt |
26
|
0
|
3
|
2
|
4
|
7
|
10
|
12
|
12
|
10
|
11
|
31
|
18
|
7
|
0
|
0
|
13
|
21
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
6
|
1
|
|
| Other Current Liabilities |
3
|
9
|
4
|
2
|
3
|
2
|
10
|
30
|
3
|
4
|
6
|
14
|
11
|
19
|
10
|
11
|
17
|
12
|
15
|
|
| Total Current Liabilities |
48
|
26
|
29
|
30
|
36
|
44
|
73
|
94
|
79
|
84
|
107
|
147
|
113
|
122
|
83
|
102
|
132
|
125
|
112
|
|
| Long-Term Debt |
17
|
15
|
3
|
3
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
18
|
16
|
33
|
101
|
|
| Deferred Income Tax |
0
|
2
|
0
|
1
|
2
|
2
|
3
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Total Liabilities |
66
N/A
|
43
-34%
|
32
-26%
|
34
+5%
|
40
+19%
|
48
+21%
|
81
+68%
|
99
+22%
|
86
-13%
|
88
+3%
|
109
+23%
|
147
+35%
|
113
-23%
|
123
+9%
|
83
-33%
|
120
+44%
|
149
+24%
|
160
+7%
|
215
+35%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
45
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
61
|
61
|
215
|
216
|
220
|
231
|
252
|
256
|
277
|
320
|
294
|
|
| Retained Earnings |
6
|
39
|
34
|
32
|
20
|
24
|
44
|
60
|
74
|
81
|
44
|
3
|
8
|
26
|
15
|
26
|
43
|
23
|
2
|
|
| Additional Paid In Capital |
0
|
100
|
100
|
100
|
100
|
100
|
100
|
101
|
0
|
103
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
10
|
11
|
12
|
6
|
3
|
17
|
33
|
1
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
2
|
2
|
3
|
2
|
2
|
3
|
4
|
0
|
|
| Total Equity |
51
N/A
|
199
+293%
|
194
-3%
|
192
-1%
|
180
-6%
|
184
+2%
|
204
+11%
|
221
+8%
|
231
+5%
|
238
+3%
|
251
+6%
|
209
-17%
|
219
+5%
|
253
+16%
|
266
+5%
|
267
+0%
|
290
+9%
|
346
+19%
|
295
-15%
|
|
| Total Liabilities & Equity |
116
N/A
|
242
+108%
|
226
-7%
|
225
0%
|
220
-2%
|
233
+6%
|
285
+23%
|
319
+12%
|
317
-1%
|
326
+3%
|
360
+10%
|
356
-1%
|
332
-7%
|
377
+13%
|
349
-7%
|
386
+11%
|
438
+13%
|
506
+15%
|
510
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
270
|
360
|
360
|
360
|
360
|
360
|
360
|
361
|
358
|
359
|
388
|
388
|
394
|
407
|
423
|
417
|
426
|
461
|
424
|
|