AYER Holdings Bhd
KLSE:SCIPACK
Balance Sheet
Balance Sheet Decomposition
AYER Holdings Bhd
AYER Holdings Bhd
Balance Sheet
AYER Holdings Bhd
| Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Jul-2024 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
19
|
28
|
25
|
22
|
24
|
41
|
19
|
|
| Cash |
19
|
28
|
25
|
22
|
24
|
41
|
19
|
|
| Total Receivables |
72
|
88
|
92
|
146
|
128
|
132
|
128
|
|
| Accounts Receivables |
66
|
88
|
86
|
136
|
124
|
130
|
127
|
|
| Other Receivables |
6
|
1
|
6
|
11
|
4
|
3
|
1
|
|
| Inventory |
62
|
72
|
80
|
105
|
90
|
85
|
91
|
|
| Other Current Assets |
21
|
14
|
22
|
7
|
2
|
6
|
10
|
|
| Total Current Assets |
174
|
203
|
219
|
280
|
244
|
264
|
249
|
|
| PP&E Net |
139
|
204
|
235
|
290
|
317
|
305
|
293
|
|
| PP&E Gross |
139
|
204
|
235
|
290
|
317
|
305
|
293
|
|
| Accumulated Depreciation |
132
|
185
|
200
|
214
|
237
|
249
|
270
|
|
| Goodwill |
32
|
76
|
70
|
68
|
43
|
43
|
43
|
|
| Long-Term Investments |
19
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Assets |
32
|
76
|
70
|
68
|
43
|
43
|
43
|
|
| Total Assets |
365
N/A
|
483
+32%
|
524
+8%
|
639
+22%
|
605
-5%
|
612
+1%
|
585
-4%
|
|
| Liabilities | ||||||||
| Accounts Payable |
44
|
78
|
102
|
129
|
223
|
183
|
185
|
|
| Accrued Liabilities |
6
|
10
|
5
|
10
|
11
|
9
|
11
|
|
| Short-Term Debt |
45
|
73
|
76
|
76
|
58
|
50
|
38
|
|
| Current Portion of Long-Term Debt |
12
|
5
|
4
|
1
|
2
|
4
|
0
|
|
| Other Current Liabilities |
4
|
9
|
10
|
13
|
14
|
9
|
11
|
|
| Total Current Liabilities |
112
|
176
|
198
|
228
|
184
|
155
|
142
|
|
| Long-Term Debt |
5
|
6
|
3
|
2
|
2
|
1
|
0
|
|
| Deferred Income Tax |
17
|
24
|
26
|
22
|
27
|
36
|
40
|
|
| Minority Interest |
24
|
25
|
20
|
18
|
8
|
10
|
3
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
159
N/A
|
230
+45%
|
247
+7%
|
270
+9%
|
221
-18%
|
202
-9%
|
185
-8%
|
|
| Equity | ||||||||
| Common Stock |
164
|
164
|
164
|
222
|
222
|
222
|
222
|
|
| Retained Earnings |
41
|
82
|
112
|
147
|
166
|
181
|
181
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
7
|
7
|
7
|
7
|
7
|
19
|
19
|
|
| Treasury Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
5
|
1
|
6
|
7
|
11
|
11
|
22
|
|
| Total Equity |
206
N/A
|
253
+23%
|
277
+10%
|
368
+33%
|
383
+4%
|
410
+7%
|
400
-2%
|
|
| Total Liabilities & Equity |
365
N/A
|
483
+32%
|
524
+8%
|
639
+22%
|
605
-5%
|
612
+1%
|
585
-4%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
327
|
327
|
327
|
351
|
351
|
351
|
351
|
|