Mr DIY Group (M) Bhd
OTC:MDIYF
Balance Sheet
Balance Sheet Decomposition
Mr DIY Group (M) Bhd
Mr DIY Group (M) Bhd
Balance Sheet
Mr DIY Group (M) Bhd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
66
|
67
|
71
|
63
|
90
|
98
|
232
|
276
|
225
|
|
| Cash |
66
|
67
|
71
|
63
|
90
|
98
|
232
|
276
|
225
|
|
| Short-Term Investments |
23
|
0
|
69
|
28
|
102
|
40
|
96
|
156
|
0
|
|
| Total Receivables |
1
|
7
|
8
|
5
|
9
|
12
|
18
|
37
|
162
|
|
| Accounts Receivables |
1
|
2
|
4
|
3
|
5
|
7
|
12
|
8
|
152
|
|
| Other Receivables |
0
|
5
|
3
|
2
|
4
|
5
|
6
|
29
|
10
|
|
| Inventory |
256
|
419
|
497
|
690
|
749
|
1 100
|
1 084
|
1 082
|
1 179
|
|
| Other Current Assets |
55
|
74
|
114
|
123
|
133
|
126
|
94
|
120
|
0
|
|
| Total Current Assets |
402
|
567
|
759
|
909
|
1 084
|
1 376
|
1 429
|
1 515
|
1 566
|
|
| PP&E Net |
552
|
798
|
1 045
|
1 316
|
1 589
|
1 914
|
2 059
|
2 197
|
2 219
|
|
| PP&E Gross |
552
|
798
|
1 045
|
1 316
|
1 589
|
1 914
|
2 059
|
2 197
|
0
|
|
| Accumulated Depreciation |
176
|
277
|
377
|
522
|
716
|
946
|
1 230
|
1 536
|
0
|
|
| Intangible Assets |
2
|
2
|
4
|
5
|
6
|
7
|
8
|
8
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
3
|
5
|
6
|
8
|
10
|
34
|
60
|
94
|
|
| Other Long-Term Assets |
8
|
13
|
12
|
17
|
14
|
17
|
21
|
23
|
32
|
|
| Total Assets |
966
N/A
|
1 384
+43%
|
1 824
+32%
|
2 253
+24%
|
2 701
+20%
|
3 324
+23%
|
3 551
+7%
|
3 802
+7%
|
3 921
+3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
12
|
17
|
24
|
38
|
46
|
51
|
255
|
291
|
250
|
|
| Accrued Liabilities |
17
|
34
|
37
|
48
|
67
|
79
|
88
|
102
|
0
|
|
| Short-Term Debt |
0
|
16
|
7
|
26
|
187
|
313
|
189
|
126
|
92
|
|
| Current Portion of Long-Term Debt |
63
|
101
|
99
|
337
|
153
|
184
|
201
|
233
|
252
|
|
| Other Current Liabilities |
144
|
149
|
55
|
75
|
86
|
93
|
97
|
102
|
78
|
|
| Total Current Liabilities |
236
|
317
|
223
|
524
|
538
|
721
|
641
|
635
|
672
|
|
| Long-Term Debt |
368
|
527
|
1 244
|
834
|
985
|
1 141
|
1 135
|
1 198
|
1 202
|
|
| Deferred Income Tax |
3
|
2
|
2
|
2
|
8
|
9
|
8
|
4
|
2
|
|
| Other Liabilities |
9
|
13
|
14
|
16
|
20
|
20
|
22
|
27
|
28
|
|
| Total Liabilities |
616
N/A
|
859
+39%
|
1 483
+73%
|
1 376
-7%
|
1 551
+13%
|
1 891
+22%
|
1 806
-4%
|
1 864
+3%
|
1 905
+2%
|
|
| Equity | ||||||||||
| Common Stock |
2
|
2
|
2
|
296
|
303
|
317
|
333
|
357
|
374
|
|
| Retained Earnings |
347
|
523
|
338
|
581
|
846
|
1 115
|
1 410
|
1 579
|
1 642
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
|
| Total Equity |
349
N/A
|
525
+50%
|
340
-35%
|
877
+157%
|
1 149
+31%
|
1 433
+25%
|
1 745
+22%
|
1 938
+11%
|
2 017
+4%
|
|
| Total Liabilities & Equity |
966
N/A
|
1 384
+43%
|
1 824
+32%
|
2 253
+24%
|
2 701
+20%
|
3 324
+23%
|
3 551
+7%
|
3 802
+7%
|
3 921
+3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
9 132
|
9 132
|
9 132
|
9 415
|
9 421
|
9 431
|
9 443
|
9 463
|
9 477
|
|