Vicplas International Ltd
SGX:569
Balance Sheet
Balance Sheet Decomposition
Vicplas International Ltd
Vicplas International Ltd
Balance Sheet
Vicplas International Ltd
| Jul-2002 | Jul-2003 | Jul-2004 | Jul-2005 | Jul-2006 | Jul-2007 | Jul-2008 | Jul-2009 | Jul-2010 | Jul-2011 | Jul-2012 | Jul-2013 | Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Jul-2024 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
1
|
3
|
1
|
1
|
0
|
12
|
5
|
5
|
7
|
15
|
17
|
8
|
14
|
18
|
16
|
8
|
4
|
4
|
10
|
9
|
9
|
5
|
5
|
|
| Cash |
1
|
1
|
3
|
1
|
1
|
0
|
12
|
5
|
5
|
7
|
15
|
17
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
5
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
18
|
16
|
8
|
4
|
4
|
10
|
9
|
0
|
0
|
5
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
6
|
5
|
4
|
3
|
4
|
5
|
10
|
9
|
11
|
14
|
15
|
18
|
21
|
21
|
20
|
22
|
25
|
32
|
30
|
41
|
44
|
41
|
43
|
49
|
|
| Accounts Receivables |
5
|
4
|
3
|
3
|
4
|
4
|
9
|
9
|
11
|
12
|
15
|
17
|
19
|
19
|
17
|
19
|
22
|
29
|
27
|
38
|
41
|
39
|
40
|
46
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
2
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
4
|
|
| Inventory |
3
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
6
|
8
|
7
|
8
|
7
|
7
|
7
|
6
|
10
|
10
|
15
|
17
|
24
|
19
|
18
|
18
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Total Current Assets |
10
|
8
|
9
|
7
|
6
|
8
|
26
|
23
|
26
|
32
|
40
|
45
|
38
|
44
|
45
|
44
|
42
|
46
|
49
|
67
|
77
|
69
|
67
|
72
|
|
| PP&E Net |
18
|
17
|
15
|
15
|
13
|
13
|
19
|
18
|
20
|
17
|
19
|
20
|
18
|
19
|
18
|
17
|
20
|
24
|
37
|
41
|
50
|
46
|
61
|
61
|
|
| PP&E Gross |
18
|
17
|
15
|
15
|
13
|
13
|
19
|
18
|
20
|
17
|
19
|
20
|
18
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
46
|
61
|
0
|
|
| Accumulated Depreciation |
9
|
11
|
8
|
9
|
10
|
10
|
17
|
18
|
21
|
27
|
30
|
28
|
30
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
49
|
55
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Long-Term Investments |
0
|
1
|
2
|
4
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
8
|
9
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Total Assets |
29
N/A
|
26
-9%
|
26
-2%
|
26
+1%
|
26
+2%
|
29
+12%
|
62
+112%
|
43
-31%
|
49
+14%
|
51
+4%
|
60
+19%
|
65
+9%
|
62
-5%
|
71
+14%
|
73
+2%
|
70
-4%
|
74
+6%
|
82
+11%
|
91
+11%
|
112
+23%
|
130
+17%
|
119
-9%
|
131
+10%
|
138
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
3
|
4
|
5
|
2
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
9
|
10
|
10
|
12
|
11
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1
|
2
|
2
|
1
|
1
|
1
|
4
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
9
|
9
|
5
|
13
|
6
|
18
|
25
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Other Current Liabilities |
2
|
2
|
2
|
2
|
1
|
1
|
5
|
4
|
5
|
5
|
3
|
3
|
3
|
7
|
7
|
6
|
6
|
7
|
8
|
9
|
11
|
10
|
9
|
11
|
|
| Total Current Liabilities |
7
|
7
|
7
|
5
|
5
|
5
|
11
|
7
|
9
|
10
|
13
|
14
|
11
|
13
|
12
|
10
|
13
|
20
|
23
|
24
|
36
|
27
|
41
|
49
|
|
| Long-Term Debt |
7
|
6
|
5
|
5
|
4
|
4
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
4
|
14
|
14
|
10
|
13
|
14
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
15
N/A
|
13
-12%
|
12
-9%
|
11
-11%
|
10
-11%
|
10
+9%
|
14
+37%
|
9
-35%
|
11
+16%
|
12
+9%
|
15
+24%
|
15
+2%
|
13
-16%
|
15
+21%
|
14
-7%
|
12
-16%
|
15
+26%
|
22
+44%
|
29
+35%
|
40
+36%
|
52
+30%
|
40
-22%
|
57
+41%
|
66
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9
|
12
|
13
|
13
|
20
|
20
|
45
|
45
|
45
|
45
|
45
|
47
|
47
|
47
|
50
|
50
|
50
|
50
|
51
|
51
|
51
|
51
|
51
|
51
|
|
| Retained Earnings |
2
|
5
|
6
|
5
|
3
|
1
|
2
|
12
|
7
|
7
|
0
|
4
|
0
|
6
|
6
|
6
|
6
|
8
|
9
|
18
|
25
|
27
|
23
|
21
|
|
| Additional Paid In Capital |
6
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
3
|
4
|
|
| Total Equity |
14
N/A
|
13
-5%
|
14
+6%
|
15
+12%
|
17
+11%
|
19
+13%
|
48
+153%
|
34
-30%
|
38
+13%
|
39
+3%
|
46
+17%
|
51
+11%
|
50
-2%
|
56
+13%
|
58
+5%
|
58
-1%
|
59
+1%
|
61
+3%
|
62
+2%
|
72
+16%
|
78
+9%
|
79
+0%
|
75
-5%
|
71
-4%
|
|
| Total Liabilities & Equity |
29
N/A
|
26
-9%
|
26
-2%
|
26
+1%
|
26
+2%
|
29
+12%
|
62
+112%
|
43
-31%
|
49
+14%
|
51
+4%
|
60
+19%
|
65
+9%
|
62
-5%
|
71
+14%
|
73
+2%
|
70
-4%
|
74
+6%
|
82
+11%
|
91
+11%
|
112
+23%
|
130
+17%
|
119
-9%
|
131
+10%
|
138
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
187
|
236
|
258
|
258
|
258
|
258
|
442
|
442
|
442
|
450
|
450
|
464
|
464
|
473
|
498
|
501
|
505
|
505
|
507
|
511
|
511
|
511
|
511
|
511
|
|