Oxley Holdings Ltd
SGX:5UX
Balance Sheet
Balance Sheet Decomposition
Oxley Holdings Ltd
Oxley Holdings Ltd
Balance Sheet
Oxley Holdings Ltd
| Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
13
|
113
|
183
|
305
|
360
|
344
|
551
|
414
|
255
|
474
|
385
|
216
|
144
|
101
|
131
|
48
|
|
| Cash Equivalents |
13
|
113
|
183
|
305
|
360
|
344
|
551
|
414
|
255
|
474
|
385
|
216
|
144
|
101
|
131
|
48
|
|
| Total Receivables |
3
|
12
|
345
|
750
|
1 081
|
286
|
359
|
481
|
417
|
615
|
630
|
379
|
347
|
528
|
243
|
164
|
|
| Accounts Receivables |
3
|
12
|
322
|
711
|
1 005
|
128
|
256
|
379
|
273
|
181
|
450
|
215
|
179
|
231
|
77
|
47
|
|
| Other Receivables |
0
|
0
|
23
|
40
|
77
|
158
|
103
|
103
|
144
|
434
|
180
|
164
|
167
|
297
|
166
|
117
|
|
| Inventory |
79
|
721
|
1 019
|
1 294
|
1 355
|
2 479
|
2 461
|
2 013
|
2 144
|
2 594
|
2 490
|
1 954
|
1 711
|
975
|
817
|
644
|
|
| Other Current Assets |
7
|
10
|
56
|
257
|
40
|
23
|
22
|
55
|
158
|
35
|
44
|
38
|
72
|
65
|
49
|
45
|
|
| Total Current Assets |
101
|
855
|
1 604
|
2 605
|
2 837
|
3 132
|
3 392
|
2 962
|
2 974
|
3 719
|
3 550
|
2 587
|
2 273
|
1 669
|
1 217
|
876
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
1
|
643
|
690
|
911
|
67
|
1 021
|
945
|
946
|
954
|
964
|
986
|
1 170
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1
|
643
|
690
|
911
|
67
|
1 021
|
945
|
946
|
954
|
964
|
986
|
1 170
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
6
|
23
|
14
|
60
|
65
|
65
|
71
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
905
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
26
|
33
|
31
|
167
|
172
|
178
|
189
|
197
|
0
|
40
|
101
|
|
| Long-Term Investments |
0
|
0
|
1
|
66
|
584
|
339
|
608
|
703
|
1 881
|
1 169
|
423
|
430
|
453
|
490
|
473
|
438
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
5
|
3
|
4
|
9
|
1
|
2
|
19
|
25
|
16
|
11
|
5
|
0
|
1
|
|
| Total Assets |
101
N/A
|
856
+749%
|
1 605
+88%
|
2 676
+67%
|
3 424
+28%
|
4 144
+21%
|
4 732
+14%
|
4 608
-3%
|
5 995
+30%
|
6 100
+2%
|
5 148
-16%
|
4 167
-19%
|
3 888
-7%
|
3 127
-20%
|
2 716
-13%
|
2 585
-5%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
27
|
85
|
59
|
110
|
117
|
124
|
252
|
384
|
381
|
428
|
405
|
248
|
240
|
270
|
208
|
211
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
450
|
0
|
0
|
0
|
0
|
0
|
13
|
|
| Current Portion of Long-Term Debt |
0
|
14
|
177
|
397
|
299
|
823
|
1 399
|
609
|
246
|
892
|
1 751
|
779
|
1 802
|
579
|
1 077
|
541
|
|
| Other Current Liabilities |
0
|
1
|
399
|
702
|
524
|
712
|
755
|
589
|
612
|
611
|
615
|
322
|
211
|
164
|
136
|
133
|
|
| Total Current Liabilities |
27
|
99
|
635
|
1 209
|
940
|
1 659
|
2 406
|
1 583
|
1 240
|
2 382
|
2 771
|
1 349
|
2 252
|
1 013
|
1 421
|
897
|
|
| Long-Term Debt |
64
|
617
|
810
|
1 173
|
1 991
|
1 608
|
1 235
|
1 850
|
3 214
|
2 238
|
1 266
|
1 712
|
525
|
1 123
|
355
|
748
|
|
| Deferred Income Tax |
0
|
4
|
6
|
6
|
28
|
86
|
126
|
86
|
65
|
70
|
45
|
42
|
48
|
49
|
55
|
55
|
|
| Minority Interest |
2
|
6
|
14
|
50
|
55
|
111
|
181
|
44
|
41
|
5
|
18
|
50
|
55
|
48
|
30
|
28
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
3
|
33
|
31
|
|
| Total Liabilities |
93
N/A
|
725
+683%
|
1 465
+102%
|
2 438
+66%
|
3 014
+24%
|
3 464
+15%
|
3 948
+14%
|
3 563
-10%
|
4 560
+28%
|
4 694
+3%
|
4 100
-13%
|
3 167
-23%
|
2 881
-9%
|
2 236
-22%
|
1 893
-15%
|
1 758
-7%
|
|
| Equity | |||||||||||||||||
| Common Stock |
9
|
118
|
118
|
164
|
164
|
164
|
164
|
164
|
242
|
276
|
301
|
305
|
305
|
313
|
313
|
313
|
|
| Retained Earnings |
0
|
13
|
22
|
75
|
247
|
358
|
503
|
690
|
929
|
902
|
582
|
531
|
524
|
406
|
305
|
300
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
153
|
154
|
227
|
270
|
246
|
181
|
165
|
200
|
231
|
261
|
273
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
3
|
4
|
8
|
8
|
8
|
13
|
15
|
16
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
5
|
29
|
27
|
3
|
14
|
8
|
7
|
14
|
46
|
41
|
43
|
|
| Total Equity |
8
N/A
|
132
+1 484%
|
140
+7%
|
239
+70%
|
410
+72%
|
680
+66%
|
785
+15%
|
1 045
+33%
|
1 436
+37%
|
1 406
-2%
|
1 047
-25%
|
1 000
-5%
|
1 007
+1%
|
891
-12%
|
822
-8%
|
827
+1%
|
|
| Total Liabilities & Equity |
101
N/A
|
856
+749%
|
1 605
+88%
|
2 676
+67%
|
3 424
+28%
|
4 144
+21%
|
4 732
+14%
|
4 608
-3%
|
5 995
+30%
|
6 100
+2%
|
5 148
-16%
|
4 167
-19%
|
3 888
-7%
|
3 127
-20%
|
2 716
-13%
|
2 585
-5%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
3 624
|
3 624
|
3 624
|
3 892
|
3 892
|
3 892
|
3 867
|
3 862
|
4 043
|
4 156
|
4 218
|
4 237
|
4 237
|
4 258
|
4 232
|
4 220
|
|