Frontier Springs Ltd
BSE:522195
Balance Sheet
Balance Sheet Decomposition
Frontier Springs Ltd
Frontier Springs Ltd
Balance Sheet
Frontier Springs Ltd
| Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
14
|
14
|
15
|
17
|
19
|
13
|
13
|
26
|
30
|
19
|
2
|
24
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
24
|
|
| Cash Equivalents |
14
|
14
|
15
|
17
|
19
|
13
|
13
|
26
|
30
|
19
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
2
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
74
|
106
|
80
|
105
|
77
|
105
|
135
|
187
|
183
|
175
|
227
|
406
|
|
| Accounts Receivables |
73
|
103
|
77
|
102
|
75
|
102
|
115
|
158
|
175
|
169
|
223
|
386
|
|
| Other Receivables |
2
|
2
|
3
|
3
|
2
|
3
|
21
|
30
|
8
|
6
|
4
|
21
|
|
| Inventory |
95
|
111
|
127
|
150
|
160
|
150
|
184
|
162
|
172
|
206
|
309
|
399
|
|
| Other Current Assets |
5
|
6
|
5
|
5
|
5
|
1
|
5
|
3
|
2
|
2
|
22
|
32
|
|
| Total Current Assets |
188
|
237
|
226
|
277
|
263
|
283
|
337
|
378
|
387
|
402
|
559
|
861
|
|
| PP&E Net |
163
|
197
|
222
|
235
|
277
|
293
|
302
|
346
|
343
|
374
|
467
|
573
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
467
|
573
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
299
|
332
|
|
| Intangible Assets |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Note Receivable |
11
|
7
|
8
|
0
|
11
|
11
|
3
|
3
|
3
|
3
|
17
|
3
|
|
| Long-Term Investments |
3
|
2
|
0
|
0
|
0
|
2
|
30
|
47
|
82
|
133
|
180
|
248
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
3
|
3
|
6
|
5
|
6
|
19
|
11
|
10
|
8
|
|
| Total Assets |
365
N/A
|
445
+22%
|
457
+3%
|
525
+15%
|
554
+6%
|
595
+7%
|
678
+14%
|
779
+15%
|
834
+7%
|
924
+11%
|
1 234
+34%
|
1 694
+37%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
63
|
72
|
91
|
118
|
120
|
130
|
163
|
130
|
141
|
144
|
215
|
297
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Short-Term Debt |
50
|
74
|
55
|
70
|
76
|
66
|
61
|
57
|
21
|
21
|
16
|
39
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
1
|
|
| Other Current Liabilities |
14
|
21
|
16
|
19
|
17
|
20
|
28
|
22
|
34
|
46
|
56
|
57
|
|
| Total Current Liabilities |
126
|
167
|
162
|
207
|
213
|
216
|
252
|
208
|
196
|
211
|
297
|
401
|
|
| Long-Term Debt |
14
|
34
|
44
|
58
|
63
|
58
|
28
|
32
|
16
|
12
|
12
|
19
|
|
| Deferred Income Tax |
11
|
12
|
13
|
16
|
13
|
21
|
17
|
21
|
23
|
23
|
26
|
30
|
|
| Other Liabilities |
0
|
0
|
3
|
4
|
4
|
3
|
4
|
5
|
4
|
4
|
6
|
4
|
|
| Total Liabilities |
151
N/A
|
214
+42%
|
222
+4%
|
285
+28%
|
293
+3%
|
298
+2%
|
300
+1%
|
266
-11%
|
238
-10%
|
250
+5%
|
341
+36%
|
454
+33%
|
|
| Equity | |||||||||||||
| Common Stock |
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
39
|
|
| Retained Earnings |
175
|
191
|
195
|
201
|
222
|
258
|
338
|
474
|
556
|
635
|
831
|
1 178
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
|
| Total Equity |
214
N/A
|
231
+8%
|
235
+2%
|
240
+2%
|
262
+9%
|
297
+14%
|
378
+27%
|
513
+36%
|
595
+16%
|
674
+13%
|
893
+32%
|
1 240
+39%
|
|
| Total Liabilities & Equity |
365
N/A
|
445
+22%
|
457
+3%
|
525
+15%
|
554
+6%
|
595
+7%
|
678
+14%
|
779
+15%
|
834
+7%
|
924
+11%
|
1 234
+34%
|
1 694
+37%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|