Kerala Ayurveda Ltd
BSE:530163
Balance Sheet
Balance Sheet Decomposition
Kerala Ayurveda Ltd
Kerala Ayurveda Ltd
Balance Sheet
Kerala Ayurveda Ltd
| Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
8
|
14
|
4
|
7
|
36
|
10
|
11
|
6
|
24
|
19
|
31
|
67
|
46
|
19
|
186
|
29
|
32
|
228
|
34
|
|
| Cash Equivalents |
8
|
14
|
4
|
7
|
36
|
10
|
11
|
6
|
24
|
19
|
31
|
67
|
46
|
19
|
186
|
29
|
32
|
228
|
34
|
|
| Short-Term Investments |
0
|
0
|
1
|
1
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Receivables |
89
|
142
|
166
|
110
|
148
|
32
|
43
|
38
|
52
|
42
|
48
|
54
|
69
|
91
|
103
|
133
|
130
|
158
|
224
|
|
| Accounts Receivables |
42
|
67
|
68
|
53
|
48
|
27
|
40
|
34
|
37
|
42
|
48
|
54
|
69
|
91
|
103
|
133
|
130
|
158
|
193
|
|
| Other Receivables |
47
|
75
|
97
|
57
|
100
|
5
|
4
|
4
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
|
| Inventory |
54
|
60
|
74
|
64
|
66
|
33
|
36
|
51
|
62
|
92
|
97
|
104
|
116
|
115
|
110
|
120
|
125
|
155
|
142
|
|
| Other Current Assets |
1
|
2
|
11
|
10
|
11
|
0
|
1
|
0
|
0
|
14
|
42
|
194
|
53
|
49
|
38
|
90
|
54
|
60
|
8
|
|
| Total Current Assets |
152
|
218
|
256
|
193
|
263
|
77
|
91
|
94
|
137
|
167
|
218
|
420
|
283
|
274
|
437
|
371
|
353
|
601
|
408
|
|
| PP&E Net |
191
|
190
|
192
|
228
|
200
|
197
|
227
|
240
|
223
|
292
|
290
|
328
|
343
|
285
|
359
|
261
|
308
|
307
|
403
|
|
| PP&E Gross |
191
|
190
|
192
|
228
|
200
|
197
|
227
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
261
|
308
|
0
|
403
|
|
| Accumulated Depreciation |
46
|
55
|
65
|
75
|
83
|
93
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
218
|
224
|
0
|
278
|
|
| Intangible Assets |
5
|
8
|
40
|
33
|
8
|
9
|
10
|
3
|
2
|
2
|
5
|
4
|
3
|
1
|
6
|
121
|
122
|
120
|
83
|
|
| Goodwill |
125
|
138
|
112
|
105
|
98
|
113
|
106
|
103
|
103
|
103
|
103
|
103
|
103
|
0
|
103
|
103
|
103
|
103
|
75
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
65
|
164
|
202
|
241
|
0
|
175
|
158
|
175
|
220
|
189
|
183
|
200
|
204
|
271
|
|
| Long-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
14
|
16
|
17
|
17
|
156
|
45
|
61
|
67
|
72
|
0
|
|
| Other Long-Term Assets |
69
|
196
|
360
|
373
|
378
|
34
|
33
|
21
|
17
|
4
|
0
|
0
|
0
|
0
|
6
|
2
|
7
|
0
|
48
|
|
| Other Assets |
125
|
138
|
112
|
105
|
98
|
113
|
106
|
103
|
103
|
103
|
103
|
103
|
103
|
0
|
103
|
103
|
103
|
103
|
75
|
|
| Total Assets |
542
N/A
|
750
+38%
|
960
+28%
|
932
-3%
|
948
+2%
|
496
-48%
|
631
+27%
|
664
+5%
|
726
+9%
|
732
+1%
|
805
+10%
|
1 029
+28%
|
923
-10%
|
936
+1%
|
1 145
+22%
|
1 103
-4%
|
1 159
+5%
|
1 407
+21%
|
1 288
-8%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
17
|
30
|
55
|
27
|
35
|
24
|
26
|
30
|
32
|
26
|
34
|
39
|
44
|
56
|
61
|
79
|
75
|
78
|
58
|
|
| Accrued Liabilities |
0
|
0
|
1
|
0
|
0
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
62
|
50
|
143
|
159
|
360
|
363
|
323
|
120
|
106
|
106
|
327
|
232
|
1
|
461
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
23
|
|
| Other Current Liabilities |
25
|
40
|
22
|
57
|
34
|
27
|
49
|
54
|
62
|
59
|
84
|
92
|
112
|
60
|
176
|
197
|
220
|
245
|
315
|
|
| Total Current Liabilities |
42
|
69
|
78
|
83
|
69
|
121
|
131
|
227
|
254
|
445
|
481
|
454
|
276
|
223
|
343
|
604
|
527
|
404
|
880
|
|
| Long-Term Debt |
253
|
432
|
630
|
599
|
629
|
462
|
590
|
517
|
537
|
191
|
202
|
428
|
498
|
472
|
661
|
372
|
504
|
594
|
222
|
|
| Deferred Income Tax |
16
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
4
|
12
|
46
|
9
|
0
|
0
|
0
|
2
|
0
|
|
| Minority Interest |
6
|
6
|
6
|
7
|
7
|
8
|
9
|
11
|
12
|
13
|
15
|
16
|
16
|
0
|
18
|
18
|
23
|
30
|
34
|
|
| Other Liabilities |
0
|
0
|
2
|
0
|
0
|
8
|
11
|
13
|
12
|
33
|
34
|
40
|
50
|
86
|
89
|
48
|
49
|
56
|
57
|
|
| Total Liabilities |
315
N/A
|
523
+66%
|
732
+40%
|
705
-4%
|
722
+2%
|
600
-17%
|
741
+24%
|
767
+3%
|
815
+6%
|
681
-16%
|
736
+8%
|
950
+29%
|
886
-7%
|
789
-11%
|
1 111
+41%
|
1 042
-6%
|
1 103
+6%
|
1 085
-2%
|
1 193
+10%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
120
|
120
|
|
| Retained Earnings |
6
|
6
|
6
|
6
|
6
|
324
|
330
|
210
|
196
|
54
|
36
|
27
|
68
|
41
|
72
|
44
|
50
|
201
|
25
|
|
| Additional Paid In Capital |
115
|
115
|
115
|
115
|
115
|
115
|
115
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
226
N/A
|
227
+0%
|
227
+0%
|
226
0%
|
226
N/A
|
104
N/A
|
110
-6%
|
103
+7%
|
89
+13%
|
51
N/A
|
70
+36%
|
79
+13%
|
37
-53%
|
147
+294%
|
34
-77%
|
61
+80%
|
56
-9%
|
322
+477%
|
95
-70%
|
|
| Total Liabilities & Equity |
542
N/A
|
750
+38%
|
960
+28%
|
932
-3%
|
948
+2%
|
496
-48%
|
631
+27%
|
664
+5%
|
726
+9%
|
732
+1%
|
805
+10%
|
1 029
+28%
|
923
-10%
|
936
+1%
|
1 145
+22%
|
1 103
-4%
|
1 159
+5%
|
1 407
+21%
|
1 288
-8%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
|