Novus Holdings Ltd
JSE:NVS
Balance Sheet
Balance Sheet Decomposition
Novus Holdings Ltd
Novus Holdings Ltd
Balance Sheet
Novus Holdings Ltd
| 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 |
212
|
200
|
99
|
389
|
278
|
230
|
244
|
121
|
178
|
443
|
568
|
392
|
160
|
812
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
811
|
|
| Cash Equivalents |
212
|
200
|
99
|
389
|
278
|
230
|
244
|
121
|
178
|
443
|
568
|
392
|
6
|
1
|
|
| Short-Term Investments |
4
|
5
|
5
|
1
|
6
|
1
|
1
|
9
|
77
|
0
|
0
|
4
|
15
|
20
|
|
| Total Receivables |
399
|
434
|
448
|
484
|
636
|
578
|
680
|
660
|
550
|
492
|
417
|
567
|
545
|
982
|
|
| Accounts Receivables |
210
|
219
|
239
|
322
|
473
|
419
|
658
|
647
|
506
|
393
|
370
|
500
|
473
|
881
|
|
| Other Receivables |
189
|
214
|
209
|
162
|
163
|
159
|
22
|
12
|
43
|
99
|
47
|
67
|
72
|
101
|
|
| Inventory |
253
|
264
|
334
|
326
|
325
|
342
|
475
|
692
|
487
|
310
|
437
|
802
|
475
|
557
|
|
| Other Current Assets |
10
|
15
|
21
|
23
|
24
|
91
|
121
|
58
|
159
|
243
|
136
|
80
|
72
|
64
|
|
| Total Current Assets |
877
|
917
|
905
|
1 223
|
1 269
|
1 243
|
1 520
|
1 539
|
1 450
|
1 488
|
1 559
|
1 846
|
1 978
|
2 435
|
|
| PP&E Net |
2 054
|
2 063
|
2 151
|
2 135
|
2 237
|
2 103
|
1 919
|
1 858
|
1 268
|
953
|
794
|
755
|
764
|
761
|
|
| PP&E Gross |
2 054
|
2 063
|
2 151
|
2 135
|
2 237
|
2 103
|
1 919
|
1 858
|
1 268
|
953
|
794
|
755
|
764
|
761
|
|
| Accumulated Depreciation |
1 137
|
1 321
|
1 485
|
1 727
|
1 918
|
2 149
|
2 628
|
2 744
|
3 025
|
2 772
|
2 698
|
2 687
|
2 687
|
2 711
|
|
| Intangible Assets |
18
|
13
|
15
|
27
|
38
|
42
|
31
|
26
|
16
|
14
|
3
|
439
|
309
|
260
|
|
| Goodwill |
56
|
56
|
87
|
132
|
139
|
155
|
173
|
183
|
97
|
97
|
80
|
80
|
88
|
88
|
|
| Note Receivable |
0
|
2
|
3
|
2
|
0
|
3
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
3
|
1
|
0
|
0
|
3
|
3
|
8
|
9
|
92
|
79
|
77
|
82
|
373
|
|
| Other Long-Term Assets |
0
|
15
|
0
|
3
|
13
|
51
|
121
|
105
|
101
|
99
|
91
|
200
|
77
|
81
|
|
| Other Assets |
56
|
56
|
87
|
132
|
139
|
155
|
173
|
183
|
97
|
97
|
80
|
80
|
88
|
88
|
|
| Total Assets |
3 006
N/A
|
3 068
+2%
|
3 161
+3%
|
3 522
+11%
|
3 697
+5%
|
3 600
-3%
|
3 773
+5%
|
3 719
-1%
|
2 941
-21%
|
2 744
-7%
|
2 605
-5%
|
3 397
+30%
|
3 298
-3%
|
3 998
+21%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
218
|
171
|
197
|
156
|
234
|
192
|
358
|
379
|
255
|
248
|
330
|
329
|
244
|
556
|
|
| Accrued Liabilities |
112
|
79
|
65
|
110
|
141
|
97
|
118
|
122
|
128
|
83
|
73
|
172
|
254
|
333
|
|
| Short-Term Debt |
0
|
17
|
60
|
107
|
11
|
3
|
35
|
175
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
188
|
172
|
172
|
71
|
61
|
20
|
16
|
15
|
26
|
25
|
5
|
326
|
100
|
183
|
|
| Other Current Liabilities |
450
|
369
|
56
|
102
|
66
|
34
|
81
|
14
|
5
|
28
|
31
|
7
|
7
|
104
|
|
| Total Current Liabilities |
968
|
807
|
550
|
546
|
514
|
346
|
609
|
706
|
419
|
384
|
439
|
834
|
605
|
1 176
|
|
| Long-Term Debt |
283
|
135
|
63
|
81
|
19
|
60
|
99
|
84
|
116
|
93
|
27
|
189
|
327
|
276
|
|
| Deferred Income Tax |
282
|
287
|
288
|
267
|
271
|
242
|
221
|
208
|
98
|
40
|
22
|
121
|
85
|
64
|
|
| Minority Interest |
79
|
94
|
122
|
30
|
0
|
0
|
4
|
3
|
3
|
0
|
0
|
47
|
34
|
15
|
|
| Other Liabilities |
24
|
54
|
54
|
61
|
70
|
68
|
54
|
48
|
26
|
20
|
18
|
36
|
35
|
54
|
|
| Total Liabilities |
1 635
N/A
|
1 376
-16%
|
1 076
-22%
|
985
-8%
|
875
-11%
|
717
-18%
|
986
+38%
|
1 049
+6%
|
662
-37%
|
536
-19%
|
507
-6%
|
1 227
+142%
|
1 086
-11%
|
1 584
+46%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
606
|
606
|
606
|
606
|
603
|
603
|
603
|
509
|
507
|
449
|
486
|
|
| Retained Earnings |
1 371
|
1 692
|
2 836
|
3 176
|
3 445
|
2 649
|
2 556
|
2 568
|
2 130
|
2 112
|
1 938
|
2 002
|
2 090
|
2 228
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
368
|
0
|
368
|
368
|
507
|
507
|
507
|
346
|
344
|
331
|
303
|
|
| Other Equity |
0
|
0
|
751
|
878
|
860
|
4
|
7
|
7
|
54
|
0
|
4
|
4
|
4
|
4
|
|
| Total Equity |
1 371
N/A
|
1 692
+23%
|
2 085
+23%
|
2 536
+22%
|
2 823
+11%
|
2 883
+2%
|
2 787
-3%
|
2 671
-4%
|
2 279
-15%
|
2 207
-3%
|
2 098
-5%
|
2 170
+3%
|
2 212
+2%
|
2 414
+9%
|
|
| Total Liabilities & Equity |
3 006
N/A
|
3 068
+2%
|
3 161
+3%
|
3 522
+11%
|
3 697
+5%
|
3 600
-3%
|
3 773
+5%
|
3 719
-1%
|
2 941
-21%
|
2 744
-7%
|
2 605
-5%
|
3 397
+30%
|
3 298
-3%
|
3 998
+21%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
240
|
240
|
240
|
320
|
320
|
320
|
320
|
288
|
288
|
347
|
347
|
321
|
311
|
315
|
|