Sebata Holdings Ltd
JSE:SEB
Balance Sheet
Balance Sheet Decomposition
Sebata Holdings Ltd
Sebata Holdings Ltd
Balance Sheet
Sebata Holdings Ltd
| Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
148
|
89
|
51
|
40
|
42
|
15
|
8
|
1
|
5
|
12
|
|
| Cash |
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
89
|
51
|
40
|
42
|
15
|
8
|
1
|
5
|
12
|
|
| Short-Term Investments |
16
|
2
|
6
|
40
|
80
|
186
|
125
|
133
|
304
|
236
|
|
| Total Receivables |
221
|
278
|
344
|
260
|
190
|
41
|
14
|
11
|
14
|
10
|
|
| Accounts Receivables |
213
|
271
|
338
|
254
|
179
|
32
|
8
|
7
|
11
|
10
|
|
| Other Receivables |
8
|
7
|
6
|
6
|
11
|
9
|
6
|
4
|
4
|
0
|
|
| Inventory |
28
|
42
|
45
|
53
|
74
|
5
|
0
|
2
|
1
|
0
|
|
| Other Current Assets |
27
|
29
|
71
|
42
|
43
|
2
|
1
|
3
|
0
|
0
|
|
| Total Current Assets |
440
|
440
|
516
|
434
|
428
|
248
|
147
|
149
|
324
|
259
|
|
| PP&E Net |
59
|
54
|
60
|
36
|
30
|
19
|
5
|
3
|
2
|
5
|
|
| PP&E Gross |
59
|
54
|
60
|
36
|
30
|
19
|
5
|
3
|
0
|
0
|
|
| Accumulated Depreciation |
45
|
60
|
73
|
58
|
50
|
29
|
16
|
13
|
0
|
0
|
|
| Intangible Assets |
301
|
404
|
736
|
560
|
520
|
39
|
26
|
28
|
38
|
38
|
|
| Goodwill |
131
|
177
|
0
|
0
|
107
|
15
|
8
|
8
|
0
|
0
|
|
| Long-Term Investments |
13
|
19
|
16
|
43
|
20
|
1 390
|
1 420
|
393
|
202
|
167
|
|
| Other Long-Term Assets |
37
|
38
|
27
|
527
|
14
|
5
|
0
|
1
|
10
|
0
|
|
| Other Assets |
131
|
177
|
0
|
0
|
107
|
15
|
8
|
8
|
0
|
0
|
|
| Total Assets |
980
N/A
|
1 132
+16%
|
1 355
+20%
|
1 601
+18%
|
1 118
-30%
|
1 716
+53%
|
1 607
-6%
|
582
-64%
|
576
-1%
|
469
-19%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
110
|
56
|
126
|
91
|
61
|
33
|
8
|
7
|
22
|
19
|
|
| Accrued Liabilities |
49
|
61
|
53
|
73
|
41
|
8
|
4
|
5
|
0
|
0
|
|
| Short-Term Debt |
0
|
50
|
59
|
119
|
23
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
35
|
6
|
11
|
1
|
2
|
9
|
27
|
|
| Other Current Liabilities |
76
|
95
|
65
|
26
|
102
|
123
|
105
|
23
|
8
|
11
|
|
| Total Current Liabilities |
235
|
262
|
302
|
344
|
232
|
175
|
118
|
36
|
38
|
57
|
|
| Long-Term Debt |
11
|
5
|
4
|
2
|
1
|
3
|
3
|
1
|
0
|
31
|
|
| Deferred Income Tax |
48
|
72
|
92
|
67
|
95
|
270
|
283
|
49
|
49
|
34
|
|
| Minority Interest |
69
|
76
|
115
|
98
|
45
|
4
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
13
|
27
|
7
|
136
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
378
N/A
|
441
+17%
|
520
+18%
|
647
+24%
|
373
-42%
|
452
+21%
|
402
-11%
|
85
-79%
|
88
+3%
|
121
+38%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
285
|
287
|
|
| Retained Earnings |
337
|
424
|
542
|
657
|
465
|
979
|
920
|
212
|
203
|
60
|
|
| Additional Paid In Capital |
265
|
266
|
291
|
295
|
279
|
284
|
284
|
284
|
0
|
0
|
|
| Total Equity |
603
N/A
|
691
+15%
|
834
+21%
|
953
+14%
|
745
-22%
|
1 264
+70%
|
1 205
-5%
|
497
-59%
|
488
-2%
|
348
-29%
|
|
| Total Liabilities & Equity |
980
N/A
|
1 132
+16%
|
1 355
+20%
|
1 601
+18%
|
1 118
-30%
|
1 716
+53%
|
1 607
-6%
|
582
-64%
|
576
-1%
|
469
-19%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
112
|
113
|
114
|
115
|
112
|
113
|
113
|
113
|
113
|
114
|
|