AGI Greenpac Ltd
NSE:AGI
Balance Sheet
Balance Sheet Decomposition
AGI Greenpac Ltd
AGI Greenpac Ltd
Balance Sheet
AGI Greenpac Ltd
| Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1 348
|
2 356
|
355
|
249
|
36
|
398
|
2 302
|
2 323
|
280
|
|
| Cash |
238
|
556
|
355
|
249
|
36
|
398
|
302
|
193
|
80
|
|
| Cash Equivalents |
1 110
|
1 800
|
0
|
0
|
0
|
0
|
2 000
|
2 130
|
200
|
|
| Short-Term Investments |
1 047
|
11
|
0
|
198
|
127
|
132
|
138
|
1 224
|
3 653
|
|
| Total Receivables |
4 000
|
5 152
|
3 761
|
3 355
|
3 916
|
9 804
|
3 971
|
3 655
|
4 288
|
|
| Accounts Receivables |
3 975
|
5 138
|
3 231
|
2 930
|
3 183
|
3 074
|
3 446
|
3 243
|
4 005
|
|
| Other Receivables |
24
|
15
|
530
|
424
|
733
|
6 730
|
525
|
413
|
283
|
|
| Inventory |
5 104
|
5 842
|
2 977
|
4 288
|
4 515
|
3 233
|
3 618
|
4 346
|
4 301
|
|
| Other Current Assets |
570
|
930
|
233
|
851
|
264
|
233
|
546
|
519
|
199
|
|
| Total Current Assets |
12 069
|
14 291
|
7 327
|
8 942
|
8 858
|
13 800
|
10 575
|
12 067
|
12 721
|
|
| PP&E Net |
16 278
|
18 585
|
19 318
|
18 397
|
18 598
|
14 213
|
15 164
|
15 404
|
16 585
|
|
| PP&E Gross |
16 278
|
18 585
|
19 318
|
18 397
|
18 598
|
14 213
|
15 164
|
15 404
|
16 585
|
|
| Accumulated Depreciation |
2 194
|
3 303
|
4 315
|
4 906
|
6 943
|
4 623
|
6 765
|
8 223
|
9 482
|
|
| Intangible Assets |
42
|
53
|
26
|
23
|
21
|
12
|
9
|
6
|
9
|
|
| Goodwill |
269
|
269
|
247
|
107
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
735
|
497
|
550
|
454
|
733
|
283
|
250
|
886
|
314
|
|
| Long-Term Investments |
317
|
328
|
204
|
126
|
114
|
4 468
|
5 179
|
5 119
|
5 076
|
|
| Other Long-Term Assets |
1 137
|
713
|
711
|
636
|
237
|
18
|
18
|
88
|
256
|
|
| Other Assets |
269
|
269
|
247
|
107
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
30 848
N/A
|
34 737
+13%
|
28 382
-18%
|
28 684
+1%
|
28 560
0%
|
32 795
+15%
|
31 195
-5%
|
33 570
+8%
|
34 962
+4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1 967
|
2 174
|
1 857
|
1 952
|
2 301
|
2 174
|
2 597
|
4 006
|
3 544
|
|
| Accrued Liabilities |
263
|
306
|
282
|
287
|
279
|
258
|
201
|
212
|
244
|
|
| Short-Term Debt |
0
|
0
|
1 520
|
2 087
|
1 287
|
1 603
|
571
|
0
|
519
|
|
| Current Portion of Long-Term Debt |
5 939
|
7 070
|
199
|
577
|
926
|
1 393
|
1 121
|
1 186
|
1 223
|
|
| Other Current Liabilities |
2 293
|
2 320
|
2 380
|
1 276
|
1 834
|
2 056
|
2 391
|
2 364
|
1 902
|
|
| Total Current Liabilities |
10 462
|
11 869
|
6 238
|
6 179
|
6 628
|
7 484
|
6 881
|
7 767
|
7 433
|
|
| Long-Term Debt |
3 391
|
5 230
|
7 032
|
7 287
|
6 763
|
8 636
|
5 623
|
4 975
|
3 785
|
|
| Deferred Income Tax |
2 077
|
2 115
|
2 269
|
2 363
|
2 563
|
2 537
|
2 404
|
2 487
|
2 563
|
|
| Other Liabilities |
453
|
647
|
282
|
286
|
270
|
216
|
220
|
195
|
204
|
|
| Total Liabilities |
16 383
N/A
|
19 862
+21%
|
15 821
-20%
|
16 115
+2%
|
16 225
+1%
|
18 874
+16%
|
15 129
-20%
|
15 424
+2%
|
13 985
-9%
|
|
| Equity | ||||||||||
| Common Stock |
145
|
145
|
145
|
145
|
129
|
129
|
129
|
129
|
129
|
|
| Retained Earnings |
9 570
|
9 963
|
8 612
|
8 695
|
9 267
|
10 777
|
13 054
|
15 244
|
18 080
|
|
| Additional Paid In Capital |
4 550
|
4 550
|
3 681
|
3 681
|
2 897
|
2 897
|
2 897
|
2 897
|
2 897
|
|
| Unrealized Security Profit/Loss |
196
|
210
|
123
|
48
|
42
|
117
|
15
|
124
|
129
|
|
| Other Equity |
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
14 465
N/A
|
14 875
+3%
|
12 561
-16%
|
12 569
+0%
|
12 336
-2%
|
13 921
+13%
|
16 066
+15%
|
18 146
+13%
|
20 977
+16%
|
|
| Total Liabilities & Equity |
30 848
N/A
|
34 737
+13%
|
28 382
-18%
|
28 684
+1%
|
28 560
0%
|
32 795
+15%
|
31 195
-5%
|
33 570
+8%
|
34 962
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
72
|
72
|
72
|
72
|
65
|
65
|
65
|
65
|
65
|
|