Aptech Ltd
NSE:APTECHT
Balance Sheet
Balance Sheet Decomposition
Aptech Ltd
Aptech Ltd
Balance Sheet
Aptech Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | 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 |
0
|
0
|
0
|
0
|
0
|
657
|
1 650
|
108
|
116
|
60
|
160
|
122
|
379
|
328
|
290
|
88
|
64
|
22
|
128
|
466
|
720
|
132
|
188
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
64
|
22
|
128
|
466
|
370
|
132
|
188
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
657
|
1 650
|
108
|
116
|
60
|
160
|
122
|
379
|
328
|
290
|
0
|
0
|
0
|
0
|
0
|
350
|
0
|
0
|
|
| Short-Term Investments |
48
|
543
|
177
|
256
|
345
|
145
|
283
|
297
|
338
|
837
|
983
|
326
|
0
|
76
|
239
|
366
|
298
|
365
|
344
|
386
|
821
|
1 548
|
1 596
|
|
| Total Receivables |
439
|
857
|
736
|
578
|
670
|
603
|
559
|
396
|
271
|
296
|
317
|
335
|
399
|
401
|
466
|
738
|
842
|
872
|
729
|
855
|
818
|
578
|
574
|
|
| Accounts Receivables |
372
|
768
|
601
|
514
|
477
|
127
|
177
|
93
|
78
|
238
|
262
|
329
|
337
|
361
|
418
|
729
|
835
|
851
|
721
|
842
|
812
|
573
|
570
|
|
| Other Receivables |
67
|
90
|
135
|
64
|
193
|
476
|
382
|
304
|
193
|
58
|
56
|
6
|
62
|
40
|
48
|
9
|
7
|
21
|
9
|
12
|
6
|
5
|
5
|
|
| Inventory |
24
|
19
|
26
|
26
|
29
|
31
|
39
|
16
|
34
|
44
|
46
|
51
|
32
|
21
|
10
|
20
|
25
|
33
|
31
|
208
|
434
|
579
|
480
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
90
|
6
|
187
|
130
|
147
|
95
|
98
|
0
|
33
|
44
|
146
|
161
|
162
|
144
|
214
|
507
|
237
|
296
|
|
| Total Current Assets |
511
|
1 419
|
940
|
860
|
1 044
|
1 525
|
2 537
|
1 005
|
889
|
1 385
|
1 602
|
932
|
809
|
859
|
1 049
|
1 357
|
1 390
|
1 454
|
1 377
|
2 129
|
3 300
|
3 074
|
3 134
|
|
| PP&E Net |
662
|
696
|
672
|
425
|
405
|
415
|
330
|
412
|
282
|
243
|
210
|
217
|
193
|
177
|
208
|
159
|
142
|
175
|
123
|
120
|
200
|
230
|
187
|
|
| PP&E Gross |
662
|
696
|
672
|
425
|
405
|
415
|
330
|
412
|
282
|
243
|
210
|
217
|
0
|
0
|
0
|
159
|
142
|
175
|
123
|
120
|
200
|
230
|
187
|
|
| Accumulated Depreciation |
140
|
259
|
229
|
466
|
563
|
663
|
215
|
810
|
299
|
286
|
238
|
248
|
0
|
0
|
0
|
67
|
94
|
142
|
199
|
225
|
251
|
273
|
293
|
|
| Intangible Assets |
0
|
88
|
311
|
76
|
63
|
100
|
151
|
0
|
83
|
85
|
107
|
120
|
145
|
150
|
147
|
150
|
157
|
128
|
92
|
73
|
55
|
86
|
113
|
|
| Goodwill |
0
|
95
|
79
|
69
|
69
|
100
|
48
|
0
|
708
|
676
|
660
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
228
|
80
|
95
|
342
|
140
|
167
|
69
|
98
|
140
|
80
|
152
|
80
|
98
|
46
|
|
| Long-Term Investments |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
1 081
|
1 140
|
1 137
|
1 152
|
1 150
|
1 108
|
1 087
|
1 098
|
1 317
|
1 332
|
1 331
|
322
|
264
|
762
|
207
|
39
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
445
|
320
|
29
|
310
|
0
|
0
|
0
|
137
|
162
|
0
|
209
|
192
|
186
|
186
|
187
|
246
|
368
|
416
|
393
|
385
|
|
| Other Assets |
0
|
95
|
79
|
69
|
69
|
100
|
48
|
0
|
708
|
676
|
660
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 185
N/A
|
2 299
+94%
|
2 001
-13%
|
1 875
-6%
|
1 901
+1%
|
2 169
+14%
|
3 376
+56%
|
2 498
-26%
|
3 299
+32%
|
3 753
+14%
|
3 948
+5%
|
2 677
-32%
|
2 597
-3%
|
2 621
+1%
|
2 861
+9%
|
3 238
+13%
|
3 304
+2%
|
3 415
+3%
|
2 239
-34%
|
3 107
+39%
|
4 814
+55%
|
4 088
-15%
|
3 904
-4%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
202
|
491
|
429
|
359
|
369
|
335
|
547
|
146
|
137
|
109
|
148
|
94
|
97
|
118
|
139
|
164
|
186
|
169
|
164
|
267
|
993
|
238
|
229
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
5
|
|
| Short-Term Debt |
0
|
19
|
246
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
226
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
14
|
2
|
9
|
15
|
17
|
|
| Other Current Liabilities |
20
|
71
|
112
|
58
|
57
|
118
|
82
|
115
|
367
|
273
|
357
|
311
|
249
|
255
|
227
|
259
|
309
|
349
|
369
|
715
|
1 164
|
1 133
|
1 062
|
|
| Total Current Liabilities |
222
|
582
|
787
|
418
|
435
|
453
|
629
|
261
|
504
|
382
|
505
|
405
|
346
|
373
|
366
|
423
|
494
|
781
|
547
|
983
|
2 166
|
1 393
|
1 314
|
|
| Long-Term Debt |
101
|
138
|
264
|
290
|
227
|
172
|
189
|
238
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
3
|
0
|
60
|
70
|
50
|
|
| Deferred Income Tax |
0
|
13
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
3
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
46
|
33
|
23
|
21
|
18
|
21
|
23
|
23
|
24
|
25
|
25
|
24
|
25
|
27
|
|
| Total Liabilities |
323
N/A
|
733
+127%
|
1 051
+43%
|
708
-33%
|
664
-6%
|
630
-5%
|
819
+30%
|
500
-39%
|
551
+10%
|
428
-22%
|
537
+25%
|
428
-20%
|
367
-14%
|
391
+7%
|
387
-1%
|
445
+15%
|
517
+16%
|
821
+59%
|
576
-30%
|
1 008
+75%
|
2 250
+123%
|
1 488
-34%
|
1 391
-7%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
182
|
335
|
335
|
376
|
379
|
438
|
465
|
466
|
488
|
488
|
488
|
399
|
399
|
399
|
399
|
399
|
399
|
403
|
407
|
414
|
414
|
580
|
580
|
|
| Retained Earnings |
677
|
756
|
128
|
94
|
100
|
376
|
820
|
528
|
837
|
1 427
|
1 512
|
953
|
1 831
|
1 831
|
2 075
|
1 319
|
1 329
|
1 066
|
1 188
|
1 588
|
2 050
|
1 921
|
1 836
|
|
| Additional Paid In Capital |
0
|
474
|
474
|
685
|
759
|
712
|
969
|
978
|
1 407
|
1 411
|
1 411
|
898
|
0
|
0
|
0
|
898
|
898
|
958
|
1 033
|
1 149
|
1 164
|
1 173
|
1 174
|
|
| Other Equity |
3
|
1
|
14
|
12
|
2
|
15
|
304
|
26
|
17
|
0
|
1
|
1
|
0
|
0
|
0
|
177
|
162
|
167
|
964
|
1 052
|
1 064
|
1 074
|
1 077
|
|
| Total Equity |
862
N/A
|
1 566
+82%
|
950
-39%
|
1 167
+23%
|
1 236
+6%
|
1 540
+25%
|
2 558
+66%
|
1 997
-22%
|
2 749
+38%
|
3 325
+21%
|
3 410
+3%
|
2 250
-34%
|
2 230
-1%
|
2 230
0%
|
2 474
+11%
|
2 792
+13%
|
2 788
0%
|
2 594
-7%
|
1 664
-36%
|
2 099
+26%
|
2 564
+22%
|
2 600
+1%
|
2 513
-3%
|
|
| Total Liabilities & Equity |
1 185
N/A
|
2 299
+94%
|
2 001
-13%
|
1 875
-6%
|
1 901
+1%
|
2 169
+14%
|
3 376
+56%
|
2 498
-26%
|
3 299
+32%
|
3 753
+14%
|
3 948
+5%
|
2 677
-32%
|
2 597
-3%
|
2 621
+1%
|
2 861
+9%
|
3 238
+13%
|
3 304
+2%
|
3 415
+3%
|
2 239
-34%
|
3 107
+39%
|
4 814
+55%
|
4 088
-15%
|
3 904
-4%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
34
|
34
|
38
|
38
|
44
|
47
|
47
|
49
|
49
|
49
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
41
|
41
|
58
|
58
|
58
|
|