Capacite Infraprojects Ltd
NSE:CAPACITE
Balance Sheet
Balance Sheet Decomposition
Capacite Infraprojects Ltd
Capacite Infraprojects Ltd
Balance Sheet
Capacite Infraprojects Ltd
| 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 |
20
|
44
|
14
|
49
|
119
|
165
|
319
|
1 076
|
98
|
221
|
289
|
193
|
641
|
|
| Cash |
20
|
44
|
14
|
49
|
111
|
61
|
49
|
83
|
85
|
127
|
277
|
93
|
602
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
8
|
104
|
270
|
993
|
13
|
94
|
12
|
100
|
39
|
|
| Short-Term Investments |
1
|
1
|
0
|
0
|
4
|
3 102
|
1 626
|
875
|
1 076
|
918
|
1 087
|
1 192
|
32
|
|
| Total Receivables |
166
|
1 044
|
1 714
|
3 031
|
4 151
|
6 017
|
9 530
|
7 780
|
9 534
|
9 097
|
13 334
|
18 889
|
22 655
|
|
| Accounts Receivables |
1
|
20
|
20
|
2 870
|
3 936
|
5 358
|
8 575
|
7 667
|
8 739
|
9 122
|
12 988
|
17 765
|
22 328
|
|
| Other Receivables |
165
|
1 024
|
1 694
|
161
|
215
|
659
|
955
|
113
|
795
|
25
|
347
|
1 124
|
326
|
|
| Inventory |
68
|
463
|
1 177
|
1 643
|
1 809
|
2 241
|
911
|
1 041
|
1 004
|
2 058
|
1 885
|
1 866
|
1 905
|
|
| Other Current Assets |
199
|
639
|
670
|
980
|
1 099
|
570
|
944
|
3 518
|
719
|
2 240
|
665
|
1 306
|
1 132
|
|
| Total Current Assets |
455
|
2 191
|
3 575
|
5 702
|
7 182
|
12 095
|
13 330
|
14 291
|
12 432
|
14 534
|
17 260
|
23 445
|
26 365
|
|
| PP&E Net |
60
|
877
|
1 673
|
2 951
|
3 303
|
4 086
|
5 432
|
6 623
|
6 618
|
6 992
|
6 714
|
5 969
|
5 844
|
|
| PP&E Gross |
60
|
877
|
1 673
|
0
|
3 303
|
4 086
|
5 432
|
6 623
|
6 618
|
6 992
|
6 714
|
5 969
|
5 844
|
|
| Accumulated Depreciation |
1
|
24
|
112
|
0
|
646
|
929
|
1 718
|
2 632
|
3 046
|
4 082
|
5 274
|
6 247
|
7 172
|
|
| Intangible Assets |
1
|
4
|
20
|
20
|
21
|
14
|
16
|
15
|
11
|
12
|
9
|
14
|
25
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
5
|
94
|
34
|
72
|
371
|
871
|
1 486
|
2 003
|
2 180
|
1 950
|
1 794
|
1 293
|
1 131
|
|
| Long-Term Investments |
15
|
74
|
68
|
1
|
1
|
1
|
3
|
8
|
87
|
78
|
83
|
71
|
288
|
|
| Other Long-Term Assets |
3
|
5
|
9
|
147
|
214
|
272
|
244
|
705
|
1 128
|
247
|
260
|
699
|
1 347
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
539
N/A
|
3 245
+502%
|
5 379
+66%
|
8 893
+65%
|
11 093
+25%
|
17 338
+56%
|
20 512
+18%
|
23 645
+15%
|
22 456
-5%
|
23 813
+6%
|
26 120
+10%
|
31 491
+21%
|
35 001
+11%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
155
|
890
|
1 831
|
3 077
|
3 182
|
4 473
|
5 338
|
5 599
|
4 226
|
5 290
|
6 336
|
8 182
|
8 959
|
|
| Accrued Liabilities |
0
|
2
|
55
|
14
|
23
|
3
|
4
|
1
|
16
|
193
|
229
|
136
|
246
|
|
| Short-Term Debt |
82
|
346
|
478
|
1 136
|
979
|
1 392
|
1 779
|
1 838
|
1 615
|
1 469
|
2 252
|
1 625
|
1 554
|
|
| Current Portion of Long-Term Debt |
4
|
34
|
95
|
179
|
315
|
520
|
378
|
348
|
447
|
464
|
350
|
412
|
1 139
|
|
| Other Current Liabilities |
140
|
412
|
343
|
978
|
1 379
|
1 552
|
2 233
|
1 873
|
2 763
|
2 716
|
2 780
|
3 070
|
2 646
|
|
| Total Current Liabilities |
382
|
1 683
|
2 803
|
5 384
|
5 877
|
7 940
|
9 731
|
9 659
|
9 067
|
10 132
|
11 947
|
13 426
|
14 544
|
|
| Long-Term Debt |
22
|
484
|
567
|
609
|
671
|
480
|
580
|
1 014
|
853
|
1 418
|
1 133
|
1 252
|
1 540
|
|
| Deferred Income Tax |
1
|
28
|
77
|
114
|
261
|
407
|
572
|
387
|
347
|
325
|
529
|
601
|
464
|
|
| Minority Interest |
9
|
15
|
19
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
13
|
|
| Other Liabilities |
63
|
817
|
1 349
|
1 058
|
1 290
|
1 034
|
1 198
|
3 326
|
2 902
|
2 287
|
1 777
|
1 041
|
1 253
|
|
| Total Liabilities |
477
N/A
|
3 027
+535%
|
4 815
+59%
|
7 187
+49%
|
8 099
+13%
|
9 861
+22%
|
12 082
+23%
|
14 386
+19%
|
13 169
-8%
|
14 162
+8%
|
15 386
+9%
|
16 322
+6%
|
17 814
+9%
|
|
| Equity | ||||||||||||||
| Common Stock |
30
|
86
|
49
|
78
|
436
|
679
|
679
|
679
|
679
|
679
|
679
|
846
|
846
|
|
| Retained Earnings |
22
|
14
|
330
|
798
|
1 490
|
2 230
|
3 180
|
4 009
|
4 036
|
4 385
|
5 484
|
6 571
|
8 588
|
|
| Additional Paid In Capital |
55
|
118
|
185
|
831
|
1 067
|
4 568
|
4 571
|
4 571
|
4 571
|
4 571
|
4 571
|
7 753
|
7 753
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
22
|
0
|
0
|
|
| Total Equity |
63
N/A
|
218
+246%
|
564
+159%
|
1 707
+203%
|
2 993
+75%
|
7 477
+150%
|
8 430
+13%
|
9 259
+10%
|
9 287
+0%
|
9 652
+4%
|
10 734
+11%
|
15 170
+41%
|
17 187
+13%
|
|
| Total Liabilities & Equity |
539
N/A
|
3 245
+502%
|
5 379
+66%
|
8 893
+65%
|
11 093
+25%
|
17 338
+56%
|
20 512
+18%
|
23 645
+15%
|
22 456
-5%
|
23 813
+6%
|
26 120
+10%
|
31 491
+21%
|
35 001
+11%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
85
|
85
|
|