CL Educate Ltd
NSE:CLEDUCATE
Balance Sheet
Balance Sheet Decomposition
CL Educate Ltd
CL Educate Ltd
Balance Sheet
CL Educate Ltd
| 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 |
452
|
294
|
121
|
114
|
194
|
92
|
876
|
137
|
104
|
116
|
173
|
152
|
250
|
631
|
2 324
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
92
|
876
|
137
|
104
|
116
|
153
|
152
|
250
|
413
|
243
|
|
| Cash Equivalents |
452
|
294
|
121
|
114
|
194
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
217
|
2 081
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
65
|
57
|
306
|
372
|
397
|
534
|
482
|
386
|
577
|
0
|
|
| Total Receivables |
772
|
936
|
1 066
|
1 288
|
1 607
|
1 555
|
1 432
|
1 579
|
1 657
|
1 248
|
768
|
850
|
904
|
900
|
1 844
|
|
| Accounts Receivables |
398
|
525
|
578
|
726
|
976
|
986
|
1 175
|
1 276
|
1 373
|
950
|
543
|
583
|
761
|
747
|
1 105
|
|
| Other Receivables |
374
|
411
|
488
|
562
|
631
|
570
|
257
|
304
|
285
|
299
|
225
|
267
|
143
|
152
|
739
|
|
| Inventory |
0
|
41
|
68
|
106
|
88
|
132
|
103
|
167
|
149
|
198
|
190
|
205
|
217
|
198
|
227
|
|
| Other Current Assets |
12
|
0
|
95
|
95
|
95
|
209
|
2 110
|
417
|
453
|
486
|
534
|
715
|
320
|
350
|
289
|
|
| Total Current Assets |
1 236
|
1 270
|
1 350
|
1 602
|
1 984
|
2 053
|
4 577
|
2 605
|
2 735
|
2 446
|
2 199
|
2 404
|
2 077
|
2 439
|
4 684
|
|
| PP&E Net |
863
|
919
|
783
|
762
|
788
|
773
|
544
|
478
|
433
|
493
|
361
|
93
|
107
|
164
|
304
|
|
| PP&E Gross |
863
|
919
|
783
|
762
|
788
|
0
|
544
|
478
|
433
|
493
|
361
|
93
|
107
|
164
|
304
|
|
| Accumulated Depreciation |
76
|
89
|
119
|
147
|
186
|
0
|
40
|
77
|
110
|
178
|
190
|
152
|
173
|
202
|
250
|
|
| Intangible Assets |
31
|
143
|
125
|
110
|
126
|
108
|
124
|
219
|
226
|
261
|
296
|
388
|
519
|
619
|
1 540
|
|
| Goodwill |
44
|
121
|
155
|
196
|
196
|
252
|
252
|
335
|
335
|
327
|
101
|
101
|
72
|
155
|
1 663
|
|
| Note Receivable |
123
|
122
|
158
|
188
|
182
|
26
|
17
|
30
|
19
|
285
|
251
|
150
|
200
|
189
|
335
|
|
| Long-Term Investments |
1
|
18
|
17
|
17
|
17
|
128
|
144
|
664
|
739
|
264
|
173
|
210
|
503
|
42
|
163
|
|
| Other Long-Term Assets |
59
|
38
|
212
|
134
|
118
|
351
|
361
|
405
|
453
|
140
|
137
|
131
|
251
|
273
|
280
|
|
| Other Assets |
44
|
121
|
155
|
196
|
196
|
252
|
252
|
335
|
335
|
327
|
101
|
101
|
72
|
155
|
1 663
|
|
| Total Assets |
2 356
N/A
|
2 630
+12%
|
2 799
+6%
|
3 010
+8%
|
3 411
+13%
|
3 691
+8%
|
6 020
+63%
|
4 736
-21%
|
4 939
+4%
|
4 215
-15%
|
3 517
-17%
|
3 478
-1%
|
3 728
+7%
|
3 881
+4%
|
8 969
+131%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
88
|
96
|
121
|
170
|
200
|
372
|
424
|
464
|
481
|
407
|
248
|
285
|
404
|
333
|
680
|
|
| Accrued Liabilities |
5
|
5
|
1
|
0
|
1
|
83
|
73
|
59
|
69
|
82
|
77
|
66
|
92
|
100
|
78
|
|
| Short-Term Debt |
40
|
221
|
283
|
341
|
309
|
377
|
439
|
424
|
445
|
392
|
326
|
111
|
89
|
199
|
642
|
|
| Current Portion of Long-Term Debt |
78
|
118
|
113
|
55
|
64
|
67
|
77
|
56
|
52
|
93
|
57
|
46
|
37
|
29
|
91
|
|
| Other Current Liabilities |
400
|
488
|
381
|
376
|
439
|
308
|
1 554
|
364
|
335
|
260
|
196
|
221
|
243
|
266
|
744
|
|
| Total Current Liabilities |
610
|
928
|
899
|
942
|
1 013
|
1 207
|
2 567
|
1 366
|
1 382
|
1 234
|
904
|
728
|
865
|
927
|
2 236
|
|
| Long-Term Debt |
336
|
330
|
258
|
235
|
249
|
255
|
76
|
52
|
81
|
81
|
71
|
65
|
41
|
92
|
1 887
|
|
| Deferred Income Tax |
30
|
24
|
15
|
18
|
18
|
7
|
7
|
7
|
7
|
0
|
1
|
0
|
0
|
0
|
210
|
|
| Minority Interest |
279
|
267
|
277
|
288
|
14
|
2
|
68
|
198
|
233
|
0
|
1
|
0
|
0
|
21
|
21
|
|
| Other Liabilities |
11
|
11
|
16
|
22
|
32
|
64
|
68
|
76
|
86
|
63
|
70
|
69
|
75
|
77
|
1 942
|
|
| Total Liabilities |
1 266
N/A
|
1 559
+23%
|
1 466
-6%
|
1 504
+3%
|
1 325
-12%
|
1 532
+16%
|
2 650
+73%
|
1 302
-51%
|
1 322
+2%
|
1 378
+4%
|
1 047
-24%
|
861
-18%
|
981
+14%
|
1 075
+10%
|
6 253
+482%
|
|
| Equity | ||||||||||||||||
| Common Stock |
94
|
93
|
99
|
99
|
117
|
119
|
142
|
142
|
142
|
142
|
142
|
142
|
275
|
270
|
270
|
|
| Retained Earnings |
216
|
159
|
312
|
466
|
81
|
2 040
|
226
|
286
|
483
|
296
|
666
|
526
|
324
|
2 688
|
290
|
|
| Additional Paid In Capital |
780
|
817
|
917
|
931
|
1 850
|
0
|
2 985
|
2 985
|
2 985
|
2 985
|
2 986
|
2 986
|
2 752
|
2 665
|
2 669
|
|
| Other Equity |
1
|
3
|
5
|
9
|
39
|
0
|
17
|
21
|
7
|
6
|
9
|
15
|
44
|
2 559
|
66
|
|
| Total Equity |
1 091
N/A
|
1 072
-2%
|
1 333
+24%
|
1 505
+13%
|
2 086
+39%
|
2 159
+4%
|
3 370
+56%
|
3 434
+2%
|
3 617
+5%
|
2 837
-22%
|
2 470
-13%
|
2 616
+6%
|
2 748
+5%
|
2 806
+2%
|
2 716
-3%
|
|
| Total Liabilities & Equity |
2 356
N/A
|
2 630
+12%
|
2 799
+6%
|
3 010
+8%
|
3 411
+13%
|
3 691
+8%
|
6 020
+63%
|
4 736
-21%
|
4 939
+4%
|
4 215
-15%
|
3 517
-17%
|
3 478
-1%
|
3 728
+7%
|
3 881
+4%
|
8 969
+131%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
57
|
57
|
57
|
57
|
57
|
48
|
57
|
57
|
57
|
57
|
57
|
57
|
110
|
54
|
54
|
|