Compuage Infocom Ltd
NSE:COMPINFO
Balance Sheet
Balance Sheet Decomposition
Compuage Infocom Ltd
Compuage Infocom Ltd
Balance Sheet
Compuage Infocom Ltd
| Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
443
|
411
|
949
|
1 022
|
1 220
|
445
|
90
|
76
|
49
|
70
|
|
| Cash |
0
|
0
|
590
|
651
|
756
|
426
|
76
|
58
|
45
|
70
|
|
| Cash Equivalents |
443
|
411
|
359
|
371
|
464
|
19
|
14
|
18
|
4
|
0
|
|
| Short-Term Investments |
0
|
0
|
47
|
39
|
109
|
826
|
772
|
705
|
869
|
175
|
|
| Total Receivables |
2 568
|
2 859
|
2 880
|
4 620
|
5 846
|
7 118
|
6 376
|
6 584
|
5 929
|
5 051
|
|
| Accounts Receivables |
2 290
|
2 477
|
2 818
|
4 557
|
5 775
|
6 446
|
5 543
|
5 548
|
5 208
|
4 430
|
|
| Other Receivables |
278
|
382
|
62
|
63
|
71
|
672
|
833
|
1 036
|
720
|
622
|
|
| Inventory |
2 056
|
2 087
|
2 543
|
3 349
|
2 926
|
3 372
|
3 546
|
3 322
|
4 370
|
940
|
|
| Other Current Assets |
11
|
14
|
253
|
241
|
687
|
107
|
123
|
112
|
50
|
4
|
|
| Total Current Assets |
5 078
|
5 370
|
6 673
|
9 270
|
10 788
|
11 868
|
10 907
|
10 799
|
11 267
|
6 240
|
|
| PP&E Net |
411
|
370
|
436
|
432
|
440
|
539
|
501
|
471
|
486
|
458
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
539
|
501
|
471
|
486
|
458
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
318
|
360
|
395
|
429
|
472
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
3
|
9
|
9
|
4
|
5
|
7
|
59
|
53
|
6
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
5 493
N/A
|
5 745
+5%
|
7 118
+24%
|
9 711
+36%
|
11 233
+16%
|
12 412
+10%
|
11 415
-8%
|
11 328
-1%
|
11 805
+4%
|
6 705
-43%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2 288
|
2 296
|
2 632
|
4 651
|
5 046
|
5 075
|
3 926
|
2 437
|
3 397
|
2 874
|
|
| Short-Term Debt |
2 231
|
2 410
|
2 930
|
3 068
|
4 007
|
4 603
|
4 509
|
5 066
|
4 610
|
6 564
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
132
|
116
|
322
|
450
|
0
|
|
| Other Current Liabilities |
192
|
200
|
396
|
505
|
557
|
521
|
570
|
512
|
330
|
144
|
|
| Total Current Liabilities |
4 711
|
4 906
|
5 957
|
8 224
|
9 610
|
10 331
|
9 121
|
8 337
|
8 787
|
9 581
|
|
| Long-Term Debt |
51
|
10
|
0
|
177
|
137
|
229
|
214
|
711
|
478
|
0
|
|
| Deferred Income Tax |
27
|
27
|
57
|
61
|
62
|
62
|
41
|
39
|
42
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
23
|
18
|
18
|
21
|
0
|
|
| Total Liabilities |
4 789
N/A
|
4 942
+3%
|
6 015
+22%
|
8 462
+41%
|
9 809
+16%
|
10 644
+9%
|
9 394
-12%
|
9 106
-3%
|
9 328
+2%
|
9 581
+3%
|
|
| Equity | |||||||||||
| Common Stock |
67
|
67
|
117
|
117
|
117
|
130
|
130
|
130
|
130
|
172
|
|
| Retained Earnings |
637
|
736
|
986
|
1 131
|
1 306
|
1 274
|
1 527
|
1 729
|
1 983
|
3 788
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
367
|
367
|
367
|
367
|
741
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
2
|
2
|
|
| Total Equity |
704
N/A
|
802
+14%
|
1 103
+38%
|
1 249
+13%
|
1 424
+14%
|
1 768
+24%
|
2 021
+14%
|
2 223
+10%
|
2 477
+11%
|
2 877
N/A
|
|
| Total Liabilities & Equity |
5 493
N/A
|
5 745
+5%
|
7 118
+24%
|
9 711
+36%
|
11 233
+16%
|
12 412
+10%
|
11 415
-8%
|
11 328
-1%
|
11 805
+4%
|
6 705
-43%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
53
|
53
|
59
|
59
|
59
|
65
|
65
|
67
|
67
|
86
|
|