Dishman Carbogen Amcis Ltd
NSE:DCAL
Balance Sheet
Balance Sheet Decomposition
Dishman Carbogen Amcis Ltd
Dishman Carbogen Amcis Ltd
Balance Sheet
Dishman Carbogen Amcis Ltd
| Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
770
|
655
|
841
|
1 309
|
2 435
|
1 102
|
1 318
|
2 641
|
2 857
|
|
| Cash |
754
|
639
|
841
|
1 309
|
2 435
|
1 102
|
1 317
|
2 615
|
2 757
|
|
| Cash Equivalents |
16
|
16
|
0
|
0
|
0
|
1
|
1
|
26
|
100
|
|
| Short-Term Investments |
0
|
944
|
197
|
1 066
|
1 464
|
2 925
|
1 770
|
1 673
|
1 725
|
|
| Total Receivables |
8 160
|
8 421
|
8 474
|
9 052
|
6 837
|
6 928
|
7 127
|
5 407
|
7 427
|
|
| Accounts Receivables |
2 856
|
4 444
|
4 453
|
5 774
|
3 792
|
4 779
|
5 917
|
4 633
|
6 698
|
|
| Other Receivables |
5 304
|
3 977
|
4 021
|
3 278
|
3 045
|
2 149
|
1 210
|
775
|
729
|
|
| Inventory |
4 266
|
4 846
|
5 486
|
5 809
|
5 157
|
6 451
|
8 038
|
8 829
|
9 002
|
|
| Other Current Assets |
135
|
596
|
537
|
553
|
733
|
980
|
931
|
732
|
993
|
|
| Total Current Assets |
13 331
|
15 462
|
15 536
|
17 790
|
16 626
|
18 387
|
19 184
|
19 282
|
22 004
|
|
| PP&E Net |
14 649
|
16 223
|
16 764
|
20 930
|
24 415
|
27 869
|
32 271
|
32 320
|
31 711
|
|
| PP&E Gross |
14 649
|
16 223
|
16 764
|
20 930
|
24 415
|
27 869
|
32 271
|
32 320
|
31 711
|
|
| Accumulated Depreciation |
10 830
|
12 208
|
13 628
|
16 894
|
17 564
|
21 312
|
24 794
|
27 320
|
26 273
|
|
| Intangible Assets |
601
|
561
|
1 210
|
1 294
|
1 567
|
1 151
|
1 355
|
2 231
|
2 929
|
|
| Goodwill |
34 551
|
35 330
|
34 703
|
36 847
|
35 810
|
36 457
|
38 638
|
39 107
|
40 536
|
|
| Note Receivable |
508
|
1 427
|
1 793
|
1 881
|
2 348
|
1 802
|
1 951
|
1 709
|
1 642
|
|
| Long-Term Investments |
447
|
1 089
|
1 528
|
939
|
614
|
588
|
767
|
832
|
761
|
|
| Other Long-Term Assets |
1 848
|
1 674
|
1 751
|
2 318
|
1 866
|
122
|
370
|
334
|
409
|
|
| Other Assets |
34 551
|
35 330
|
34 703
|
36 847
|
35 810
|
36 457
|
38 638
|
39 107
|
40 536
|
|
| Total Assets |
65 934
N/A
|
71 765
+9%
|
73 285
+2%
|
81 998
+12%
|
83 246
+2%
|
86 375
+4%
|
94 535
+9%
|
95 814
+1%
|
99 992
+4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
856
|
1 859
|
1 946
|
2 835
|
1 630
|
1 934
|
2 197
|
2 441
|
2 307
|
|
| Accrued Liabilities |
15
|
32
|
49
|
36
|
50
|
1 203
|
1 445
|
1 495
|
1 665
|
|
| Short-Term Debt |
3 845
|
3 933
|
0
|
6 882
|
5 425
|
4 926
|
6 808
|
16 202
|
6 554
|
|
| Current Portion of Long-Term Debt |
1 051
|
1 765
|
6 798
|
1 920
|
1 773
|
2 271
|
1 577
|
1 602
|
3 441
|
|
| Other Current Liabilities |
4 169
|
4 188
|
3 191
|
4 016
|
3 610
|
3 864
|
5 956
|
3 807
|
5 282
|
|
| Total Current Liabilities |
9 937
|
11 777
|
11 983
|
15 690
|
12 488
|
14 198
|
17 984
|
25 547
|
19 248
|
|
| Long-Term Debt |
4 601
|
5 250
|
3 624
|
4 773
|
8 691
|
11 102
|
13 704
|
5 322
|
13 895
|
|
| Deferred Income Tax |
994
|
1 321
|
1 404
|
1 445
|
1 918
|
1 286
|
749
|
393
|
123
|
|
| Other Liabilities |
2 263
|
2 343
|
2 483
|
2 941
|
3 161
|
4 300
|
4 002
|
8 277
|
8 411
|
|
| Total Liabilities |
17 795
N/A
|
20 692
+16%
|
19 494
-6%
|
24 848
+27%
|
26 258
+6%
|
30 885
+18%
|
36 438
+18%
|
39 539
+9%
|
41 676
+5%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
323
|
323
|
314
|
314
|
314
|
314
|
314
|
314
|
|
| Retained Earnings |
48 577
|
2 022
|
3 998
|
5 160
|
3 516
|
4 204
|
4 418
|
1 713
|
2 101
|
|
| Additional Paid In Capital |
0
|
47 777
|
47 777
|
47 411
|
47 388
|
47 388
|
47 388
|
47 388
|
47 388
|
|
| Other Equity |
437
|
951
|
1 693
|
4 266
|
5 771
|
3 585
|
5 978
|
6 861
|
8 513
|
|
| Total Equity |
48 140
N/A
|
51 073
+6%
|
53 791
+5%
|
57 151
+6%
|
56 988
0%
|
55 489
-3%
|
58 097
+5%
|
56 275
-3%
|
58 315
+4%
|
|
| Total Liabilities & Equity |
65 934
N/A
|
71 765
+9%
|
73 285
+2%
|
81 998
+12%
|
83 246
+2%
|
86 375
+4%
|
94 535
+9%
|
95 814
+1%
|
99 992
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
161
|
161
|
161
|
157
|
157
|
157
|
157
|
157
|
157
|
|