Donear Industries Ltd
NSE:DONEAR
Balance Sheet
Balance Sheet Decomposition
Donear Industries Ltd
Donear Industries Ltd
Balance Sheet
Donear Industries Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | 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 |
7
|
26
|
53
|
14
|
45
|
83
|
72
|
22
|
26
|
30
|
32
|
44
|
55
|
50
|
21
|
19
|
22
|
57
|
6
|
10
|
8
|
42
|
2
|
19
|
|
| Cash |
7
|
26
|
53
|
14
|
45
|
83
|
72
|
22
|
26
|
30
|
32
|
0
|
0
|
0
|
21
|
19
|
22
|
57
|
6
|
10
|
8
|
42
|
2
|
19
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
55
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
35
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
270
|
324
|
436
|
415
|
545
|
861
|
763
|
773
|
863
|
913
|
919
|
983
|
1 097
|
1 325
|
1 013
|
1 107
|
1 358
|
1 650
|
1 380
|
1 247
|
1 473
|
2 047
|
2 190
|
2 588
|
|
| Accounts Receivables |
232
|
250
|
331
|
303
|
411
|
584
|
481
|
531
|
665
|
48
|
55
|
916
|
1 039
|
1 251
|
1 011
|
1 102
|
1 352
|
1 436
|
1 177
|
1 053
|
1 302
|
1 591
|
1 749
|
2 140
|
|
| Other Receivables |
38
|
74
|
105
|
112
|
134
|
277
|
282
|
242
|
199
|
864
|
865
|
66
|
58
|
74
|
1
|
6
|
6
|
214
|
203
|
194
|
171
|
456
|
441
|
448
|
|
| Inventory |
179
|
165
|
204
|
312
|
303
|
355
|
480
|
584
|
770
|
1 091
|
1 304
|
1 486
|
1 679
|
1 667
|
1 658
|
1 710
|
2 066
|
2 186
|
2 082
|
1 988
|
3 268
|
3 289
|
3 498
|
3 830
|
|
| Other Current Assets |
4
|
7
|
41
|
37
|
42
|
37
|
60
|
133
|
117
|
28
|
52
|
132
|
101
|
100
|
126
|
150
|
300
|
220
|
309
|
277
|
380
|
125
|
204
|
85
|
|
| Total Current Assets |
460
|
521
|
734
|
778
|
935
|
1 339
|
1 379
|
1 511
|
1 776
|
2 062
|
2 308
|
2 645
|
2 931
|
3 142
|
2 856
|
3 021
|
3 773
|
4 113
|
3 777
|
3 522
|
5 128
|
5 504
|
5 894
|
6 521
|
|
| PP&E Net |
148
|
163
|
186
|
253
|
339
|
886
|
1 719
|
1 767
|
1 543
|
1 406
|
1 303
|
1 259
|
1 189
|
1 081
|
785
|
773
|
730
|
682
|
788
|
765
|
775
|
761
|
798
|
929
|
|
| PP&E Gross |
148
|
163
|
186
|
253
|
339
|
886
|
1 719
|
1 767
|
1 543
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
682
|
788
|
765
|
775
|
761
|
798
|
929
|
|
| Accumulated Depreciation |
106
|
143
|
161
|
201
|
240
|
275
|
341
|
540
|
898
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
267
|
344
|
428
|
507
|
569
|
651
|
745
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
7
|
9
|
6
|
6
|
4
|
5
|
3
|
3
|
3
|
2
|
3
|
17
|
14
|
12
|
11
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
90
|
83
|
85
|
6
|
0
|
0
|
32
|
61
|
128
|
61
|
42
|
106
|
117
|
|
| Long-Term Investments |
2
|
11
|
12
|
141
|
2
|
2
|
2
|
4
|
9
|
9
|
10
|
10
|
10
|
10
|
176
|
166
|
143
|
114
|
105
|
97
|
91
|
155
|
218
|
208
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
30
|
28
|
160
|
178
|
88
|
100
|
123
|
155
|
145
|
131
|
88
|
62
|
88
|
42
|
63
|
73
|
92
|
|
| Total Assets |
610
N/A
|
695
+14%
|
931
+34%
|
1 172
+26%
|
1 275
+9%
|
2 228
+75%
|
3 100
+39%
|
3 256
+5%
|
3 364
+3%
|
3 649
+8%
|
3 813
+4%
|
4 099
+8%
|
4 320
+5%
|
4 444
+3%
|
3 982
-10%
|
4 108
+3%
|
4 779
+16%
|
5 031
+5%
|
4 795
-5%
|
4 601
-4%
|
6 115
+33%
|
6 538
+7%
|
7 103
+9%
|
7 878
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
73
|
73
|
97
|
119
|
111
|
134
|
132
|
225
|
166
|
344
|
175
|
243
|
306
|
306
|
262
|
316
|
486
|
623
|
622
|
719
|
775
|
681
|
706
|
882
|
|
| Accrued Liabilities |
0
|
3
|
4
|
7
|
11
|
18
|
11
|
13
|
8
|
32
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
21
|
17
|
21
|
31
|
34
|
53
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
1 413
|
1 787
|
2 122
|
2 453
|
2 696
|
2 473
|
2 471
|
2 863
|
2 913
|
2 602
|
2 146
|
2 888
|
3 220
|
3 150
|
3 759
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
168
|
183
|
0
|
0
|
0
|
50
|
39
|
83
|
72
|
10
|
154
|
100
|
89
|
87
|
87
|
|
| Other Current Liabilities |
22
|
61
|
78
|
116
|
163
|
187
|
159
|
304
|
377
|
101
|
63
|
261
|
290
|
322
|
85
|
125
|
110
|
80
|
151
|
211
|
664
|
302
|
615
|
337
|
|
| Total Current Liabilities |
95
|
137
|
179
|
241
|
285
|
339
|
302
|
542
|
589
|
2 058
|
2 216
|
2 627
|
3 049
|
3 325
|
2 869
|
2 951
|
3 542
|
3 705
|
3 405
|
3 246
|
4 447
|
4 323
|
4 593
|
5 118
|
|
| Long-Term Debt |
209
|
143
|
187
|
229
|
134
|
914
|
1 685
|
1 856
|
2 140
|
780
|
780
|
697
|
466
|
222
|
174
|
134
|
94
|
30
|
19
|
71
|
145
|
226
|
139
|
51
|
|
| Deferred Income Tax |
1
|
0
|
10
|
7
|
2
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
17
|
7
|
179
|
177
|
141
|
146
|
177
|
152
|
156
|
157
|
181
|
148
|
135
|
163
|
279
|
326
|
361
|
|
| Total Liabilities |
305
N/A
|
280
-8%
|
376
+34%
|
477
+27%
|
421
-12%
|
1 254
+198%
|
2 004
+60%
|
2 416
+21%
|
2 736
+13%
|
3 017
+10%
|
3 173
+5%
|
3 465
+9%
|
3 661
+6%
|
3 724
+2%
|
3 195
-14%
|
3 241
+1%
|
3 793
+17%
|
3 916
+3%
|
3 572
-9%
|
3 451
-3%
|
4 756
+38%
|
4 828
+2%
|
5 057
+5%
|
5 531
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
26
|
26
|
26
|
52
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
|
| Retained Earnings |
279
|
389
|
529
|
643
|
750
|
870
|
991
|
736
|
524
|
529
|
535
|
529
|
554
|
616
|
684
|
763
|
883
|
1 011
|
1 118
|
1 044
|
1 262
|
1 614
|
1 950
|
2 259
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
7
|
7
|
9
|
16
|
|
| Total Equity |
305
N/A
|
415
+36%
|
555
+34%
|
695
+25%
|
854
+23%
|
974
+14%
|
1 095
+12%
|
840
-23%
|
628
-25%
|
633
+1%
|
639
+1%
|
633
-1%
|
658
+4%
|
720
+9%
|
788
+9%
|
867
+10%
|
987
+14%
|
1 116
+13%
|
1 223
+10%
|
1 150
-6%
|
1 359
+18%
|
1 711
+26%
|
2 045
+20%
|
2 347
+15%
|
|
| Total Liabilities & Equity |
610
N/A
|
695
+14%
|
931
+34%
|
1 172
+26%
|
1 275
+9%
|
2 228
+75%
|
3 100
+39%
|
3 256
+5%
|
3 364
+3%
|
3 649
+8%
|
3 813
+4%
|
4 099
+8%
|
4 320
+5%
|
4 444
+3%
|
3 982
-10%
|
4 108
+3%
|
4 779
+16%
|
5 031
+5%
|
4 795
-5%
|
4 601
-4%
|
6 115
+33%
|
6 538
+7%
|
7 103
+9%
|
7 878
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
26
|
26
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
|