Epack Durable Ltd
NSE:EPACK
Balance Sheet
Balance Sheet Decomposition
Epack Durable Ltd
Epack Durable Ltd
Balance Sheet
Epack Durable Ltd
| Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
36
|
562
|
726
|
1 071
|
442
|
|
| Cash |
36
|
241
|
600
|
1 069
|
142
|
|
| Cash Equivalents |
0
|
321
|
126
|
1
|
300
|
|
| Short-Term Investments |
79
|
28
|
28
|
2 319
|
300
|
|
| Total Receivables |
2 368
|
3 579
|
4 794
|
2 573
|
3 528
|
|
| Accounts Receivables |
2 344
|
3 564
|
4 793
|
2 153
|
2 985
|
|
| Other Receivables |
24
|
15
|
1
|
420
|
543
|
|
| Inventory |
1 405
|
2 773
|
2 937
|
3 915
|
5 922
|
|
| Other Current Assets |
126
|
328
|
221
|
128
|
183
|
|
| Total Current Assets |
4 014
|
7 269
|
8 707
|
10 004
|
10 075
|
|
| PP&E Net |
1 159
|
3 347
|
5 101
|
7 042
|
7 479
|
|
| PP&E Gross |
1 159
|
3 347
|
5 101
|
7 042
|
7 479
|
|
| Accumulated Depreciation |
270
|
427
|
682
|
1 011
|
1 433
|
|
| Intangible Assets |
0
|
2
|
2
|
1
|
7
|
|
| Goodwill |
0
|
5
|
5
|
5
|
5
|
|
| Note Receivable |
0
|
14
|
88
|
95
|
635
|
|
| Long-Term Investments |
9
|
43
|
50
|
85
|
1 829
|
|
| Other Long-Term Assets |
21
|
88
|
689
|
446
|
97
|
|
| Other Assets |
0
|
5
|
5
|
5
|
5
|
|
| Total Assets |
5 204
N/A
|
10 767
+107%
|
14 642
+36%
|
17 678
+21%
|
20 128
+14%
|
|
| Liabilities | ||||||
| Accounts Payable |
1 519
|
3 339
|
3 891
|
4 156
|
5 389
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
28
|
|
| Short-Term Debt |
1 580
|
2 986
|
3 500
|
2 374
|
3 080
|
|
| Current Portion of Long-Term Debt |
181
|
314
|
353
|
482
|
486
|
|
| Other Current Liabilities |
294
|
1 911
|
2 199
|
513
|
745
|
|
| Total Current Liabilities |
3 574
|
8 550
|
9 943
|
7 526
|
9 728
|
|
| Long-Term Debt |
862
|
854
|
1 396
|
1 004
|
596
|
|
| Deferred Income Tax |
69
|
124
|
139
|
188
|
225
|
|
| Other Liabilities |
10
|
20
|
28
|
38
|
61
|
|
| Total Liabilities |
4 515
N/A
|
9 548
+111%
|
11 505
+20%
|
8 756
-24%
|
10 610
+21%
|
|
| Equity | ||||||
| Common Stock |
482
|
521
|
521
|
958
|
960
|
|
| Retained Earnings |
207
|
698
|
2 427
|
7 964
|
1 634
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
6 925
|
|
| Other Equity |
0
|
0
|
188
|
0
|
0
|
|
| Total Equity |
689
N/A
|
1 219
+77%
|
3 136
+157%
|
8 922
+184%
|
9 518
+7%
|
|
| Total Liabilities & Equity |
5 204
N/A
|
10 767
+107%
|
14 642
+36%
|
17 678
+21%
|
20 128
+14%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
96
|
96
|
96
|
96
|
96
|
|