Goa Carbon Ltd
NSE:GOACARBON
Balance Sheet
Balance Sheet Decomposition
Goa Carbon Ltd
Goa Carbon Ltd
Balance Sheet
Goa Carbon Ltd
| 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 |
436
|
20
|
4
|
18
|
331
|
74
|
656
|
1 362
|
583
|
260
|
15
|
471
|
5
|
68
|
0
|
112
|
26
|
1 606
|
1 074
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
74
|
656
|
0
|
0
|
5
|
5
|
4
|
5
|
4
|
0
|
112
|
1
|
371
|
874
|
|
| Cash Equivalents |
436
|
20
|
4
|
18
|
331
|
0
|
0
|
1 362
|
583
|
255
|
10
|
468
|
0
|
65
|
0
|
0
|
25
|
1 235
|
200
|
|
| Short-Term Investments |
0
|
360
|
155
|
100
|
0
|
0
|
0
|
0
|
0
|
530
|
517
|
204
|
0
|
40
|
126
|
1
|
0
|
271
|
0
|
|
| Total Receivables |
492
|
491
|
387
|
428
|
151
|
294
|
104
|
452
|
471
|
302
|
306
|
704
|
902
|
346
|
738
|
433
|
1 885
|
788
|
999
|
|
| Accounts Receivables |
285
|
247
|
134
|
177
|
150
|
292
|
101
|
337
|
301
|
191
|
218
|
562
|
620
|
217
|
644
|
282
|
1 550
|
607
|
663
|
|
| Other Receivables |
207
|
244
|
253
|
252
|
2
|
2
|
2
|
115
|
170
|
111
|
87
|
142
|
282
|
129
|
94
|
151
|
335
|
181
|
336
|
|
| Inventory |
748
|
1 039
|
1 831
|
1 055
|
1 217
|
1 380
|
807
|
850
|
956
|
893
|
854
|
947
|
1 681
|
994
|
1 157
|
1 556
|
3 313
|
2 206
|
2 391
|
|
| Other Current Assets |
0
|
70
|
189
|
48
|
746
|
623
|
297
|
31
|
7
|
435
|
374
|
771
|
359
|
206
|
165
|
1 687
|
1 997
|
769
|
284
|
|
| Total Current Assets |
1 676
|
1 981
|
2 566
|
1 648
|
2 444
|
2 371
|
1 864
|
2 695
|
2 016
|
2 421
|
2 066
|
3 097
|
2 947
|
1 654
|
2 186
|
3 789
|
7 220
|
5 640
|
4 748
|
|
| PP&E Net |
299
|
302
|
286
|
295
|
251
|
233
|
227
|
234
|
259
|
265
|
248
|
275
|
273
|
263
|
271
|
266
|
254
|
274
|
274
|
|
| PP&E Gross |
299
|
302
|
286
|
295
|
251
|
233
|
227
|
0
|
0
|
0
|
248
|
275
|
273
|
263
|
271
|
266
|
254
|
274
|
274
|
|
| Accumulated Depreciation |
215
|
204
|
225
|
247
|
272
|
294
|
313
|
0
|
0
|
0
|
19
|
36
|
55
|
75
|
94
|
114
|
134
|
158
|
184
|
|
| Intangible Assets |
0
|
14
|
13
|
11
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
35
|
35
|
72
|
214
|
52
|
195
|
196
|
153
|
165
|
178
|
167
|
160
|
141
|
127
|
135
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
112
|
21
|
30
|
24
|
43
|
54
|
65
|
84
|
103
|
|
| Other Long-Term Assets |
34
|
28
|
5
|
5
|
0
|
42
|
215
|
221
|
221
|
8
|
8
|
8
|
8
|
1
|
0
|
0
|
7
|
8
|
51
|
|
| Total Assets |
2 010
N/A
|
2 325
+16%
|
2 870
+23%
|
1 960
-32%
|
2 732
+39%
|
2 681
-2%
|
2 377
-11%
|
3 365
+42%
|
2 548
-24%
|
2 998
+18%
|
2 629
-12%
|
3 555
+35%
|
3 423
-4%
|
2 121
-38%
|
2 667
+26%
|
4 270
+60%
|
7 688
+80%
|
6 133
-20%
|
5 311
-13%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
301
|
224
|
421
|
251
|
132
|
88
|
69
|
80
|
79
|
109
|
91
|
141
|
2 143
|
1 188
|
1 476
|
597
|
1 428
|
150
|
185
|
|
| Accrued Liabilities |
5
|
7
|
9
|
2
|
4
|
6
|
10
|
0
|
0
|
23
|
24
|
32
|
32
|
18
|
25
|
12
|
5
|
6
|
6
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
1 713
|
1 649
|
1 331
|
2 267
|
1 557
|
2 054
|
1 587
|
1 949
|
4
|
37
|
309
|
2 308
|
4 132
|
3 266
|
2 799
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
|
| Other Current Liabilities |
56
|
91
|
41
|
37
|
106
|
110
|
91
|
117
|
116
|
69
|
88
|
145
|
160
|
87
|
94
|
94
|
158
|
148
|
130
|
|
| Total Current Liabilities |
362
|
323
|
470
|
290
|
1 955
|
1 853
|
1 501
|
2 464
|
1 752
|
2 255
|
1 790
|
2 267
|
2 339
|
1 330
|
1 903
|
3 010
|
5 723
|
3 570
|
3 135
|
|
| Long-Term Debt |
1 131
|
1 353
|
1 662
|
941
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
90
|
71
|
0
|
|
| Deferred Income Tax |
34
|
44
|
41
|
49
|
39
|
38
|
37
|
33
|
32
|
18
|
37
|
34
|
9
|
0
|
2
|
24
|
14
|
17
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1 527
N/A
|
1 719
+13%
|
2 174
+26%
|
1 280
-41%
|
2 004
+57%
|
1 891
-6%
|
1 537
-19%
|
2 497
+62%
|
1 784
-29%
|
2 273
+27%
|
1 826
-20%
|
2 301
+26%
|
2 347
+2%
|
1 330
-43%
|
1 905
+43%
|
3 124
+64%
|
5 827
+87%
|
3 657
-37%
|
3 135
-14%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
|
| Retained Earnings |
78
|
201
|
292
|
275
|
324
|
386
|
435
|
776
|
672
|
305
|
380
|
829
|
642
|
363
|
316
|
741
|
1 417
|
2 020
|
1 708
|
|
| Additional Paid In Capital |
313
|
313
|
313
|
313
|
313
|
313
|
313
|
0
|
0
|
313
|
313
|
313
|
313
|
313
|
313
|
313
|
313
|
313
|
313
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
18
|
20
|
29
|
24
|
41
|
0
|
39
|
51
|
63
|
|
| Total Equity |
483
N/A
|
606
+25%
|
697
+15%
|
679
-2%
|
728
+7%
|
790
+9%
|
840
+6%
|
868
+3%
|
764
-12%
|
726
-5%
|
803
+11%
|
1 254
+56%
|
1 076
-14%
|
791
-26%
|
762
-4%
|
1 146
+50%
|
1 860
+62%
|
2 476
+33%
|
2 176
-12%
|
|
| Total Liabilities & Equity |
2 010
N/A
|
2 325
+16%
|
2 870
+23%
|
1 960
-32%
|
2 732
+39%
|
2 681
-2%
|
2 377
-11%
|
3 365
+42%
|
2 548
-24%
|
2 998
+18%
|
2 629
-12%
|
3 555
+35%
|
3 423
-4%
|
2 121
-38%
|
2 667
+26%
|
4 270
+60%
|
7 688
+80%
|
6 133
-20%
|
5 311
-13%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|