Grob Tea Co Ltd
NSE:GROBTEA
Balance Sheet
Balance Sheet Decomposition
Grob Tea Co Ltd
Grob Tea Co Ltd
Balance Sheet
Grob Tea Co Ltd
| 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 |
2
|
7
|
6
|
43
|
12
|
10
|
14
|
20
|
19
|
146
|
146
|
82
|
31
|
30
|
|
| Cash |
2
|
7
|
6
|
43
|
6
|
6
|
11
|
12
|
12
|
142
|
140
|
80
|
30
|
26
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
6
|
4
|
3
|
9
|
6
|
4
|
6
|
2
|
1
|
3
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
31
|
15
|
64
|
56
|
17
|
19
|
6
|
16
|
6
|
5
|
|
| Total Receivables |
11
|
15
|
9
|
13
|
22
|
8
|
35
|
66
|
42
|
63
|
109
|
245
|
243
|
494
|
|
| Accounts Receivables |
7
|
9
|
3
|
8
|
8
|
7
|
14
|
46
|
30
|
28
|
18
|
13
|
16
|
30
|
|
| Other Receivables |
4
|
6
|
6
|
6
|
14
|
1
|
21
|
21
|
12
|
36
|
91
|
232
|
228
|
464
|
|
| Inventory |
41
|
32
|
38
|
58
|
84
|
69
|
56
|
63
|
43
|
90
|
132
|
177
|
175
|
110
|
|
| Other Current Assets |
0
|
7
|
5
|
0
|
5
|
5
|
10
|
68
|
200
|
176
|
113
|
59
|
38
|
38
|
|
| Total Current Assets |
55
|
61
|
58
|
114
|
154
|
107
|
178
|
273
|
319
|
494
|
505
|
579
|
493
|
677
|
|
| PP&E Net |
201
|
337
|
332
|
446
|
419
|
419
|
404
|
382
|
371
|
382
|
398
|
355
|
395
|
430
|
|
| Note Receivable |
26
|
13
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
2
|
2
|
2
|
17
|
18
|
22
|
31
|
32
|
34
|
66
|
142
|
141
|
133
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
5
|
3
|
2
|
0
|
21
|
17
|
0
|
0
|
0
|
|
| Total Assets |
284
N/A
|
412
+45%
|
401
-3%
|
571
+43%
|
590
+3%
|
549
-7%
|
607
+11%
|
688
+13%
|
722
+5%
|
931
+29%
|
985
+6%
|
1 076
+9%
|
1 028
-4%
|
1 240
+21%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
16
|
17
|
17
|
22
|
25
|
22
|
28
|
26
|
26
|
21
|
23
|
23
|
9
|
19
|
|
| Short-Term Debt |
32
|
67
|
21
|
139
|
75
|
25
|
43
|
64
|
104
|
26
|
0
|
106
|
70
|
167
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
3
|
29
|
7
|
7
|
6
|
|
| Other Current Liabilities |
51
|
54
|
53
|
62
|
81
|
72
|
90
|
131
|
105
|
102
|
119
|
114
|
102
|
112
|
|
| Total Current Liabilities |
99
|
137
|
91
|
223
|
181
|
119
|
162
|
221
|
236
|
151
|
171
|
249
|
188
|
304
|
|
| Long-Term Debt |
3
|
3
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
3
|
7
|
17
|
10
|
|
| Deferred Income Tax |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
11
|
11
|
24
|
|
| Other Liabilities |
14
|
23
|
24
|
31
|
25
|
35
|
29
|
30
|
15
|
22
|
28
|
32
|
26
|
24
|
|
| Total Liabilities |
117
N/A
|
164
+40%
|
116
-29%
|
255
+119%
|
206
-19%
|
156
-24%
|
192
+23%
|
251
+31%
|
254
+1%
|
178
-30%
|
201
+13%
|
299
+48%
|
242
-19%
|
362
+50%
|
|
| Equity | |||||||||||||||
| Common Stock |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Retained Earnings |
155
|
237
|
273
|
305
|
372
|
382
|
404
|
425
|
457
|
741
|
773
|
766
|
775
|
866
|
|
| Total Equity |
167
N/A
|
249
+49%
|
284
+14%
|
317
+11%
|
384
+21%
|
393
+2%
|
416
+6%
|
437
+5%
|
468
+7%
|
753
+61%
|
784
+4%
|
778
-1%
|
787
+1%
|
878
+12%
|
|
| Total Liabilities & Equity |
284
N/A
|
412
+45%
|
401
-3%
|
571
+43%
|
590
+3%
|
549
-7%
|
607
+11%
|
688
+13%
|
722
+5%
|
931
+29%
|
985
+6%
|
1 076
+9%
|
1 028
-4%
|
1 240
+21%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|