KPR Mill Ltd
NSE:KPRMILL
Balance Sheet
Balance Sheet Decomposition
KPR Mill Ltd
KPR Mill Ltd
Balance Sheet
KPR Mill Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
462
|
0
|
0
|
0
|
193
|
377
|
404
|
457
|
476
|
84
|
363
|
1 353
|
450
|
535
|
1 086
|
751
|
3 182
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
462
|
0
|
0
|
0
|
193
|
377
|
404
|
457
|
476
|
84
|
363
|
1 353
|
450
|
535
|
1 086
|
751
|
1 145
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 036
|
|
| Short-Term Investments |
1
|
9
|
40
|
0
|
502
|
0
|
225
|
91
|
210
|
668
|
630
|
582
|
0
|
0
|
120
|
0
|
70
|
2 334
|
3 092
|
1 272
|
1 337
|
4 645
|
|
| Total Receivables |
0
|
299
|
700
|
1 115
|
1 686
|
1 695
|
1 825
|
1 743
|
2 043
|
1 982
|
2 952
|
3 098
|
4 541
|
3 864
|
4 758
|
6 218
|
5 480
|
3 851
|
6 054
|
7 140
|
9 288
|
7 588
|
|
| Accounts Receivables |
0
|
234
|
415
|
599
|
942
|
1 164
|
28
|
13
|
15
|
1 588
|
2 380
|
2 776
|
4 194
|
3 407
|
4 196
|
5 280
|
4 435
|
3 210
|
4 802
|
6 290
|
6 767
|
5 944
|
|
| Other Receivables |
0
|
65
|
285
|
516
|
744
|
531
|
1 797
|
1 730
|
2 028
|
394
|
572
|
322
|
347
|
457
|
562
|
938
|
1 045
|
641
|
1 252
|
850
|
2 521
|
1 644
|
|
| Inventory |
0
|
193
|
833
|
1 219
|
1 679
|
2 070
|
1 360
|
2 944
|
1 865
|
3 726
|
4 285
|
5 267
|
5 643
|
5 686
|
7 264
|
10 620
|
7 938
|
10 119
|
13 841
|
19 977
|
19 698
|
19 537
|
|
| Other Current Assets |
23
|
92
|
170
|
272
|
92
|
229
|
449
|
340
|
416
|
618
|
675
|
277
|
209
|
349
|
810
|
453
|
260
|
791
|
1 218
|
308
|
326
|
347
|
|
| Total Current Assets |
24
|
593
|
1 743
|
2 607
|
3 959
|
4 457
|
3 860
|
5 117
|
4 534
|
7 187
|
8 919
|
9 629
|
10 851
|
10 376
|
13 036
|
17 654
|
15 102
|
17 544
|
24 739
|
29 781
|
31 399
|
33 264
|
|
| PP&E Net |
199
|
1 459
|
5 065
|
6 683
|
8 469
|
8 209
|
7 945
|
9 251
|
11 656
|
13 377
|
12 604
|
12 038
|
11 869
|
13 083
|
12 228
|
11 483
|
13 260
|
12 825
|
20 542
|
23 914
|
25 455
|
24 998
|
|
| PP&E Gross |
199
|
1 459
|
5 065
|
6 683
|
8 469
|
0
|
7 945
|
9 251
|
11 656
|
13 377
|
12 604
|
0
|
0
|
0
|
12 228
|
11 483
|
13 260
|
12 825
|
20 542
|
23 914
|
25 455
|
24 998
|
|
| Accumulated Depreciation |
1
|
57
|
325
|
680
|
1 111
|
0
|
2 362
|
3 620
|
4 300
|
6 118
|
7 631
|
0
|
0
|
0
|
4 317
|
5 591
|
6 948
|
8 364
|
9 739
|
11 365
|
13 169
|
15 162
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
7
|
11
|
8
|
5
|
2
|
2
|
11
|
10
|
8
|
10
|
7
|
9
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
777
|
909
|
321
|
107
|
254
|
871
|
156
|
191
|
537
|
424
|
2 113
|
3 269
|
1 480
|
1 108
|
844
|
|
| Long-Term Investments |
0
|
0
|
3
|
3
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
17
|
119
|
21
|
21
|
21
|
15
|
15
|
15
|
15
|
15
|
|
| Other Long-Term Assets |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
194
|
168
|
37
|
132
|
148
|
137
|
101
|
770
|
649
|
478
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Total Assets |
226
N/A
|
2 053
+808%
|
6 812
+232%
|
9 293
+36%
|
12 478
+34%
|
12 666
+2%
|
11 805
-7%
|
15 145
+28%
|
17 107
+13%
|
20 900
+22%
|
21 645
+4%
|
22 162
+2%
|
23 816
+7%
|
23 914
+0%
|
25 522
+7%
|
29 836
+17%
|
28 972
-3%
|
32 651
+13%
|
48 680
+49%
|
55 976
+15%
|
58 640
+5%
|
59 615
+2%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
250
|
655
|
463
|
160
|
0
|
516
|
556
|
375
|
1 141
|
2 797
|
2 806
|
2 546
|
1 660
|
2 550
|
2 221
|
1 320
|
1 222
|
2 821
|
3 361
|
1 150
|
2 181
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
77
|
31
|
58
|
1
|
9
|
5
|
6
|
6
|
2
|
618
|
631
|
663
|
917
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 556
|
2 858
|
4 119
|
3 732
|
4 129
|
6 047
|
4 738
|
4 604
|
6 908
|
5 338
|
4 310
|
4 711
|
7 489
|
7 839
|
3 434
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
795
|
899
|
1 063
|
1 146
|
985
|
722
|
939
|
288
|
351
|
471
|
473
|
881
|
1 507
|
793
|
687
|
|
| Other Current Liabilities |
44
|
239
|
609
|
1 023
|
649
|
1 882
|
843
|
218
|
356
|
444
|
449
|
383
|
418
|
352
|
271
|
549
|
569
|
874
|
764
|
263
|
413
|
534
|
|
| Total Current Liabilities |
44
|
489
|
1 264
|
1 486
|
809
|
1 882
|
1 359
|
4 125
|
4 494
|
6 844
|
8 154
|
8 360
|
9 734
|
7 697
|
7 717
|
10 034
|
7 703
|
6 881
|
9 795
|
13 252
|
10 858
|
7 752
|
|
| Long-Term Debt |
185
|
1 397
|
3 112
|
4 163
|
6 244
|
5 289
|
4 550
|
3 804
|
4 262
|
4 899
|
4 743
|
3 247
|
2 059
|
2 114
|
1 586
|
1 305
|
2 068
|
1 791
|
6 261
|
4 485
|
2 952
|
538
|
|
| Deferred Income Tax |
0
|
0
|
190
|
317
|
337
|
396
|
534
|
419
|
473
|
624
|
601
|
434
|
437
|
442
|
486
|
567
|
474
|
430
|
438
|
970
|
1 181
|
1 290
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
834
|
1 652
|
1 471
|
2
|
579
|
580
|
801
|
33
|
29
|
69
|
47
|
319
|
204
|
66
|
15
|
|
| Total Liabilities |
229
N/A
|
1 886
+724%
|
4 566
+142%
|
5 966
+31%
|
7 390
+24%
|
7 567
+2%
|
6 443
-15%
|
9 181
+42%
|
10 882
+19%
|
13 838
+27%
|
13 499
-2%
|
12 619
-7%
|
12 810
+2%
|
11 054
-14%
|
9 822
-11%
|
11 934
+22%
|
10 313
-14%
|
9 149
-11%
|
16 812
+84%
|
18 909
+12%
|
15 058
-20%
|
9 595
-36%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
20
|
150
|
318
|
377
|
377
|
377
|
527
|
556
|
527
|
527
|
377
|
377
|
370
|
370
|
363
|
344
|
344
|
344
|
342
|
342
|
342
|
|
| Retained Earnings |
3
|
147
|
2 096
|
2 613
|
3 186
|
4 722
|
3 462
|
3 913
|
3 843
|
4 616
|
5 709
|
7 256
|
8 720
|
10 581
|
13 421
|
15 629
|
16 405
|
21 248
|
29 615
|
36 339
|
42 854
|
49 292
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
396
|
1 524
|
0
|
1 523
|
1 523
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
1 910
|
386
|
386
|
386
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
3
N/A
|
167
N/A
|
2 246
+1 245%
|
3 327
+48%
|
5 087
+53%
|
5 099
+0%
|
5 362
+5%
|
5 964
+11%
|
6 225
+4%
|
7 063
+13%
|
8 145
+15%
|
9 543
+17%
|
11 006
+15%
|
12 860
+17%
|
15 700
+22%
|
17 902
+14%
|
18 659
+4%
|
23 502
+26%
|
31 869
+36%
|
37 067
+16%
|
43 582
+18%
|
50 020
+15%
|
|
| Total Liabilities & Equity |
226
N/A
|
2 053
+808%
|
6 812
+232%
|
9 293
+36%
|
12 478
+34%
|
12 666
+2%
|
11 805
-7%
|
15 145
+28%
|
17 107
+13%
|
20 900
+22%
|
21 645
+4%
|
22 162
+2%
|
23 816
+7%
|
23 914
+0%
|
25 522
+7%
|
29 836
+17%
|
28 972
-3%
|
32 651
+13%
|
48 680
+49%
|
55 976
+15%
|
58 640
+5%
|
59 615
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
377
|
377
|
377
|
377
|
377
|
377
|
377
|
377
|
377
|
377
|
377
|
377
|
377
|
369
|
369
|
363
|
344
|
344
|
344
|
342
|
342
|
342
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|