Macpower CNC Machines Ltd
NSE:MACPOWER
Balance Sheet
Balance Sheet Decomposition
Macpower CNC Machines Ltd
Macpower CNC Machines Ltd
Balance Sheet
Macpower CNC Machines Ltd
| 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 |
4
|
14
|
6
|
62
|
1
|
392
|
279
|
59
|
50
|
86
|
52
|
93
|
59
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
16
|
14
|
93
|
0
|
|
| Cash Equivalents |
4
|
14
|
6
|
62
|
1
|
392
|
279
|
59
|
44
|
70
|
38
|
0
|
59
|
|
| Short-Term Investments |
15
|
21
|
11
|
0
|
0
|
75
|
10
|
13
|
197
|
47
|
64
|
66
|
6
|
|
| Total Receivables |
13
|
43
|
49
|
54
|
116
|
123
|
182
|
72
|
61
|
105
|
133
|
223
|
387
|
|
| Accounts Receivables |
1
|
16
|
24
|
33
|
104
|
42
|
87
|
33
|
38
|
60
|
127
|
218
|
343
|
|
| Other Receivables |
12
|
27
|
25
|
22
|
12
|
82
|
96
|
39
|
22
|
45
|
6
|
5
|
43
|
|
| Inventory |
55
|
127
|
162
|
101
|
173
|
277
|
474
|
462
|
625
|
768
|
717
|
914
|
1 108
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
12
|
|
| Total Current Assets |
87
|
205
|
227
|
218
|
290
|
867
|
945
|
605
|
933
|
1 005
|
952
|
1 295
|
1 572
|
|
| PP&E Net |
41
|
38
|
35
|
28
|
30
|
45
|
113
|
378
|
385
|
399
|
435
|
498
|
595
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
385
|
399
|
435
|
498
|
595
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
94
|
114
|
147
|
187
|
246
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
4
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
12
|
10
|
8
|
0
|
6
|
0
|
0
|
0
|
|
| Long-Term Investments |
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
|
| Other Long-Term Assets |
6
|
4
|
5
|
4
|
4
|
22
|
23
|
14
|
23
|
19
|
6
|
8
|
1
|
|
| Total Assets |
144
N/A
|
258
+79%
|
267
+4%
|
250
-6%
|
324
+30%
|
947
+192%
|
1 092
+15%
|
1 007
-8%
|
1 344
+33%
|
1 432
+7%
|
1 394
-3%
|
1 802
+29%
|
2 181
+21%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
83
|
113
|
148
|
154
|
205
|
358
|
369
|
292
|
455
|
414
|
281
|
433
|
554
|
|
| Short-Term Debt |
15
|
25
|
20
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
|
| Other Current Liabilities |
24
|
32
|
24
|
28
|
43
|
46
|
61
|
6
|
152
|
146
|
120
|
144
|
140
|
|
| Total Current Liabilities |
121
|
171
|
192
|
182
|
280
|
407
|
430
|
299
|
608
|
561
|
402
|
578
|
699
|
|
| Long-Term Debt |
6
|
67
|
56
|
40
|
7
|
3
|
0
|
0
|
1
|
0
|
3
|
3
|
27
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
12
|
19
|
23
|
27
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
10
|
11
|
3
|
7
|
0
|
|
| Total Liabilities |
126
N/A
|
238
+88%
|
248
+5%
|
221
-11%
|
288
+30%
|
414
+44%
|
436
+5%
|
314
-28%
|
619
+97%
|
585
-6%
|
428
-27%
|
611
+43%
|
752
+23%
|
|
| Equity | ||||||||||||||
| Common Stock |
5
|
5
|
5
|
6
|
6
|
98
|
98
|
98
|
100
|
100
|
100
|
100
|
100
|
|
| Retained Earnings |
12
|
15
|
14
|
23
|
31
|
435
|
558
|
595
|
254
|
377
|
496
|
721
|
958
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
370
|
370
|
370
|
370
|
370
|
|
| Total Equity |
17
N/A
|
20
+16%
|
19
-7%
|
29
+53%
|
37
+28%
|
533
+1 356%
|
656
+23%
|
693
+6%
|
725
+5%
|
847
+17%
|
966
+14%
|
1 191
+23%
|
1 428
+20%
|
|
| Total Liabilities & Equity |
144
N/A
|
258
+79%
|
267
+4%
|
250
-6%
|
324
+30%
|
947
+192%
|
1 092
+15%
|
1 007
-8%
|
1 344
+33%
|
1 432
+7%
|
1 394
-3%
|
1 802
+29%
|
2 181
+21%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|