Marksans Pharma Ltd
NSE:MARKSANS
Balance Sheet
Balance Sheet Decomposition
Marksans Pharma Ltd
Marksans Pharma Ltd
Balance Sheet
Marksans Pharma Ltd
| Mar-2003 | 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-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
15
|
43
|
97
|
1 976
|
1 587
|
614
|
99
|
121
|
62
|
53
|
155
|
138
|
1 495
|
350
|
250
|
397
|
329
|
931
|
516
|
2 064
|
3 824
|
4 958
|
|
| Cash |
15
|
43
|
97
|
1 976
|
1 587
|
614
|
99
|
121
|
62
|
53
|
155
|
138
|
1 495
|
350
|
250
|
397
|
329
|
931
|
516
|
1 567
|
875
|
2 786
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
497
|
2 949
|
2 172
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
125
|
234
|
244
|
167
|
0
|
329
|
356
|
0
|
0
|
0
|
0
|
0
|
1 578
|
1 403
|
3 326
|
2 088
|
|
| Total Receivables |
103
|
576
|
690
|
636
|
746
|
875
|
1 188
|
1 151
|
1 113
|
1 199
|
1 504
|
1 934
|
1 935
|
2 371
|
2 685
|
1 826
|
1 836
|
2 434
|
2 714
|
3 978
|
4 195
|
6 093
|
|
| Accounts Receivables |
84
|
535
|
616
|
507
|
542
|
60
|
61
|
71
|
989
|
1 128
|
1 313
|
1 696
|
1 835
|
2 173
|
2 476
|
1 769
|
1 766
|
2 434
|
2 714
|
3 948
|
4 168
|
5 422
|
|
| Other Receivables |
19
|
41
|
74
|
129
|
204
|
815
|
1 127
|
1 080
|
124
|
71
|
191
|
238
|
100
|
198
|
209
|
57
|
70
|
0
|
0
|
30
|
26
|
671
|
|
| Inventory |
143
|
367
|
524
|
789
|
1 239
|
1 394
|
1 191
|
1 045
|
672
|
734
|
777
|
1 026
|
1 301
|
1 678
|
1 901
|
2 181
|
2 932
|
2 418
|
4 043
|
4 244
|
4 847
|
8 582
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
51
|
4
|
7
|
3
|
3
|
3
|
2
|
2
|
4
|
2
|
101
|
217
|
153
|
172
|
322
|
560
|
321
|
|
| Total Current Assets |
261
|
986
|
1 312
|
3 402
|
3 572
|
2 936
|
2 607
|
2 559
|
2 094
|
2 156
|
2 439
|
3 429
|
5 088
|
4 402
|
4 839
|
4 505
|
5 314
|
5 936
|
9 023
|
12 012
|
16 753
|
22 041
|
|
| PP&E Net |
447
|
810
|
1 017
|
1 249
|
1 385
|
1 915
|
1 901
|
1 821
|
737
|
739
|
741
|
725
|
1 024
|
1 641
|
1 649
|
1 864
|
1 981
|
2 300
|
2 540
|
3 423
|
3 869
|
8 954
|
|
| PP&E Gross |
447
|
810
|
1 017
|
1 249
|
1 385
|
1 915
|
1 901
|
1 821
|
0
|
739
|
741
|
725
|
1 024
|
1 641
|
1 649
|
1 864
|
1 981
|
2 300
|
2 540
|
3 423
|
3 869
|
8 954
|
|
| Accumulated Depreciation |
103
|
166
|
236
|
314
|
386
|
634
|
741
|
852
|
0
|
453
|
513
|
563
|
617
|
748
|
890
|
1 032
|
1 149
|
1 331
|
1 564
|
2 044
|
2 363
|
3 511
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
402
|
1 479
|
1 691
|
2 049
|
552
|
481
|
420
|
352
|
276
|
328
|
313
|
402
|
483
|
474
|
586
|
708
|
727
|
|
| Goodwill |
0
|
0
|
0
|
0
|
13
|
387
|
424
|
406
|
0
|
363
|
339
|
311
|
283
|
779
|
697
|
617
|
314
|
244
|
196
|
300
|
385
|
409
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
41
|
12
|
15
|
8
|
101
|
6
|
8
|
13
|
33
|
26
|
26
|
9
|
229
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
|
| Other Long-Term Assets |
1
|
27
|
22
|
19
|
19
|
98
|
115
|
120
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
12
|
31
|
24
|
54
|
146
|
36
|
|
| Other Assets |
0
|
0
|
0
|
0
|
13
|
387
|
424
|
406
|
0
|
363
|
339
|
311
|
283
|
779
|
697
|
617
|
314
|
244
|
196
|
300
|
385
|
409
|
|
| Total Assets |
709
N/A
|
1 824
+157%
|
2 350
+29%
|
4 669
+99%
|
4 989
+7%
|
5 542
+11%
|
6 296
+14%
|
6 456
+3%
|
4 919
-24%
|
3 851
-22%
|
4 012
+4%
|
4 901
+22%
|
6 756
+38%
|
7 200
+7%
|
7 518
+4%
|
7 322
-3%
|
8 037
+10%
|
9 027
+12%
|
12 283
+36%
|
16 401
+34%
|
21 904
+34%
|
32 396
+48%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
36
|
397
|
365
|
332
|
446
|
686
|
811
|
595
|
551
|
586
|
561
|
832
|
1 070
|
1 190
|
1 618
|
778
|
1 061
|
1 103
|
1 687
|
2 001
|
2 306
|
3 057
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
72
|
72
|
89
|
110
|
104
|
195
|
|
| Short-Term Debt |
123
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 160
|
1 139
|
1 138
|
1 055
|
822
|
879
|
1 097
|
1 174
|
999
|
188
|
187
|
413
|
416
|
231
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
517
|
497
|
412
|
344
|
64
|
0
|
0
|
5
|
3
|
33
|
60
|
281
|
157
|
355
|
|
| Other Current Liabilities |
3
|
11
|
22
|
45
|
7
|
27
|
10
|
1
|
2 970
|
2 970
|
863
|
960
|
906
|
442
|
246
|
317
|
191
|
891
|
961
|
758
|
427
|
936
|
|
| Total Current Liabilities |
162
|
408
|
387
|
377
|
453
|
713
|
821
|
595
|
5 198
|
5 193
|
2 973
|
3 191
|
2 862
|
2 511
|
2 961
|
2 347
|
2 326
|
2 288
|
2 984
|
3 562
|
3 410
|
4 773
|
|
| Long-Term Debt |
432
|
953
|
898
|
3 039
|
3 187
|
3 407
|
3 965
|
4 240
|
190
|
152
|
79
|
198
|
0
|
125
|
110
|
100
|
100
|
125
|
143
|
414
|
657
|
2 633
|
|
| Deferred Income Tax |
5
|
21
|
42
|
57
|
85
|
0
|
0
|
0
|
157
|
131
|
26
|
23
|
15
|
24
|
41
|
60
|
70
|
108
|
81
|
176
|
154
|
37
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
3
|
7
|
9
|
25
|
56
|
70
|
66
|
81
|
84
|
62
|
95
|
102
|
131
|
189
|
207
|
199
|
225
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
10
|
11
|
14
|
15
|
21
|
19
|
33
|
59
|
|
| Total Liabilities |
599
N/A
|
1 381
+131%
|
1 327
-4%
|
3 473
+162%
|
3 725
+7%
|
4 123
+11%
|
4 794
+16%
|
4 845
+1%
|
5 570
+15%
|
5 531
-1%
|
3 148
-43%
|
3 479
+11%
|
2 958
-15%
|
2 751
-7%
|
3 184
+16%
|
2 613
-18%
|
2 612
0%
|
2 667
+2%
|
3 418
+28%
|
4 378
+28%
|
4 452
+2%
|
7 727
+74%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
100
|
235
|
494
|
494
|
494
|
494
|
503
|
503
|
503
|
503
|
520
|
520
|
534
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
453
|
453
|
|
| Retained Earnings |
1
|
197
|
198
|
427
|
495
|
649
|
560
|
624
|
1 608
|
2 579
|
96
|
519
|
1 622
|
2 258
|
2 176
|
2 482
|
3 202
|
4 074
|
6 572
|
9 247
|
11 055
|
17 499
|
|
| Additional Paid In Capital |
11
|
11
|
331
|
275
|
275
|
275
|
438
|
436
|
436
|
436
|
463
|
463
|
1 751
|
1 751
|
1 751
|
1 751
|
1 751
|
1 751
|
1 751
|
1 732
|
5 045
|
5 045
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
48
|
19
|
40
|
22
|
80
|
110
|
30
|
2
|
66
|
62
|
126
|
133
|
635
|
898
|
1 672
|
|
| Total Equity |
110
N/A
|
442
+302%
|
1 023
+131%
|
1 196
+17%
|
1 264
+6%
|
1 418
+12%
|
1 503
+6%
|
1 611
+7%
|
651
N/A
|
1 681
-158%
|
865
N/A
|
1 422
+64%
|
3 798
+167%
|
4 449
+17%
|
4 334
-3%
|
4 709
+9%
|
5 425
+15%
|
6 360
+17%
|
8 865
+39%
|
12 023
+36%
|
17 452
+45%
|
24 669
+41%
|
|
| Total Liabilities & Equity |
709
N/A
|
1 824
+157%
|
2 350
+29%
|
4 669
+99%
|
4 989
+7%
|
5 542
+11%
|
6 296
+14%
|
6 456
+3%
|
4 919
-24%
|
3 851
-22%
|
4 012
+4%
|
4 901
+22%
|
6 756
+38%
|
7 200
+7%
|
7 518
+4%
|
7 322
-3%
|
8 037
+10%
|
9 027
+12%
|
12 283
+36%
|
16 401
+34%
|
21 904
+34%
|
32 396
+48%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
100
|
100
|
359
|
359
|
359
|
359
|
368
|
368
|
368
|
368
|
385
|
385
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
409
|
453
|
453
|
|
| Preferred Shares Outstanding |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|