Muthoot Capital Services Ltd
NSE:MUTHOOTCAP
Balance Sheet
Balance Sheet Decomposition
Muthoot Capital Services Ltd
Muthoot Capital Services Ltd
Balance Sheet
Muthoot Capital Services 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 |
100
|
9
|
82
|
66
|
80
|
6
|
28
|
315
|
2 880
|
5 504
|
3 009
|
5 074
|
1 810
|
2 969
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
6
|
28
|
315
|
2 861
|
5 504
|
2 441
|
2 160
|
1 378
|
2 617
|
|
| Cash Equivalents |
100
|
9
|
82
|
66
|
80
|
0
|
0
|
0
|
19
|
0
|
568
|
2 913
|
433
|
352
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
14
|
25
|
41
|
|
| Total Current Assets |
100
|
9
|
82
|
66
|
80
|
25
|
28
|
315
|
2 880
|
5 504
|
3 022
|
5 033
|
1 835
|
3 055
|
|
| PP&E Net |
12
|
20
|
28
|
20
|
18
|
22
|
23
|
15
|
32
|
25
|
18
|
20
|
21
|
67
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
22
|
23
|
15
|
32
|
25
|
18
|
20
|
21
|
67
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
67
|
0
|
6
|
20
|
30
|
38
|
40
|
45
|
50
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
4
|
2
|
5
|
3
|
3
|
1
|
1
|
39
|
30
|
|
| Note Receivable |
3 028
|
4 648
|
6 930
|
8 474
|
10 429
|
12 319
|
19 095
|
24 832
|
24 467
|
19 073
|
16 210
|
17 107
|
18 935
|
30 127
|
|
| Long-Term Investments |
2
|
2
|
71
|
135
|
138
|
225
|
512
|
877
|
1 429
|
745
|
718
|
1 200
|
1 629
|
1 665
|
|
| Other Long-Term Assets |
7
|
10
|
13
|
27
|
47
|
131
|
344
|
350
|
284
|
228
|
1 011
|
990
|
665
|
881
|
|
| Other Assets |
7
|
72
|
24
|
37
|
9
|
57
|
3
|
7
|
38
|
20
|
5
|
2
|
18
|
19
|
|
| Total Assets |
3 156
N/A
|
4 761
+51%
|
7 149
+50%
|
8 760
+23%
|
10 721
+22%
|
12 782
+19%
|
20 007
+57%
|
26 400
+32%
|
29 132
+10%
|
25 598
-12%
|
20 985
-18%
|
24 353
+16%
|
23 142
-5%
|
35 845
+55%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
98
|
156
|
218
|
161
|
226
|
285
|
298
|
149
|
279
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
29
|
45
|
56
|
|
| Short-Term Debt |
1 933
|
3 320
|
4 392
|
5 847
|
7 330
|
8 149
|
2 347
|
677
|
473
|
533
|
595
|
378
|
327
|
432
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
583
|
0
|
0
|
0
|
0
|
0
|
14 882
|
12 791
|
17 538
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
147
|
417
|
402
|
216
|
211
|
205
|
140
|
174
|
324
|
|
| Total Current Liabilities |
1 933
|
3 320
|
4 392
|
5 847
|
7 330
|
9 041
|
2 920
|
1 297
|
850
|
969
|
1 085
|
15 727
|
13 485
|
18 630
|
|
| Long-Term Debt |
91
|
98
|
704
|
127
|
288
|
1 136
|
13 424
|
20 582
|
23 075
|
18 912
|
15 652
|
3 653
|
3 483
|
10 578
|
|
| Other Liabilities |
262
|
314
|
868
|
1 454
|
1 624
|
826
|
53
|
49
|
134
|
121
|
135
|
80
|
56
|
56
|
|
| Total Liabilities |
2 286
N/A
|
3 732
+63%
|
5 963
+60%
|
7 427
+25%
|
9 242
+24%
|
11 002
+19%
|
16 397
+49%
|
21 928
+34%
|
24 059
+10%
|
20 003
-17%
|
16 872
-16%
|
19 460
+15%
|
17 024
-13%
|
29 264
+72%
|
|
| Equity | |||||||||||||||
| Common Stock |
125
|
125
|
125
|
125
|
125
|
125
|
165
|
165
|
165
|
165
|
165
|
164
|
164
|
164
|
|
| Retained Earnings |
745
|
904
|
1 061
|
1 208
|
1 354
|
1 237
|
1 431
|
2 292
|
2 897
|
3 412
|
1 924
|
2 707
|
3 926
|
4 379
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
418
|
2 014
|
2 014
|
2 014
|
2 014
|
2 014
|
2 014
|
2 014
|
2 014
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
6
|
12
|
8
|
14
|
23
|
|
| Total Equity |
870
N/A
|
1 029
+18%
|
1 185
+15%
|
1 333
+12%
|
1 479
+11%
|
1 780
+20%
|
3 609
+103%
|
4 472
+24%
|
5 074
+13%
|
5 596
+10%
|
4 113
-26%
|
4 893
+19%
|
6 117
+25%
|
6 581
+8%
|
|
| Total Liabilities & Equity |
3 156
N/A
|
4 761
+51%
|
7 149
+50%
|
8 760
+23%
|
10 721
+22%
|
12 782
+19%
|
20 007
+57%
|
26 400
+32%
|
29 132
+10%
|
25 598
-12%
|
20 985
-18%
|
24 353
+16%
|
23 142
-5%
|
35 845
+55%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|