Nucleus Software Exports Ltd
NSE:NUCLEUS
Balance Sheet
Balance Sheet Decomposition
Nucleus Software Exports Ltd
Nucleus Software Exports Ltd
Balance Sheet
Nucleus Software Exports Ltd
| Mar-2002 | 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-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
63
|
64
|
89
|
267
|
301
|
268
|
175
|
329
|
275
|
206
|
211
|
203
|
207
|
194
|
235
|
396
|
423
|
445
|
568
|
449
|
560
|
505
|
458
|
505
|
|
| Cash |
1
|
2
|
1
|
169
|
213
|
1
|
1
|
2
|
0
|
0
|
0
|
198
|
188
|
179
|
185
|
279
|
293
|
243
|
507
|
288
|
250
|
345
|
386
|
388
|
|
| Cash Equivalents |
62
|
62
|
88
|
97
|
88
|
267
|
174
|
327
|
275
|
206
|
211
|
6
|
19
|
15
|
50
|
117
|
130
|
202
|
61
|
161
|
310
|
160
|
72
|
117
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
733
|
387
|
1 661
|
1 747
|
2 462
|
2 771
|
2 616
|
2 281
|
2 609
|
1 727
|
2 145
|
2 750
|
4 576
|
2 859
|
2 266
|
3 552
|
3 084
|
|
| Total Receivables |
247
|
260
|
158
|
229
|
276
|
650
|
845
|
847
|
633
|
530
|
932
|
991
|
904
|
1 140
|
982
|
710
|
948
|
903
|
1 075
|
1 070
|
1 007
|
1 895
|
1 899
|
1 598
|
|
| Accounts Receivables |
206
|
232
|
131
|
192
|
238
|
553
|
38
|
93
|
122
|
38
|
21
|
959
|
702
|
1 048
|
971
|
707
|
945
|
900
|
1 073
|
1 069
|
987
|
1 837
|
1 720
|
1 455
|
|
| Other Receivables |
42
|
28
|
27
|
37
|
38
|
97
|
807
|
753
|
511
|
492
|
911
|
31
|
202
|
92
|
11
|
3
|
3
|
3
|
2
|
1
|
20
|
58
|
179
|
143
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
75
|
71
|
|
| Other Current Assets |
1
|
22
|
33
|
28
|
76
|
182
|
332
|
477
|
552
|
454
|
460
|
94
|
102
|
130
|
92
|
89
|
74
|
101
|
63
|
55
|
127
|
110
|
134
|
185
|
|
| Total Current Assets |
312
|
346
|
280
|
523
|
653
|
1 099
|
1 351
|
2 384
|
1 847
|
2 851
|
3 349
|
3 799
|
3 985
|
4 079
|
3 590
|
3 804
|
3 172
|
3 593
|
4 455
|
6 151
|
4 553
|
4 834
|
6 118
|
5 444
|
|
| PP&E Net |
150
|
139
|
182
|
284
|
319
|
527
|
565
|
607
|
525
|
483
|
473
|
462
|
492
|
501
|
465
|
429
|
439
|
447
|
405
|
352
|
385
|
352
|
442
|
473
|
|
| PP&E Gross |
150
|
139
|
182
|
284
|
319
|
527
|
565
|
607
|
525
|
483
|
473
|
462
|
492
|
501
|
0
|
429
|
439
|
447
|
405
|
352
|
385
|
352
|
442
|
473
|
|
| Accumulated Depreciation |
93
|
108
|
138
|
159
|
142
|
194
|
292
|
373
|
457
|
518
|
579
|
580
|
590
|
638
|
0
|
74
|
128
|
187
|
241
|
303
|
371
|
457
|
486
|
584
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
18
|
24
|
26
|
36
|
22
|
13
|
16
|
45
|
127
|
89
|
59
|
22
|
13
|
18
|
23
|
13
|
72
|
28
|
20
|
13
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
32
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
242
|
200
|
212
|
199
|
62
|
324
|
214
|
278
|
207
|
195
|
207
|
165
|
6
|
84
|
81
|
|
| Long-Term Investments |
164
|
214
|
345
|
487
|
614
|
690
|
906
|
163
|
959
|
3
|
3
|
3
|
243
|
689
|
1 319
|
2 028
|
2 413
|
2 484
|
2 451
|
2 119
|
2 187
|
3 379
|
4 316
|
5 404
|
|
| Other Long-Term Assets |
1
|
3
|
3
|
3
|
4
|
6
|
3
|
18
|
31
|
54
|
71
|
70
|
87
|
144
|
90
|
127
|
126
|
98
|
102
|
5
|
7
|
142
|
161
|
115
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
32
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
626
N/A
|
703
+12%
|
811
+15%
|
1 297
+60%
|
1 607
+24%
|
2 346
+46%
|
2 851
+22%
|
3 207
+12%
|
3 385
+6%
|
3 645
+8%
|
4 111
+13%
|
4 591
+12%
|
5 133
+12%
|
5 563
+8%
|
5 878
+6%
|
6 655
+13%
|
6 473
-3%
|
6 854
+6%
|
7 631
+11%
|
8 847
+16%
|
7 369
-17%
|
8 742
+19%
|
11 140
+27%
|
11 530
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
30
|
49
|
61
|
79
|
112
|
190
|
261
|
381
|
318
|
248
|
301
|
253
|
241
|
259
|
277
|
352
|
541
|
123
|
150
|
130
|
143
|
123
|
165
|
129
|
|
| Accrued Liabilities |
0
|
1
|
6
|
10
|
8
|
15
|
28
|
26
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
31
|
34
|
2
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
1
|
3
|
1
|
0
|
0
|
0
|
4
|
5
|
0
|
0
|
12
|
15
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
40
|
19
|
24
|
28
|
11
|
|
| Other Current Liabilities |
22
|
53
|
63
|
361
|
326
|
474
|
400
|
389
|
348
|
414
|
556
|
724
|
794
|
855
|
875
|
888
|
1 229
|
1 563
|
1 678
|
1 777
|
2 013
|
2 183
|
2 761
|
2 685
|
|
| Total Current Liabilities |
51
|
103
|
132
|
453
|
448
|
678
|
689
|
795
|
670
|
667
|
857
|
977
|
1 047
|
1 132
|
1 166
|
1 240
|
1 769
|
1 686
|
1 890
|
1 980
|
2 176
|
2 330
|
2 953
|
2 826
|
|
| Long-Term Debt |
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
33
|
24
|
5
|
39
|
18
|
9
|
|
| Deferred Income Tax |
7
|
0
|
0
|
2
|
4
|
9
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
19
|
1
|
1
|
14
|
0
|
20
|
80
|
150
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
113
|
114
|
116
|
47
|
75
|
61
|
72
|
82
|
99
|
108
|
253
|
247
|
314
|
403
|
|
| Total Liabilities |
98
N/A
|
104
+5%
|
132
+27%
|
454
+245%
|
452
-1%
|
687
+52%
|
692
+1%
|
798
+15%
|
671
-16%
|
763
+14%
|
969
+27%
|
1 091
+13%
|
1 163
+7%
|
1 180
+1%
|
1 242
+5%
|
1 306
+5%
|
1 860
+42%
|
1 768
-5%
|
2 022
+14%
|
2 126
+5%
|
2 433
+14%
|
2 635
+8%
|
3 366
+28%
|
3 387
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
79
|
79
|
80
|
161
|
161
|
162
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
290
|
290
|
290
|
290
|
268
|
268
|
268
|
263
|
|
| Retained Earnings |
217
|
288
|
358
|
519
|
827
|
1 308
|
1 797
|
2 029
|
2 317
|
2 464
|
2 719
|
2 231
|
3 489
|
3 941
|
4 313
|
4 905
|
4 239
|
4 709
|
5 274
|
6 351
|
4 625
|
5 746
|
7 360
|
7 738
|
|
| Additional Paid In Capital |
231
|
232
|
241
|
162
|
164
|
180
|
27
|
27
|
24
|
24
|
22
|
22
|
22
|
22
|
0
|
22
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
1
|
4
|
9
|
12
|
30
|
49
|
70
|
77
|
923
|
135
|
97
|
0
|
99
|
84
|
86
|
35
|
69
|
44
|
93
|
147
|
141
|
|
| Total Equity |
528
N/A
|
599
+13%
|
679
+13%
|
843
+24%
|
1 156
+37%
|
1 659
+44%
|
2 160
+30%
|
2 409
+12%
|
2 714
+13%
|
2 882
+6%
|
3 141
+9%
|
3 500
+11%
|
3 970
+13%
|
4 384
+10%
|
4 637
+6%
|
5 350
+15%
|
4 613
-14%
|
5 086
+10%
|
5 609
+10%
|
6 720
+20%
|
4 936
-27%
|
6 107
+24%
|
7 774
+27%
|
8 142
+5%
|
|
| Total Liabilities & Equity |
626
N/A
|
703
+12%
|
811
+15%
|
1 297
+60%
|
1 607
+24%
|
2 346
+46%
|
2 851
+22%
|
3 207
+12%
|
3 385
+6%
|
3 645
+8%
|
4 111
+13%
|
4 591
+12%
|
5 133
+12%
|
5 563
+8%
|
5 878
+6%
|
6 655
+13%
|
6 473
-3%
|
6 854
+6%
|
7 631
+11%
|
8 847
+16%
|
7 369
-17%
|
8 742
+19%
|
11 140
+27%
|
11 530
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
29
|
29
|
29
|
29
|
29
|
27
|
27
|
26
|
|