Nuvoco Vistas Corporation Ltd
NSE:NUVOCO
Balance Sheet
Balance Sheet Decomposition
Nuvoco Vistas Corporation Ltd
Nuvoco Vistas Corporation Ltd
Balance Sheet
Nuvoco Vistas Corporation Ltd
| Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
589
|
1 247
|
5 109
|
5 149
|
1 306
|
1 927
|
1 179
|
855
|
|
| Cash |
589
|
1 247
|
5 109
|
1 149
|
1 306
|
1 927
|
978
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
4 000
|
0
|
0
|
200
|
855
|
|
| Short-Term Investments |
10 148
|
6 206
|
1 915
|
5 785
|
4 802
|
0
|
5 063
|
0
|
|
| Total Receivables |
4 369
|
5 369
|
5 863
|
4 767
|
7 187
|
9 035
|
8 881
|
9 515
|
|
| Accounts Receivables |
4 210
|
4 999
|
5 110
|
4 539
|
5 709
|
6 079
|
5 988
|
6 677
|
|
| Other Receivables |
159
|
370
|
752
|
228
|
1 478
|
2 956
|
2 893
|
2 838
|
|
| Inventory |
5 558
|
5 847
|
6 030
|
7 124
|
12 096
|
11 826
|
10 569
|
8 624
|
|
| Other Current Assets |
1 460
|
1 377
|
1 152
|
2 297
|
536
|
2 450
|
3 120
|
2 807
|
|
| Total Current Assets |
22 124
|
20 046
|
20 069
|
25 122
|
25 926
|
25 238
|
23 547
|
22 712
|
|
| PP&E Net |
65 079
|
67 785
|
69 695
|
108 893
|
105 341
|
103 174
|
103 098
|
99 747
|
|
| PP&E Gross |
65 079
|
67 785
|
69 695
|
108 893
|
105 341
|
103 174
|
103 098
|
99 747
|
|
| Accumulated Depreciation |
33 189
|
37 372
|
41 321
|
47 444
|
54 658
|
61 788
|
68 721
|
73 711
|
|
| Intangible Assets |
13 519
|
12 762
|
12 026
|
21 134
|
19 948
|
19 609
|
19 256
|
18 354
|
|
| Goodwill |
24 439
|
24 439
|
24 439
|
32 785
|
32 785
|
32 785
|
32 785
|
32 785
|
|
| Note Receivable |
1 600
|
1 132
|
1 341
|
1 347
|
1 641
|
1 778
|
487
|
45
|
|
| Long-Term Investments |
5 204
|
5 819
|
5 803
|
7 881
|
8 615
|
5 455
|
19
|
20
|
|
| Other Long-Term Assets |
1 073
|
634
|
1 071
|
1 913
|
1 893
|
1 838
|
7 908
|
7 914
|
|
| Other Assets |
24 439
|
24 439
|
24 439
|
32 785
|
32 785
|
32 785
|
32 785
|
32 785
|
|
| Total Assets |
133 038
N/A
|
132 617
0%
|
134 443
+1%
|
199 075
+48%
|
196 148
-1%
|
189 877
-3%
|
187 099
-1%
|
181 576
-3%
|
|
| Liabilities | |||||||||
| Accounts Payable |
6 983
|
7 647
|
7 873
|
9 076
|
11 925
|
17 026
|
16 860
|
15 875
|
|
| Accrued Liabilities |
593
|
637
|
300
|
394
|
647
|
762
|
732
|
753
|
|
| Short-Term Debt |
0
|
0
|
6 613
|
1 978
|
1 705
|
0
|
1 150
|
1 402
|
|
| Current Portion of Long-Term Debt |
12 158
|
13 209
|
8 866
|
19 436
|
11 270
|
13 667
|
12 590
|
14 319
|
|
| Other Current Liabilities |
11 511
|
12 551
|
12 700
|
18 182
|
19 383
|
21 225
|
21 135
|
20 157
|
|
| Total Current Liabilities |
31 244
|
34 045
|
36 352
|
49 065
|
44 929
|
52 680
|
52 467
|
52 506
|
|
| Long-Term Debt |
38 416
|
33 621
|
29 649
|
56 503
|
42 778
|
34 185
|
30 297
|
25 017
|
|
| Deferred Income Tax |
14 016
|
13 930
|
14 419
|
18 810
|
18 540
|
11 899
|
11 736
|
11 508
|
|
| Other Liabilities |
1 127
|
1 138
|
1 231
|
1 461
|
1 688
|
2 723
|
2 764
|
2 523
|
|
| Total Liabilities |
84 803
N/A
|
82 734
-2%
|
81 651
-1%
|
125 839
+54%
|
107 936
-14%
|
101 487
-6%
|
97 264
-4%
|
91 553
-6%
|
|
| Equity | |||||||||
| Common Stock |
1 500
|
2 000
|
2 424
|
3 151
|
3 572
|
3 572
|
3 572
|
3 572
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
84 641
|
84 818
|
30 085
|
30 277
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
56 182
|
56 182
|
|
| Other Equity |
46 735
|
47 883
|
50 369
|
70 086
|
84 641
|
84 818
|
3
|
7
|
|
| Total Equity |
48 235
N/A
|
49 883
+3%
|
52 793
+6%
|
73 237
+39%
|
88 212
+20%
|
88 390
+0%
|
89 835
+2%
|
90 023
+0%
|
|
| Total Liabilities & Equity |
133 038
N/A
|
132 617
0%
|
134 443
+1%
|
199 075
+48%
|
196 148
-1%
|
189 877
-3%
|
187 099
-1%
|
181 576
-3%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
315
|
315
|
315
|
315
|
357
|
357
|
357
|
357
|
|