PSP Projects Ltd
NSE:PSPPROJECT
Balance Sheet
Balance Sheet Decomposition
PSP Projects Ltd
PSP Projects Ltd
Balance Sheet
PSP Projects Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
231
|
341
|
616
|
355
|
413
|
1 156
|
880
|
941
|
2 271
|
2 078
|
|
| Cash |
231
|
341
|
616
|
355
|
413
|
1 156
|
880
|
941
|
1 131
|
797
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 140
|
1 281
|
|
| Short-Term Investments |
884
|
867
|
1 814
|
1 866
|
1 555
|
1 134
|
1 083
|
1 482
|
1 139
|
1 281
|
|
| Total Receivables |
299
|
729
|
1 446
|
2 155
|
3 713
|
3 391
|
4 503
|
7 408
|
8 810
|
11 510
|
|
| Accounts Receivables |
201
|
583
|
1 362
|
1 959
|
3 578
|
3 303
|
4 432
|
7 253
|
8 538
|
11 082
|
|
| Other Receivables |
98
|
146
|
84
|
196
|
135
|
88
|
71
|
155
|
272
|
429
|
|
| Inventory |
169
|
94
|
350
|
880
|
1 094
|
1 055
|
1 566
|
2 708
|
4 014
|
3 948
|
|
| Other Current Assets |
32
|
42
|
23
|
159
|
215
|
191
|
178
|
283
|
203
|
257
|
|
| Total Current Assets |
1 615
|
2 073
|
4 249
|
5 415
|
6 991
|
6 927
|
8 211
|
12 822
|
15 297
|
17 793
|
|
| PP&E Net |
522
|
516
|
791
|
1 021
|
1 065
|
1 566
|
2 060
|
2 561
|
3 236
|
3 087
|
|
| PP&E Gross |
522
|
516
|
791
|
1 021
|
1 065
|
1 566
|
2 060
|
2 561
|
3 236
|
3 087
|
|
| Accumulated Depreciation |
234
|
309
|
421
|
641
|
903
|
1 123
|
1 366
|
1 750
|
2 354
|
2 891
|
|
| Intangible Assets |
4
|
5
|
7
|
10
|
14
|
12
|
14
|
12
|
11
|
14
|
|
| Note Receivable |
135
|
316
|
646
|
574
|
940
|
1 025
|
873
|
1 078
|
1 107
|
1 371
|
|
| Long-Term Investments |
191
|
319
|
273
|
268
|
545
|
284
|
1 430
|
990
|
417
|
840
|
|
| Other Long-Term Assets |
28
|
52
|
30
|
62
|
75
|
99
|
116
|
192
|
299
|
425
|
|
| Total Assets |
2 495
N/A
|
3 281
+32%
|
5 997
+83%
|
7 351
+23%
|
9 629
+31%
|
9 913
+3%
|
12 704
+28%
|
17 654
+39%
|
20 367
+15%
|
23 531
+16%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
818
|
744
|
1 272
|
1 591
|
2 168
|
2 599
|
2 582
|
3 683
|
4 200
|
4 179
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
7
|
10
|
43
|
73
|
104
|
160
|
|
| Short-Term Debt |
448
|
697
|
264
|
294
|
732
|
710
|
659
|
746
|
3 597
|
2 194
|
|
| Current Portion of Long-Term Debt |
9
|
19
|
21
|
13
|
26
|
101
|
165
|
323
|
537
|
338
|
|
| Other Current Liabilities |
565
|
726
|
1 398
|
1 747
|
2 103
|
1 099
|
2 197
|
4 416
|
2 337
|
4 358
|
|
| Total Current Liabilities |
1 840
|
2 186
|
2 956
|
3 645
|
5 036
|
4 519
|
5 647
|
9 242
|
10 775
|
11 228
|
|
| Long-Term Debt |
10
|
34
|
17
|
4
|
40
|
28
|
172
|
381
|
417
|
184
|
|
| Minority Interest |
5
|
6
|
11
|
9
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
6
|
9
|
0
|
0
|
4
|
8
|
15
|
21
|
27
|
29
|
|
| Total Liabilities |
1 861
N/A
|
2 235
+20%
|
2 983
+33%
|
3 658
+23%
|
5 088
+39%
|
4 554
-10%
|
5 834
+28%
|
9 644
+65%
|
11 219
+16%
|
11 441
+2%
|
|
| Equity | |||||||||||
| Common Stock |
32
|
288
|
360
|
360
|
360
|
360
|
360
|
360
|
360
|
396
|
|
| Retained Earnings |
601
|
760
|
1 307
|
1 984
|
2 834
|
3 651
|
5 161
|
6 301
|
7 440
|
8 002
|
|
| Additional Paid In Capital |
0
|
0
|
1 349
|
1 349
|
1 349
|
1 349
|
1 349
|
1 349
|
1 349
|
3 691
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
633
N/A
|
1 047
+65%
|
3 014
+188%
|
3 693
+23%
|
4 542
+23%
|
5 359
+18%
|
6 870
+28%
|
8 010
+17%
|
9 149
+14%
|
12 089
+32%
|
|
| Total Liabilities & Equity |
2 495
N/A
|
3 281
+32%
|
5 997
+83%
|
7 351
+23%
|
9 629
+31%
|
9 913
+3%
|
12 704
+28%
|
17 654
+39%
|
20 367
+15%
|
23 531
+16%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
40
|
|