Rainbow Children's Medicare Ltd
NSE:RAINBOW
Balance Sheet
Balance Sheet Decomposition
Rainbow Children's Medicare Ltd
Rainbow Children's Medicare Ltd
Balance Sheet
Rainbow Children's Medicare Ltd
| Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
765
|
972
|
947
|
1 852
|
56
|
0
|
203
|
|
| Cash Equivalents |
765
|
972
|
947
|
1 852
|
56
|
0
|
203
|
|
| Short-Term Investments |
32
|
99
|
103
|
221
|
3 639
|
4 920
|
6 733
|
|
| Total Receivables |
442
|
771
|
722
|
587
|
608
|
816
|
844
|
|
| Accounts Receivables |
350
|
440
|
440
|
404
|
599
|
810
|
802
|
|
| Other Receivables |
93
|
331
|
282
|
183
|
8
|
6
|
42
|
|
| Inventory |
70
|
160
|
176
|
181
|
282
|
339
|
391
|
|
| Other Current Assets |
19
|
24
|
26
|
61
|
80
|
41
|
50
|
|
| Total Current Assets |
1 329
|
2 026
|
1 971
|
2 902
|
4 779
|
6 216
|
8 221
|
|
| PP&E Net |
7 178
|
7 390
|
7 966
|
8 587
|
9 486
|
12 627
|
14 156
|
|
| PP&E Gross |
7 178
|
7 390
|
7 966
|
8 587
|
9 486
|
12 627
|
14 156
|
|
| Accumulated Depreciation |
794
|
1 191
|
1 633
|
2 137
|
2 689
|
3 386
|
4 241
|
|
| Intangible Assets |
35
|
23
|
15
|
25
|
53
|
102
|
110
|
|
| Goodwill |
30
|
30
|
30
|
30
|
0
|
0
|
0
|
|
| Note Receivable |
148
|
235
|
165
|
727
|
839
|
2 200
|
639
|
|
| Long-Term Investments |
351
|
471
|
627
|
291
|
2 081
|
31
|
20
|
|
| Other Long-Term Assets |
192
|
17
|
39
|
395
|
469
|
529
|
624
|
|
| Other Assets |
30
|
30
|
30
|
30
|
0
|
0
|
0
|
|
| Total Assets |
9 264
N/A
|
10 192
+10%
|
10 813
+6%
|
12 957
+20%
|
17 707
+37%
|
21 704
+23%
|
23 770
+10%
|
|
| Liabilities | ||||||||
| Accounts Payable |
432
|
582
|
537
|
644
|
789
|
815
|
910
|
|
| Accrued Liabilities |
0
|
0
|
0
|
193
|
170
|
98
|
89
|
|
| Short-Term Debt |
0
|
42
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
84
|
185
|
132
|
205
|
105
|
170
|
219
|
|
| Other Current Liabilities |
401
|
491
|
552
|
210
|
325
|
412
|
288
|
|
| Total Current Liabilities |
917
|
1 300
|
1 221
|
1 252
|
1 389
|
1 495
|
1 506
|
|
| Long-Term Debt |
4 569
|
4 675
|
5 053
|
5 585
|
5 599
|
7 483
|
7 417
|
|
| Deferred Income Tax |
0
|
53
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
39
|
20
|
35
|
50
|
60
|
68
|
|
| Other Liabilities |
56
|
71
|
55
|
57
|
71
|
77
|
97
|
|
| Total Liabilities |
5 542
N/A
|
6 138
+11%
|
6 349
+3%
|
6 929
+9%
|
7 108
+3%
|
9 115
+28%
|
9 088
0%
|
|
| Equity | ||||||||
| Common Stock |
549
|
549
|
549
|
1 050
|
1 015
|
1 015
|
1 016
|
|
| Retained Earnings |
1 659
|
1 992
|
2 401
|
3 702
|
5 612
|
7 587
|
9 636
|
|
| Additional Paid In Capital |
1 513
|
1 513
|
1 513
|
1 276
|
3 972
|
3 987
|
4 030
|
|
| Total Equity |
3 722
N/A
|
4 054
+9%
|
4 464
+10%
|
6 028
+35%
|
10 599
+76%
|
12 589
+19%
|
14 682
+17%
|
|
| Total Liabilities & Equity |
9 264
N/A
|
10 192
+10%
|
10 813
+6%
|
12 957
+20%
|
17 707
+37%
|
21 704
+23%
|
23 770
+10%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
92
|
92
|
92
|
94
|
102
|
102
|
102
|
|