Take Solutions Ltd
NSE:TAKE
Balance Sheet
Balance Sheet Decomposition
Take Solutions Ltd
Take Solutions Ltd
Balance Sheet
Take Solutions Ltd
| 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 |
3
|
3
|
32
|
118
|
1 209
|
1 048
|
458
|
447
|
420
|
546
|
710
|
726
|
1 217
|
917
|
737
|
3 136
|
423
|
291
|
324
|
250
|
107
|
8
|
34
|
|
| Cash |
3
|
3
|
32
|
118
|
1 209
|
1 048
|
458
|
447
|
420
|
546
|
710
|
726
|
1 217
|
880
|
727
|
1 876
|
410
|
289
|
322
|
250
|
107
|
8
|
4
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
10
|
1 260
|
13
|
2
|
2
|
0
|
0
|
0
|
30
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
13
|
79
|
29
|
533
|
540
|
540
|
525
|
28
|
33
|
47
|
530
|
36
|
59
|
1
|
32
|
0
|
0
|
0
|
|
| Total Receivables |
47
|
94
|
120
|
441
|
854
|
1 245
|
1 333
|
1 446
|
1 837
|
2 264
|
2 894
|
2 652
|
2 859
|
4 207
|
5 910
|
6 764
|
8 610
|
9 804
|
6 694
|
1 310
|
745
|
317
|
200
|
|
| Accounts Receivables |
24
|
55
|
93
|
370
|
785
|
908
|
608
|
227
|
1 322
|
1 748
|
2 432
|
2 522
|
2 759
|
3 568
|
5 062
|
5 320
|
7 033
|
8 132
|
4 895
|
1 176
|
541
|
218
|
0
|
|
| Other Receivables |
23
|
39
|
27
|
71
|
69
|
337
|
725
|
1 219
|
515
|
516
|
462
|
130
|
100
|
639
|
848
|
1 444
|
1 577
|
1 672
|
1 799
|
134
|
204
|
99
|
200
|
|
| Inventory |
0
|
0
|
0
|
0
|
15
|
14
|
24
|
81
|
119
|
181
|
155
|
172
|
230
|
215
|
174
|
167
|
176
|
34
|
6
|
6
|
32
|
12
|
1
|
|
| Other Current Assets |
3
|
6
|
7
|
19
|
16
|
31
|
15
|
20
|
214
|
412
|
304
|
533
|
914
|
884
|
922
|
1 179
|
2 476
|
1 802
|
1 585
|
9 329
|
17
|
15
|
1
|
|
| Total Current Assets |
52
|
103
|
159
|
577
|
2 094
|
2 351
|
1 909
|
2 023
|
3 124
|
3 943
|
4 602
|
4 609
|
5 248
|
6 256
|
7 791
|
11 777
|
11 719
|
11 989
|
8 609
|
10 863
|
902
|
353
|
236
|
|
| PP&E Net |
12
|
12
|
26
|
38
|
50
|
83
|
130
|
161
|
215
|
388
|
747
|
800
|
872
|
1 201
|
1 685
|
2 135
|
2 652
|
3 390
|
2 274
|
482
|
296
|
285
|
0
|
|
| PP&E Gross |
12
|
12
|
26
|
38
|
50
|
83
|
130
|
161
|
215
|
388
|
747
|
800
|
872
|
1 201
|
1 685
|
2 135
|
2 652
|
3 390
|
2 274
|
482
|
296
|
285
|
0
|
|
| Accumulated Depreciation |
4
|
6
|
5
|
26
|
36
|
168
|
257
|
297
|
285
|
336
|
385
|
649
|
849
|
0
|
314
|
691
|
1 345
|
2 398
|
2 844
|
1 254
|
331
|
252
|
0
|
|
| Intangible Assets |
19
|
10
|
3
|
103
|
202
|
320
|
679
|
713
|
731
|
1 021
|
804
|
796
|
822
|
966
|
1 030
|
1 016
|
3 296
|
3 287
|
2 054
|
25
|
21
|
17
|
0
|
|
| Goodwill |
0
|
0
|
0
|
179
|
223
|
1 130
|
1 867
|
1 735
|
1 766
|
1 989
|
2 167
|
2 264
|
2 058
|
3 288
|
3 034
|
3 160
|
5 378
|
5 666
|
5 011
|
538
|
523
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
56
|
44
|
132
|
174
|
212
|
78
|
238
|
200
|
196
|
238
|
323
|
439
|
172
|
129
|
|
| Long-Term Investments |
0
|
7
|
7
|
8
|
8
|
94
|
565
|
502
|
2
|
0
|
0
|
0
|
47
|
205
|
72
|
72
|
66
|
117
|
74
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
11
|
10
|
0
|
0
|
8
|
1
|
1
|
0
|
1
|
9
|
4
|
23
|
5
|
22
|
38
|
37
|
28
|
188
|
185
|
0
|
64
|
53
|
0
|
|
| Other Assets |
0
|
0
|
0
|
179
|
223
|
1 130
|
1 867
|
1 735
|
1 766
|
1 989
|
2 167
|
2 264
|
2 058
|
3 288
|
3 034
|
3 160
|
5 378
|
5 666
|
5 011
|
538
|
523
|
0
|
0
|
|
| Total Assets |
95
N/A
|
141
+48%
|
195
+38%
|
905
+364%
|
2 585
+186%
|
3 979
+54%
|
5 151
+29%
|
5 134
0%
|
5 876
+14%
|
7 407
+26%
|
8 368
+13%
|
8 625
+3%
|
9 224
+7%
|
12 150
+32%
|
13 727
+13%
|
18 436
+34%
|
23 339
+27%
|
24 833
+6%
|
18 446
-26%
|
12 231
-34%
|
2 244
-82%
|
881
-61%
|
365
-59%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
174
|
307
|
254
|
436
|
400
|
545
|
749
|
570
|
421
|
501
|
459
|
493
|
143
|
609
|
416
|
288
|
236
|
174
|
15
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
8
|
13
|
32
|
83
|
106
|
88
|
97
|
105
|
146
|
101
|
265
|
386
|
297
|
177
|
276
|
94
|
95
|
26
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
415
|
188
|
5
|
1 135
|
1 583
|
2 496
|
1 717
|
2 534
|
4 163
|
3 406
|
3 157
|
301
|
210
|
220
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
127
|
505
|
1 128
|
354
|
497
|
186
|
168
|
147
|
187
|
497
|
727
|
201
|
114
|
85
|
0
|
|
| Other Current Liabilities |
16
|
24
|
44
|
154
|
102
|
337
|
748
|
425
|
621
|
835
|
610
|
460
|
551
|
1 031
|
911
|
709
|
2 359
|
1 788
|
767
|
9 002
|
355
|
318
|
119
|
|
| Total Current Liabilities |
16
|
24
|
44
|
154
|
276
|
652
|
1 015
|
899
|
1 646
|
2 178
|
2 579
|
2 616
|
3 156
|
4 361
|
3 355
|
4 147
|
7 237
|
6 597
|
5 243
|
10 068
|
1 009
|
892
|
160
|
|
| Long-Term Debt |
3
|
8
|
9
|
407
|
1 385
|
300
|
238
|
344
|
1 313
|
1 235
|
830
|
576
|
8
|
676
|
488
|
545
|
390
|
2 127
|
1 613
|
278
|
139
|
66
|
0
|
|
| Deferred Income Tax |
0
|
0
|
3
|
19
|
38
|
43
|
39
|
35
|
32
|
150
|
232
|
167
|
170
|
209
|
232
|
339
|
427
|
182
|
266
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
5
|
6
|
25
|
38
|
46
|
126
|
198
|
272
|
376
|
457
|
483
|
561
|
414
|
422
|
84
|
92
|
100
|
4
|
4
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
48
|
66
|
82
|
85
|
112
|
120
|
37
|
11
|
72
|
81
|
79
|
10
|
12
|
0
|
|
| Total Liabilities |
19
N/A
|
38
+100%
|
63
+66%
|
605
+860%
|
1 737
+187%
|
1 040
-40%
|
1 418
+36%
|
1 476
+4%
|
3 329
+126%
|
3 987
+20%
|
4 164
+4%
|
3 924
-6%
|
3 980
+1%
|
5 771
+45%
|
4 617
-20%
|
5 153
+12%
|
8 157
+58%
|
9 079
+11%
|
7 199
-21%
|
10 421
+45%
|
1 158
-89%
|
970
-16%
|
160
-84%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
38
|
71
|
71
|
134
|
143
|
169
|
169
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
131
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
|
| Retained Earnings |
15
|
33
|
61
|
166
|
457
|
955
|
1 460
|
1 755
|
582
|
1 299
|
1 952
|
2 172
|
2 613
|
3 556
|
4 839
|
6 317
|
7 841
|
7 660
|
3 108
|
4 709
|
5 387
|
6 546
|
6 247
|
|
| Additional Paid In Capital |
22
|
0
|
0
|
0
|
252
|
1 955
|
1 955
|
1 955
|
1 955
|
1 955
|
1 955
|
1 955
|
1 955
|
1 959
|
3 696
|
6 211
|
6 252
|
6 267
|
6 267
|
6 267
|
6 267
|
6 267
|
6 267
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
5
|
141
|
149
|
172
|
110
|
46
|
176
|
453
|
556
|
753
|
444
|
609
|
943
|
1 681
|
1 725
|
106
|
60
|
44
|
39
|
|
| Total Equity |
75
N/A
|
104
+39%
|
132
+27%
|
300
+127%
|
848
+183%
|
2 939
+247%
|
3 733
+27%
|
3 658
-2%
|
2 547
-30%
|
3 420
+34%
|
4 204
+23%
|
4 700
+12%
|
5 244
+12%
|
6 378
+22%
|
9 109
+43%
|
13 283
+46%
|
15 182
+14%
|
15 753
+4%
|
11 247
-29%
|
1 810
-84%
|
1 086
-40%
|
89
N/A
|
205
N/A
|
|
| Total Liabilities & Equity |
95
N/A
|
141
+48%
|
195
+38%
|
905
+364%
|
2 585
+186%
|
3 979
+54%
|
5 151
+29%
|
5 134
0%
|
5 876
+14%
|
7 407
+26%
|
8 368
+13%
|
8 625
+3%
|
9 224
+7%
|
12 150
+32%
|
13 727
+13%
|
18 436
+34%
|
23 339
+27%
|
24 833
+6%
|
18 446
-26%
|
12 231
-34%
|
2 244
-82%
|
881
-61%
|
365
-59%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
120
|
120
|
120
|
120
|
94
|
121
|
122
|
122
|
122
|
122
|
122
|
120
|
120
|
120
|
131
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
148
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|