Zee Learn Ltd
NSE:ZEELEARN
Balance Sheet
Balance Sheet Decomposition
Zee Learn Ltd
Zee Learn Ltd
Balance Sheet
Zee Learn Ltd
| 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 |
134
|
122
|
165
|
92
|
88
|
149
|
216
|
208
|
155
|
59
|
259
|
260
|
193
|
262
|
|
| Cash |
0
|
122
|
165
|
92
|
88
|
77
|
216
|
1
|
0
|
3
|
3
|
3
|
2
|
2
|
|
| Cash Equivalents |
134
|
0
|
0
|
0
|
0
|
72
|
0
|
207
|
155
|
56
|
256
|
257
|
191
|
260
|
|
| Short-Term Investments |
11
|
25
|
51
|
102
|
126
|
86
|
152
|
87
|
319
|
88
|
157
|
113
|
2 898
|
6 987
|
|
| Total Receivables |
74
|
127
|
253
|
202
|
496
|
573
|
279
|
1 674
|
861
|
1 761
|
1 490
|
957
|
419
|
457
|
|
| Accounts Receivables |
43
|
106
|
129
|
161
|
298
|
498
|
151
|
582
|
667
|
963
|
1 161
|
357
|
377
|
405
|
|
| Other Receivables |
31
|
21
|
124
|
41
|
198
|
75
|
128
|
1 092
|
194
|
798
|
329
|
601
|
42
|
52
|
|
| Inventory |
87
|
104
|
192
|
274
|
109
|
137
|
93
|
131
|
177
|
107
|
49
|
262
|
272
|
260
|
|
| Other Current Assets |
3
|
11
|
4
|
4
|
9
|
11
|
57
|
29
|
86
|
9
|
12
|
10
|
10
|
19
|
|
| Total Current Assets |
309
|
388
|
665
|
674
|
828
|
956
|
798
|
2 130
|
1 598
|
2 023
|
1 967
|
1 602
|
3 792
|
7 986
|
|
| PP&E Net |
837
|
1 947
|
3 551
|
4 234
|
18
|
14
|
19
|
558
|
1 389
|
973
|
686
|
626
|
273
|
391
|
|
| PP&E Gross |
837
|
1 947
|
3 551
|
4 234
|
0
|
14
|
19
|
558
|
0
|
973
|
686
|
626
|
273
|
391
|
|
| Accumulated Depreciation |
23
|
69
|
51
|
97
|
0
|
6
|
11
|
773
|
0
|
1 241
|
1 218
|
864
|
145
|
106
|
|
| Intangible Assets |
1 274
|
1 354
|
1 165
|
1 155
|
1 122
|
1 091
|
1 058
|
1 313
|
1 244
|
1 168
|
1 097
|
923
|
896
|
874
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 132
|
3 132
|
3 132
|
3 132
|
0
|
0
|
0
|
|
| Note Receivable |
476
|
1 596
|
678
|
690
|
196
|
184
|
239
|
923
|
1 219
|
1 134
|
1 245
|
701
|
686
|
801
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
4 842
|
5 088
|
5 186
|
5 770
|
5 618
|
5 499
|
5 484
|
5 472
|
5 112
|
4 949
|
|
| Other Long-Term Assets |
635
|
0
|
37
|
77
|
41
|
128
|
2 072
|
964
|
1 031
|
781
|
864
|
914
|
80
|
93
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 132
|
3 132
|
3 132
|
3 132
|
0
|
0
|
0
|
|
| Total Assets |
3 529
N/A
|
5 285
+50%
|
6 096
+15%
|
6 830
+12%
|
7 047
+3%
|
7 461
+6%
|
9 372
+26%
|
14 790
+58%
|
15 230
+3%
|
14 710
-3%
|
14 475
-2%
|
10 238
-29%
|
10 840
+6%
|
15 093
+39%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
49
|
96
|
87
|
133
|
92
|
124
|
80
|
476
|
712
|
922
|
737
|
702
|
129
|
122
|
|
| Accrued Liabilities |
27
|
33
|
57
|
37
|
1
|
8
|
2
|
143
|
0
|
160
|
163
|
149
|
109
|
43
|
|
| Short-Term Debt |
0
|
0
|
3
|
338
|
256
|
117
|
130
|
436
|
438
|
490
|
1 361
|
1 281
|
1 149
|
1 039
|
|
| Current Portion of Long-Term Debt |
382
|
175
|
297
|
422
|
175
|
139
|
155
|
527
|
1 357
|
1 024
|
400
|
483
|
12
|
57
|
|
| Other Current Liabilities |
334
|
1 297
|
575
|
583
|
478
|
675
|
645
|
1 380
|
974
|
1 182
|
1 437
|
1 681
|
3 663
|
7 514
|
|
| Total Current Liabilities |
792
|
1 601
|
1 019
|
1 512
|
1 002
|
1 063
|
1 012
|
2 962
|
3 481
|
3 777
|
4 099
|
4 296
|
5 062
|
8 775
|
|
| Long-Term Debt |
1 323
|
2 397
|
2 823
|
2 960
|
3 518
|
2 273
|
2 289
|
3 354
|
2 741
|
2 926
|
2 612
|
2 863
|
2 435
|
2 889
|
|
| Deferred Income Tax |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
16
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 810
|
1 623
|
1 501
|
1 397
|
1 215
|
0
|
0
|
|
| Other Liabilities |
13
|
92
|
22
|
18
|
24
|
1 200
|
2 537
|
2 352
|
2 677
|
1 863
|
1 734
|
1 654
|
1 517
|
1 468
|
|
| Total Liabilities |
2 127
N/A
|
4 091
+92%
|
3 865
-6%
|
4 491
+16%
|
4 545
+1%
|
4 535
0%
|
5 838
+29%
|
10 479
+79%
|
10 522
+0%
|
10 067
-4%
|
9 849
-2%
|
10 045
+2%
|
9 014
-10%
|
13 132
+46%
|
|
| Equity | |||||||||||||||
| Common Stock |
263
|
263
|
319
|
319
|
321
|
323
|
326
|
326
|
326
|
326
|
326
|
326
|
326
|
327
|
|
| Retained Earnings |
258
|
925
|
906
|
1 001
|
2 181
|
1 437
|
1 911
|
2 636
|
4 382
|
2 959
|
2 943
|
1 486
|
148
|
319
|
|
| Additional Paid In Capital |
1 397
|
6
|
1 006
|
1 018
|
0
|
1 110
|
1 245
|
1 296
|
0
|
1 296
|
1 296
|
1 296
|
1 296
|
1 302
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
56
|
52
|
53
|
0
|
61
|
60
|
56
|
56
|
8
|
|
| Total Equity |
1 402
N/A
|
1 195
-15%
|
2 231
+87%
|
2 339
+5%
|
2 502
+7%
|
2 925
+17%
|
3 534
+21%
|
4 311
+22%
|
4 708
+9%
|
4 643
-1%
|
4 626
0%
|
192
-96%
|
1 827
+849%
|
1 961
+7%
|
|
| Total Liabilities & Equity |
3 529
N/A
|
5 285
+50%
|
6 096
+15%
|
6 830
+12%
|
7 047
+3%
|
7 461
+6%
|
9 372
+26%
|
14 790
+58%
|
15 230
+3%
|
14 710
-3%
|
14 475
-2%
|
10 238
-29%
|
10 840
+6%
|
15 093
+39%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
263
|
263
|
319
|
320
|
321
|
323
|
326
|
326
|
326
|
326
|
326
|
326
|
326
|
327
|
|