Dorian LPG Ltd
NYSE:LPG
Balance Sheet
Balance Sheet Decomposition
Dorian LPG Ltd
Dorian LPG Ltd
Balance Sheet
Dorian LPG 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 |
2
|
1
|
279
|
205
|
46
|
17
|
104
|
31
|
48
|
79
|
237
|
149
|
283
|
317
|
|
| Cash Equivalents |
2
|
1
|
279
|
205
|
46
|
17
|
104
|
31
|
48
|
79
|
237
|
149
|
283
|
317
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
12
|
0
|
|
| Total Receivables |
1
|
3
|
4
|
23
|
55
|
43
|
27
|
46
|
68
|
56
|
59
|
76
|
53
|
49
|
|
| Accounts Receivables |
0
|
1
|
2
|
23
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
3
|
1
|
1
|
|
| Other Receivables |
0
|
2
|
2
|
0
|
55
|
43
|
27
|
44
|
67
|
56
|
58
|
73
|
52
|
48
|
|
| Inventory |
1
|
2
|
1
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
|
| Other Current Assets |
0
|
0
|
31
|
2
|
2
|
2
|
3
|
4
|
7
|
16
|
10
|
9
|
19
|
14
|
|
| Total Current Assets |
4
|
6
|
315
|
233
|
106
|
64
|
135
|
83
|
140
|
153
|
308
|
236
|
369
|
382
|
|
| PP&E Net |
198
|
187
|
518
|
819
|
1 668
|
1 604
|
1 539
|
1 479
|
1 465
|
1 395
|
1 263
|
1 422
|
1 424
|
1 346
|
|
| PP&E Gross |
198
|
187
|
518
|
819
|
1 668
|
1 604
|
1 539
|
1 479
|
1 465
|
1 395
|
1 263
|
1 422
|
1 424
|
1 346
|
|
| Accumulated Depreciation |
12
|
12
|
7
|
19
|
61
|
125
|
190
|
255
|
320
|
386
|
400
|
461
|
525
|
589
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
18
|
20
|
20
|
20
|
23
|
23
|
20
|
21
|
25
|
26
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
1
|
7
|
47
|
51
|
59
|
42
|
44
|
45
|
10
|
17
|
18
|
19
|
24
|
|
| Total Assets |
204
N/A
|
194
-5%
|
840
+332%
|
1 099
+31%
|
1 842
+68%
|
1 746
-5%
|
1 736
-1%
|
1 625
-6%
|
1 672
+3%
|
1 582
-5%
|
1 607
+2%
|
1 709
+6%
|
1 838
+8%
|
1 779
-3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
4
|
3
|
2
|
5
|
7
|
7
|
6
|
7
|
14
|
10
|
10
|
11
|
10
|
12
|
|
| Accrued Liabilities |
2
|
1
|
2
|
6
|
10
|
5
|
5
|
3
|
13
|
18
|
12
|
29
|
36
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
11
|
12
|
10
|
16
|
66
|
66
|
65
|
64
|
53
|
52
|
72
|
53
|
54
|
55
|
|
| Other Current Liabilities |
10
|
15
|
1
|
2
|
5
|
7
|
6
|
5
|
5
|
2
|
1
|
2
|
2
|
2
|
|
| Total Current Liabilities |
26
|
32
|
15
|
28
|
88
|
86
|
82
|
79
|
85
|
82
|
95
|
95
|
102
|
108
|
|
| Long-Term Debt |
139
|
129
|
119
|
185
|
746
|
684
|
694
|
632
|
582
|
540
|
591
|
604
|
552
|
499
|
|
| Other Liabilities |
21
|
21
|
14
|
13
|
22
|
1
|
1
|
1
|
28
|
13
|
2
|
136
|
161
|
126
|
|
| Total Liabilities |
186
N/A
|
182
-2%
|
148
-19%
|
226
+53%
|
857
+279%
|
770
-10%
|
777
+1%
|
713
-8%
|
695
-2%
|
635
-9%
|
687
+8%
|
835
+22%
|
814
-3%
|
733
-10%
|
|
| Equity | |||||||||||||||
| Common Stock |
74
|
74
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
56
|
61
|
3
|
28
|
158
|
156
|
136
|
85
|
197
|
289
|
281
|
232
|
377
|
311
|
|
| Additional Paid In Capital |
0
|
0
|
689
|
845
|
848
|
853
|
858
|
864
|
867
|
757
|
760
|
764
|
773
|
868
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
21
|
34
|
35
|
37
|
87
|
100
|
121
|
123
|
127
|
133
|
|
| Total Equity |
18
N/A
|
13
-27%
|
692
+5 308%
|
873
+26%
|
986
+13%
|
976
-1%
|
959
-2%
|
913
-5%
|
977
+7%
|
947
-3%
|
920
-3%
|
874
-5%
|
1 024
+17%
|
1 046
+2%
|
|
| Total Liabilities & Equity |
204
N/A
|
194
-5%
|
840
+332%
|
1 099
+31%
|
1 842
+68%
|
1 746
-5%
|
1 736
-1%
|
1 625
-6%
|
1 672
+3%
|
1 582
-5%
|
1 607
+2%
|
1 709
+6%
|
1 838
+8%
|
1 779
-3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
57
|
57
|
48
|
58
|
56
|
55
|
55
|
55
|
51
|
42
|
40
|
40
|
41
|
43
|
|