Cafe De Coral Holdings Ltd
XBER:XCD
Balance Sheet
Balance Sheet Decomposition
Cafe De Coral Holdings Ltd
Cafe De Coral Holdings Ltd
Balance Sheet
Cafe De Coral Holdings Ltd
| Mar-2001 | Mar-2002 | 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-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
681
|
651
|
733
|
473
|
525
|
560
|
547
|
276
|
419
|
505
|
567
|
469
|
400
|
370
|
1 187
|
134
|
175
|
836
|
152
|
569
|
347
|
567
|
527
|
245
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
276
|
419
|
505
|
567
|
469
|
400
|
370
|
0
|
134
|
175
|
0
|
152
|
569
|
347
|
567
|
527
|
245
|
|
| Cash Equivalents |
681
|
651
|
733
|
473
|
525
|
560
|
547
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 187
|
0
|
0
|
836
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
9
|
6
|
7
|
25
|
88
|
93
|
99
|
592
|
513
|
534
|
492
|
472
|
460
|
673
|
0
|
678
|
649
|
22
|
194
|
1 524
|
1 239
|
1 105
|
734
|
809
|
|
| Total Receivables |
26
|
27
|
27
|
30
|
36
|
48
|
44
|
47
|
59
|
56
|
54
|
74
|
148
|
80
|
106
|
107
|
195
|
166
|
206
|
135
|
207
|
143
|
153
|
142
|
|
| Accounts Receivables |
26
|
27
|
27
|
30
|
36
|
48
|
21
|
20
|
18
|
22
|
22
|
35
|
38
|
39
|
43
|
46
|
65
|
71
|
50
|
37
|
51
|
76
|
89
|
58
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
27
|
41
|
34
|
32
|
39
|
110
|
41
|
63
|
61
|
130
|
95
|
156
|
98
|
156
|
67
|
64
|
84
|
|
| Inventory |
49
|
49
|
53
|
51
|
65
|
69
|
74
|
95
|
100
|
110
|
171
|
172
|
205
|
212
|
215
|
240
|
234
|
241
|
261
|
235
|
304
|
268
|
230
|
221
|
|
| Other Current Assets |
122
|
148
|
104
|
114
|
112
|
152
|
88
|
87
|
97
|
106
|
102
|
99
|
125
|
107
|
156
|
116
|
121
|
38
|
61
|
51
|
55
|
45
|
63
|
85
|
|
| Total Current Assets |
888
|
881
|
924
|
692
|
825
|
921
|
852
|
1 096
|
1 187
|
1 311
|
1 386
|
1 286
|
1 337
|
1 442
|
1 664
|
1 276
|
1 374
|
1 303
|
875
|
2 516
|
2 152
|
2 128
|
1 707
|
1 501
|
|
| PP&E Net |
890
|
954
|
901
|
876
|
864
|
591
|
492
|
565
|
633
|
769
|
1 176
|
1 483
|
1 672
|
1 720
|
1 729
|
1 944
|
2 021
|
4 513
|
4 314
|
3 643
|
3 745
|
4 031
|
3 919
|
3 624
|
|
| PP&E Gross |
890
|
954
|
901
|
876
|
864
|
591
|
492
|
565
|
633
|
769
|
1 176
|
1 483
|
1 672
|
1 720
|
1 729
|
1 944
|
2 021
|
4 513
|
4 314
|
3 643
|
3 745
|
4 031
|
3 919
|
3 624
|
|
| Accumulated Depreciation |
716
|
782
|
842
|
913
|
1 013
|
1 081
|
1 192
|
1 222
|
1 228
|
1 317
|
1 530
|
1 684
|
1 750
|
1 854
|
1 931
|
1 983
|
2 106
|
5 110
|
6 123
|
6 854
|
7 701
|
8 687
|
9 212
|
6 237
|
|
| Intangible Assets |
62
|
26
|
23
|
20
|
17
|
120
|
110
|
114
|
85
|
91
|
86
|
71
|
60
|
47
|
4
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
1
|
1
|
104
|
104
|
121
|
82
|
100
|
105
|
101
|
51
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
35
|
45
|
121
|
235
|
285
|
213
|
468
|
538
|
471
|
673
|
704
|
788
|
905
|
991
|
657
|
797
|
811
|
782
|
687
|
640
|
611
|
646
|
515
|
441
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
7
|
6
|
353
|
460
|
501
|
513
|
559
|
325
|
345
|
387
|
367
|
389
|
415
|
406
|
365
|
344
|
355
|
364
|
370
|
372
|
414
|
|
| Other Assets |
0
|
0
|
0
|
1
|
1
|
104
|
104
|
121
|
82
|
100
|
105
|
101
|
51
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
1 874
N/A
|
1 905
+2%
|
1 969
+3%
|
1 832
-7%
|
1 998
+9%
|
2 301
+15%
|
2 485
+8%
|
2 935
+18%
|
2 971
+1%
|
3 502
+18%
|
3 781
+8%
|
4 074
+8%
|
4 414
+8%
|
4 568
+3%
|
4 445
-3%
|
4 437
0%
|
4 616
+4%
|
6 965
+51%
|
6 221
-11%
|
7 155
+15%
|
6 872
-4%
|
7 175
+4%
|
6 514
-9%
|
5 980
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
58
|
57
|
61
|
62
|
73
|
79
|
95
|
113
|
118
|
148
|
172
|
171
|
179
|
209
|
214
|
211
|
207
|
220
|
172
|
178
|
167
|
226
|
211
|
205
|
|
| Short-Term Debt |
235
|
150
|
220
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
80
|
80
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
774
|
755
|
782
|
781
|
1 661
|
854
|
816
|
|
| Other Current Liabilities |
248
|
171
|
213
|
196
|
238
|
298
|
324
|
363
|
383
|
435
|
466
|
568
|
606
|
566
|
588
|
635
|
748
|
687
|
689
|
648
|
697
|
813
|
843
|
784
|
|
| Total Current Liabilities |
543
|
378
|
494
|
268
|
311
|
377
|
419
|
476
|
500
|
583
|
639
|
739
|
785
|
774
|
802
|
846
|
956
|
1 681
|
1 616
|
1 688
|
1 726
|
2 780
|
1 908
|
1 804
|
|
| Long-Term Debt |
100
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 018
|
1 845
|
2 368
|
2 242
|
1 508
|
1 594
|
1 318
|
|
| Deferred Income Tax |
11
|
16
|
19
|
15
|
14
|
60
|
65
|
65
|
58
|
56
|
61
|
62
|
32
|
31
|
28
|
32
|
34
|
28
|
29
|
33
|
36
|
33
|
33
|
49
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
8
|
8
|
11
|
12
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
36
|
8
|
14
|
22
|
45
|
30
|
73
|
68
|
54
|
59
|
59
|
31
|
42
|
62
|
68
|
64
|
|
| Total Liabilities |
655
N/A
|
475
-27%
|
513
+8%
|
284
-45%
|
325
+15%
|
437
+34%
|
489
+12%
|
550
+12%
|
596
+8%
|
649
+9%
|
716
+10%
|
825
+15%
|
864
+5%
|
838
-3%
|
907
+8%
|
949
+5%
|
1 047
+10%
|
3 790
+262%
|
3 554
-6%
|
4 126
+16%
|
4 053
-2%
|
4 392
+8%
|
3 614
-18%
|
3 248
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
55
|
55
|
53
|
53
|
54
|
54
|
55
|
55
|
56
|
56
|
56
|
57
|
57
|
58
|
58
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
58
|
|
| Retained Earnings |
1 045
|
1 267
|
1 355
|
1 456
|
1 570
|
1 759
|
1 856
|
2 022
|
2 079
|
2 332
|
2 486
|
2 434
|
2 617
|
2 690
|
2 933
|
2 763
|
2 767
|
2 397
|
1 976
|
2 305
|
2 067
|
1 991
|
2 080
|
1 999
|
|
| Additional Paid In Capital |
112
|
105
|
47
|
30
|
43
|
58
|
79
|
114
|
143
|
189
|
250
|
342
|
415
|
466
|
577
|
607
|
617
|
617
|
621
|
621
|
621
|
621
|
621
|
576
|
|
| Unrealized Security Profit/Loss |
7
|
3
|
0
|
0
|
0
|
9
|
1
|
142
|
74
|
219
|
181
|
313
|
351
|
422
|
0
|
204
|
188
|
194
|
141
|
137
|
136
|
180
|
204
|
168
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
145
|
133
|
146
|
141
|
131
|
99
|
74
|
72
|
|
| Other Equity |
1
|
1
|
1
|
9
|
7
|
2
|
8
|
51
|
23
|
59
|
93
|
103
|
109
|
93
|
54
|
19
|
84
|
42
|
16
|
49
|
68
|
32
|
10
|
4
|
|
| Total Equity |
1 220
N/A
|
1 431
+17%
|
1 456
+2%
|
1 548
+6%
|
1 673
+8%
|
1 864
+11%
|
1 997
+7%
|
2 385
+19%
|
2 375
0%
|
2 853
+20%
|
3 066
+7%
|
3 249
+6%
|
3 549
+9%
|
3 729
+5%
|
3 538
-5%
|
3 487
-1%
|
3 570
+2%
|
3 175
-11%
|
2 667
-16%
|
3 029
+14%
|
2 819
-7%
|
2 784
-1%
|
2 900
+4%
|
2 732
-6%
|
|
| Total Liabilities & Equity |
1 874
N/A
|
1 905
+2%
|
1 969
+3%
|
1 832
-7%
|
1 998
+9%
|
2 301
+15%
|
2 485
+8%
|
2 935
+18%
|
2 971
+1%
|
3 502
+18%
|
3 781
+8%
|
4 074
+8%
|
4 414
+8%
|
4 568
+3%
|
4 445
-3%
|
4 437
0%
|
4 616
+4%
|
6 965
+51%
|
6 221
-11%
|
7 155
+15%
|
6 872
-4%
|
7 175
+4%
|
6 514
-9%
|
5 980
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
547
|
546
|
534
|
531
|
536
|
541
|
546
|
553
|
556
|
559
|
563
|
570
|
574
|
577
|
584
|
585
|
586
|
581
|
580
|
580
|
579
|
580
|
582
|
574
|
|