Dodla Dairy Ltd
NSE:DODLA
Balance Sheet
Balance Sheet Decomposition
Dodla Dairy Ltd
Dodla Dairy Ltd
Balance Sheet
Dodla Dairy Ltd
| Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
140
|
215
|
687
|
2 244
|
1 318
|
750
|
1 034
|
897
|
|
| Cash |
89
|
214
|
276
|
419
|
794
|
479
|
529
|
679
|
|
| Cash Equivalents |
51
|
1
|
411
|
1 826
|
525
|
271
|
505
|
218
|
|
| Short-Term Investments |
598
|
181
|
115
|
604
|
1 285
|
2 397
|
1 832
|
6 426
|
|
| Total Receivables |
127
|
258
|
141
|
129
|
113
|
167
|
241
|
222
|
|
| Accounts Receivables |
38
|
75
|
78
|
52
|
59
|
139
|
150
|
144
|
|
| Other Receivables |
89
|
182
|
62
|
77
|
53
|
29
|
91
|
77
|
|
| Inventory |
1 341
|
1 249
|
1 202
|
974
|
1 229
|
1 381
|
3 922
|
1 646
|
|
| Other Current Assets |
56
|
158
|
84
|
68
|
70
|
44
|
54
|
53
|
|
| Total Current Assets |
2 263
|
2 060
|
2 229
|
4 019
|
4 015
|
4 739
|
7 084
|
9 244
|
|
| PP&E Net |
3 450
|
4 651
|
4 961
|
5 066
|
5 215
|
6 186
|
6 671
|
7 077
|
|
| PP&E Gross |
3 450
|
4 651
|
4 961
|
5 066
|
5 215
|
6 186
|
6 671
|
7 077
|
|
| Accumulated Depreciation |
459
|
794
|
1 193
|
1 645
|
2 124
|
2 621
|
3 178
|
3 736
|
|
| Intangible Assets |
7
|
134
|
99
|
65
|
43
|
115
|
72
|
30
|
|
| Goodwill |
0
|
359
|
442
|
442
|
442
|
516
|
516
|
516
|
|
| Note Receivable |
280
|
233
|
193
|
128
|
463
|
108
|
175
|
168
|
|
| Long-Term Investments |
71
|
79
|
3
|
0
|
558
|
699
|
129
|
132
|
|
| Other Long-Term Assets |
19
|
3
|
0
|
2
|
148
|
152
|
131
|
140
|
|
| Other Assets |
0
|
359
|
442
|
442
|
442
|
516
|
516
|
516
|
|
| Total Assets |
6 090
N/A
|
7 519
+23%
|
7 926
+5%
|
9 722
+23%
|
10 884
+12%
|
12 514
+15%
|
14 777
+18%
|
17 307
+17%
|
|
| Liabilities | |||||||||
| Accounts Payable |
625
|
757
|
782
|
865
|
1 029
|
1 269
|
1 484
|
1 555
|
|
| Accrued Liabilities |
111
|
124
|
137
|
154
|
95
|
83
|
162
|
101
|
|
| Short-Term Debt |
943
|
314
|
400
|
0
|
0
|
0
|
13
|
50
|
|
| Current Portion of Long-Term Debt |
102
|
176
|
260
|
357
|
30
|
36
|
42
|
36
|
|
| Other Current Liabilities |
324
|
551
|
586
|
570
|
722
|
767
|
921
|
749
|
|
| Total Current Liabilities |
2 104
|
1 922
|
2 165
|
1 946
|
1 877
|
2 155
|
2 621
|
2 491
|
|
| Long-Term Debt |
280
|
1 179
|
938
|
629
|
98
|
287
|
403
|
339
|
|
| Deferred Income Tax |
207
|
258
|
365
|
455
|
346
|
230
|
239
|
260
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
103
|
96
|
123
|
113
|
131
|
119
|
125
|
158
|
|
| Total Liabilities |
2 694
N/A
|
3 455
+28%
|
3 591
+4%
|
3 143
-12%
|
2 453
-22%
|
2 791
+14%
|
3 388
+21%
|
3 247
-4%
|
|
| Equity | |||||||||
| Common Stock |
33
|
557
|
557
|
583
|
595
|
595
|
595
|
603
|
|
| Retained Earnings |
2 345
|
2 989
|
3 208
|
4 475
|
5 800
|
7 031
|
8 693
|
11 071
|
|
| Additional Paid In Capital |
1 092
|
568
|
568
|
1 524
|
1 980
|
1 980
|
1 980
|
2 181
|
|
| Other Equity |
74
|
51
|
2
|
2
|
56
|
117
|
121
|
205
|
|
| Total Equity |
3 395
N/A
|
4 064
+20%
|
4 335
+7%
|
6 580
+52%
|
8 432
+28%
|
9 722
+15%
|
11 389
+17%
|
14 060
+23%
|
|
| Total Liabilities & Equity |
6 090
N/A
|
7 519
+23%
|
7 926
+5%
|
9 722
+23%
|
10 884
+12%
|
12 514
+15%
|
14 777
+18%
|
17 307
+17%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
59
|
59
|
59
|
59
|
59
|
59
|
59
|
60
|
|