Globus Spirits Ltd
NSE:GLOBUSSPR
Balance Sheet
Balance Sheet Decomposition
Globus Spirits Ltd
Globus Spirits Ltd
Balance Sheet
Globus Spirits Ltd
| 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-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
6
|
18
|
17
|
23
|
39
|
32
|
58
|
19
|
45
|
50
|
74
|
24
|
24
|
16
|
200
|
505
|
352
|
771
|
701
|
|
| Cash |
3
|
6
|
18
|
17
|
23
|
39
|
32
|
58
|
19
|
45
|
50
|
74
|
24
|
17
|
16
|
200
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
505
|
352
|
771
|
701
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
1
|
165
|
22
|
14
|
1
|
1
|
1
|
15
|
14
|
10
|
0
|
0
|
10
|
98
|
139
|
302
|
|
| Total Receivables |
91
|
87
|
149
|
352
|
335
|
536
|
485
|
627
|
677
|
610
|
458
|
396
|
363
|
496
|
670
|
407
|
1 737
|
2 803
|
3 343
|
4 770
|
|
| Accounts Receivables |
43
|
51
|
100
|
245
|
10
|
10
|
421
|
553
|
623
|
476
|
386
|
378
|
353
|
484
|
491
|
338
|
1 207
|
2 109
|
2 793
|
3 272
|
|
| Other Receivables |
48
|
36
|
49
|
107
|
325
|
526
|
65
|
74
|
54
|
134
|
73
|
19
|
10
|
12
|
179
|
68
|
530
|
694
|
550
|
1 498
|
|
| Inventory |
53
|
44
|
99
|
154
|
233
|
324
|
531
|
549
|
346
|
455
|
501
|
414
|
678
|
604
|
821
|
1 079
|
1 240
|
1 755
|
2 063
|
2 264
|
|
| Other Current Assets |
0
|
0
|
9
|
7
|
57
|
70
|
212
|
283
|
315
|
42
|
72
|
80
|
112
|
115
|
9
|
78
|
132
|
162
|
136
|
1 015
|
|
| Total Current Assets |
147
|
137
|
275
|
530
|
649
|
1 133
|
1 283
|
1 532
|
1 358
|
1 153
|
1 082
|
978
|
1 191
|
1 249
|
1 516
|
1 764
|
3 871
|
5 071
|
6 321
|
8 068
|
|
| PP&E Net |
122
|
171
|
246
|
400
|
504
|
1 285
|
2 196
|
3 140
|
3 999
|
4 148
|
4 701
|
5 410
|
6 319
|
6 087
|
5 854
|
5 979
|
7 671
|
9 246
|
10 449
|
11 650
|
|
| PP&E Gross |
122
|
171
|
246
|
400
|
504
|
1 285
|
0
|
0
|
3 999
|
4 148
|
4 701
|
0
|
0
|
0
|
5 854
|
5 979
|
7 671
|
9 246
|
10 449
|
11 650
|
|
| Accumulated Depreciation |
158
|
179
|
206
|
245
|
302
|
223
|
0
|
0
|
635
|
901
|
1 215
|
0
|
0
|
0
|
987
|
1 360
|
2 188
|
2 748
|
3 400
|
4 206
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
63
|
78
|
128
|
257
|
361
|
289
|
217
|
0
|
2
|
3
|
6
|
6
|
6
|
7
|
13
|
31
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
66
|
194
|
361
|
353
|
69
|
87
|
95
|
196
|
135
|
10
|
885
|
675
|
933
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
201
|
205
|
124
|
0
|
0
|
197
|
554
|
39
|
38
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
23
|
16
|
92
|
518
|
137
|
154
|
120
|
110
|
611
|
133
|
166
|
208
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
5
|
|
| Total Assets |
270
N/A
|
308
+14%
|
521
+69%
|
930
+79%
|
1 216
+31%
|
2 496
+105%
|
3 611
+45%
|
4 996
+38%
|
5 936
+19%
|
5 967
+1%
|
6 445
+8%
|
7 176
+11%
|
7 940
+11%
|
7 712
-3%
|
7 692
0%
|
7 993
+4%
|
12 365
+55%
|
15 896
+29%
|
17 697
+11%
|
20 934
+18%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
95
|
78
|
104
|
191
|
264
|
276
|
434
|
744
|
808
|
792
|
781
|
725
|
1 035
|
965
|
947
|
1 085
|
1 383
|
2 072
|
3 140
|
1 873
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
15
|
3
|
8
|
79
|
77
|
94
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
403
|
637
|
402
|
691
|
730
|
705
|
740
|
786
|
314
|
45
|
498
|
1 215
|
1 671
|
5 291
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
138
|
213
|
5
|
229
|
295
|
291
|
419
|
173
|
469
|
633
|
718
|
|
| Other Current Liabilities |
15
|
21
|
49
|
78
|
105
|
285
|
238
|
370
|
361
|
129
|
191
|
346
|
236
|
195
|
175
|
302
|
503
|
799
|
518
|
415
|
|
| Total Current Liabilities |
109
|
100
|
153
|
270
|
369
|
561
|
1 075
|
1 751
|
1 709
|
1 750
|
1 917
|
1 781
|
2 240
|
2 240
|
1 742
|
1 854
|
2 565
|
4 634
|
6 039
|
8 391
|
|
| Long-Term Debt |
38
|
30
|
86
|
147
|
173
|
137
|
158
|
427
|
327
|
202
|
500
|
1 593
|
1 750
|
1 435
|
1 695
|
1 342
|
1 132
|
1 223
|
986
|
1 666
|
|
| Deferred Income Tax |
7
|
11
|
27
|
45
|
76
|
184
|
260
|
309
|
384
|
494
|
468
|
253
|
239
|
259
|
242
|
283
|
887
|
1 103
|
841
|
900
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
14
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
35
|
13
|
13
|
12
|
16
|
36
|
44
|
42
|
51
|
58
|
69
|
88
|
63
|
|
| Total Liabilities |
154
N/A
|
140
-9%
|
266
+90%
|
462
+74%
|
619
+34%
|
882
+43%
|
1 525
+73%
|
2 523
+65%
|
2 433
-4%
|
2 459
+1%
|
2 897
+18%
|
3 642
+26%
|
4 265
+17%
|
3 977
-7%
|
3 720
-6%
|
3 529
-5%
|
4 642
+32%
|
7 030
+51%
|
7 953
+13%
|
11 006
+38%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
77
|
77
|
77
|
123
|
123
|
198
|
230
|
230
|
935
|
935
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
289
|
|
| Retained Earnings |
39
|
92
|
178
|
346
|
475
|
1 416
|
1 856
|
2 243
|
1 785
|
1 790
|
1 770
|
3 245
|
3 388
|
3 447
|
2 193
|
2 691
|
7 435
|
8 578
|
9 456
|
8 082
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
782
|
782
|
1 490
|
0
|
0
|
0
|
1 490
|
1 490
|
0
|
0
|
0
|
1 557
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
|
| Total Equity |
116
N/A
|
168
+45%
|
255
+51%
|
468
+84%
|
598
+28%
|
1 614
+170%
|
2 086
+29%
|
2 473
+19%
|
3 503
+42%
|
3 508
+0%
|
3 547
+1%
|
3 533
0%
|
3 676
+4%
|
3 735
+2%
|
3 972
+6%
|
4 464
+12%
|
7 723
+73%
|
8 866
+15%
|
9 744
+10%
|
9 928
+2%
|
|
| Total Liabilities & Equity |
270
N/A
|
308
+14%
|
521
+69%
|
930
+79%
|
1 216
+31%
|
2 496
+105%
|
3 611
+45%
|
4 996
+38%
|
5 936
+19%
|
5 967
+1%
|
6 445
+8%
|
7 176
+11%
|
7 940
+11%
|
7 712
-3%
|
7 692
0%
|
7 993
+4%
|
12 365
+55%
|
15 896
+29%
|
17 697
+11%
|
20 934
+18%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
12
|
12
|
20
|
23
|
23
|
23
|
23
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
|