Infibeam Avenues Ltd
NSE:INFIBEAM
Balance Sheet
Balance Sheet Decomposition
Infibeam Avenues Ltd
Infibeam Avenues Ltd
Balance Sheet
Infibeam Avenues Ltd
| Mar-2011 | 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 |
5
|
6
|
16
|
36
|
602
|
5 166
|
3 067
|
1 583
|
1 317
|
864
|
1 774
|
2 088
|
2 700
|
1 906
|
1 249
|
|
| Cash |
5
|
6
|
16
|
36
|
602
|
5 166
|
3 067
|
1 583
|
1 317
|
864
|
1 774
|
2 081
|
2 700
|
1 906
|
1 248
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
1
|
|
| Short-Term Investments |
2
|
6
|
21
|
7
|
17
|
27
|
40
|
705
|
577
|
327
|
747
|
704
|
399
|
7
|
108
|
|
| Total Receivables |
91
|
107
|
398
|
208
|
360
|
546
|
707
|
1 283
|
468
|
1 259
|
1 572
|
2 038
|
7 072
|
11 088
|
10 835
|
|
| Accounts Receivables |
90
|
74
|
365
|
185
|
360
|
538
|
689
|
1 244
|
429
|
1 060
|
1 493
|
1 972
|
2 120
|
2 880
|
3 008
|
|
| Other Receivables |
1
|
33
|
33
|
23
|
0
|
8
|
18
|
39
|
39
|
199
|
79
|
66
|
4 952
|
8 208
|
7 827
|
|
| Inventory |
21
|
18
|
52
|
86
|
123
|
238
|
94
|
116
|
0
|
556
|
532
|
570
|
1 164
|
827
|
849
|
|
| Other Current Assets |
3
|
8
|
22
|
31
|
110
|
241
|
2 464
|
2 182
|
5 889
|
2 092
|
4 201
|
5 300
|
1 208
|
6 311
|
5 723
|
|
| Total Current Assets |
122
|
146
|
509
|
370
|
1 212
|
6 218
|
6 371
|
5 869
|
8 252
|
5 098
|
8 825
|
10 701
|
12 543
|
20 138
|
18 764
|
|
| PP&E Net |
45
|
50
|
46
|
43
|
76
|
51
|
1 031
|
1 925
|
2 155
|
2 417
|
2 320
|
2 104
|
1 950
|
2 870
|
3 093
|
|
| PP&E Gross |
45
|
50
|
46
|
43
|
76
|
51
|
1 031
|
1 925
|
2 155
|
2 417
|
2 320
|
2 104
|
1 950
|
2 870
|
3 093
|
|
| Accumulated Depreciation |
58
|
68
|
78
|
89
|
0
|
26
|
44
|
174
|
233
|
478
|
937
|
1 284
|
1 597
|
1 871
|
2 145
|
|
| Intangible Assets |
46
|
81
|
210
|
426
|
636
|
753
|
1 020
|
3 625
|
3 043
|
2 716
|
2 648
|
3 869
|
3 772
|
5 038
|
7 431
|
|
| Goodwill |
49
|
49
|
50
|
61
|
58
|
58
|
58
|
16 191
|
16 144
|
16 126
|
16 198
|
16 295
|
16 455
|
16 455
|
16 705
|
|
| Note Receivable |
99
|
399
|
348
|
408
|
71
|
110
|
89
|
122
|
138
|
545
|
853
|
1 402
|
1 603
|
1 218
|
797
|
|
| Long-Term Investments |
1
|
1
|
1
|
0
|
3
|
1
|
617
|
497
|
1 109
|
4 387
|
4 643
|
4 106
|
4 236
|
5 427
|
4 745
|
|
| Other Long-Term Assets |
20
|
16
|
30
|
40
|
624
|
308
|
1 249
|
1 460
|
903
|
12
|
9
|
67
|
482
|
278
|
2 153
|
|
| Other Assets |
49
|
49
|
50
|
61
|
58
|
58
|
58
|
16 191
|
16 144
|
16 126
|
16 198
|
16 295
|
16 455
|
16 455
|
16 705
|
|
| Total Assets |
383
N/A
|
744
+94%
|
1 194
+60%
|
1 346
+13%
|
2 680
+99%
|
7 500
+180%
|
10 435
+39%
|
29 688
+185%
|
31 744
+7%
|
31 301
-1%
|
35 496
+13%
|
38 543
+9%
|
41 040
+6%
|
51 424
+25%
|
53 687
+4%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
30
|
51
|
380
|
248
|
205
|
258
|
170
|
252
|
184
|
299
|
215
|
392
|
147
|
150
|
320
|
|
| Accrued Liabilities |
0
|
0
|
6
|
4
|
5
|
19
|
20
|
52
|
43
|
44
|
58
|
74
|
101
|
177
|
170
|
|
| Short-Term Debt |
133
|
553
|
373
|
42
|
29
|
37
|
1 362
|
211
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
11
|
0
|
0
|
23
|
0
|
20
|
0
|
107
|
138
|
101
|
107
|
22
|
30
|
44
|
925
|
|
| Other Current Liabilities |
25
|
31
|
120
|
142
|
281
|
522
|
1 051
|
2 314
|
3 498
|
2 292
|
5 706
|
7 332
|
7 556
|
14 448
|
10 367
|
|
| Total Current Liabilities |
199
|
635
|
879
|
460
|
521
|
856
|
2 604
|
2 934
|
3 863
|
2 736
|
6 086
|
7 819
|
7 835
|
14 819
|
11 783
|
|
| Long-Term Debt |
12
|
0
|
54
|
44
|
20
|
0
|
0
|
353
|
265
|
210
|
153
|
53
|
50
|
790
|
799
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
97
|
199
|
295
|
328
|
844
|
1 280
|
1 798
|
2 475
|
|
| Minority Interest |
17
|
17
|
17
|
8
|
3
|
3
|
9
|
4
|
7
|
18
|
3
|
31
|
10
|
16
|
1 082
|
|
| Other Liabilities |
22
|
5
|
4
|
9
|
10
|
17
|
12
|
42
|
47
|
44
|
50
|
279
|
210
|
147
|
194
|
|
| Total Liabilities |
250
N/A
|
657
+163%
|
953
+45%
|
521
-45%
|
554
+6%
|
870
+57%
|
2 608
+200%
|
3 429
+31%
|
4 367
+27%
|
3 268
-25%
|
6 614
+102%
|
8 964
+36%
|
9 385
+5%
|
17 538
+87%
|
16 332
-7%
|
|
| Equity | ||||||||||||||||
| Common Stock |
296
|
296
|
376
|
396
|
426
|
531
|
539
|
543
|
663
|
665
|
1 331
|
2 676
|
2 678
|
2 782
|
2 790
|
|
| Retained Earnings |
186
|
294
|
543
|
803
|
1 701
|
716
|
271
|
18 352
|
1 839
|
2 423
|
3 147
|
3 217
|
4 964
|
6 186
|
9 380
|
|
| Additional Paid In Capital |
19
|
80
|
404
|
1 036
|
0
|
6 515
|
7 262
|
7 442
|
25 054
|
25 137
|
24 504
|
23 453
|
23 482
|
25 157
|
25 273
|
|
| Unrealized Security Profit/Loss |
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
279
|
396
|
396
|
396
|
396
|
414
|
414
|
414
|
|
| Other Equity |
0
|
0
|
0
|
192
|
0
|
301
|
297
|
201
|
216
|
205
|
296
|
630
|
944
|
175
|
326
|
|
| Total Equity |
133
N/A
|
86
-35%
|
241
+180%
|
825
+242%
|
2 127
+158%
|
6 630
+212%
|
7 827
+18%
|
26 259
+235%
|
27 376
+4%
|
28 033
+2%
|
28 882
+3%
|
29 579
+2%
|
31 655
+7%
|
33 886
+7%
|
37 355
+10%
|
|
| Total Liabilities & Equity |
383
N/A
|
744
+94%
|
1 194
+60%
|
1 346
+13%
|
2 680
+99%
|
7 500
+180%
|
10 435
+39%
|
29 688
+185%
|
31 744
+7%
|
31 301
-1%
|
35 496
+13%
|
38 543
+9%
|
41 040
+6%
|
51 424
+25%
|
53 687
+4%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 702
|
1 702
|
1 702
|
1 702
|
1 702
|
2 124
|
2 156
|
2 171
|
2 654
|
2 648
|
2 651
|
2 676
|
2 981
|
3 098
|
3 106
|
|