Megastar Foods Ltd
NSE:MEGASTAR
Balance Sheet
Balance Sheet Decomposition
Megastar Foods Ltd
Megastar Foods Ltd
Balance Sheet
Megastar Foods Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
18
|
2
|
3
|
2
|
8
|
1
|
13
|
40
|
18
|
38
|
|
| Cash |
18
|
2
|
3
|
2
|
8
|
1
|
13
|
40
|
18
|
38
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Receivables |
120
|
135
|
103
|
149
|
142
|
155
|
172
|
267
|
273
|
419
|
|
| Accounts Receivables |
108
|
126
|
93
|
144
|
138
|
155
|
171
|
263
|
271
|
413
|
|
| Other Receivables |
12
|
8
|
10
|
6
|
4
|
0
|
0
|
4
|
2
|
6
|
|
| Inventory |
59
|
66
|
204
|
194
|
109
|
488
|
243
|
234
|
169
|
387
|
|
| Other Current Assets |
3
|
0
|
1
|
1
|
1
|
29
|
33
|
6
|
28
|
13
|
|
| Total Current Assets |
200
|
203
|
311
|
346
|
261
|
674
|
460
|
547
|
488
|
857
|
|
| PP&E Net |
107
|
112
|
122
|
154
|
179
|
222
|
272
|
555
|
1 047
|
1 496
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
2
|
2
|
4
|
26
|
0
|
13
|
0
|
15
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
308
N/A
|
316
+3%
|
435
+38%
|
504
+16%
|
466
-8%
|
900
+93%
|
748
-17%
|
1 106
+48%
|
1 555
+41%
|
2 362
+52%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3
|
6
|
23
|
5
|
5
|
24
|
16
|
32
|
24
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
429
|
284
|
276
|
65
|
539
|
|
| Current Portion of Long-Term Debt |
174
|
143
|
235
|
221
|
170
|
16
|
22
|
46
|
117
|
147
|
|
| Other Current Liabilities |
3
|
3
|
4
|
6
|
7
|
56
|
11
|
13
|
13
|
24
|
|
| Total Current Liabilities |
180
|
152
|
261
|
233
|
182
|
525
|
334
|
367
|
220
|
751
|
|
| Long-Term Debt |
58
|
80
|
75
|
73
|
49
|
56
|
36
|
256
|
386
|
630
|
|
| Deferred Income Tax |
7
|
10
|
9
|
10
|
13
|
16
|
13
|
16
|
17
|
32
|
|
| Other Liabilities |
0
|
1
|
3
|
1
|
2
|
2
|
6
|
6
|
10
|
12
|
|
| Total Liabilities |
245
N/A
|
242
-1%
|
348
+44%
|
317
-9%
|
245
-23%
|
599
+144%
|
389
-35%
|
646
+66%
|
634
-2%
|
1 425
+125%
|
|
| Equity | |||||||||||
| Common Stock |
60
|
60
|
72
|
99
|
99
|
99
|
100
|
100
|
113
|
113
|
|
| Retained Earnings |
3
|
14
|
14
|
88
|
122
|
202
|
259
|
361
|
808
|
824
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
63
N/A
|
73
+17%
|
87
+18%
|
187
+116%
|
221
+18%
|
301
+36%
|
359
+19%
|
461
+28%
|
921
+100%
|
937
+2%
|
|
| Total Liabilities & Equity |
308
N/A
|
316
+3%
|
435
+38%
|
504
+16%
|
466
-8%
|
900
+93%
|
748
-17%
|
1 106
+48%
|
1 555
+41%
|
2 362
+52%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
|