KPI Green Energy Ltd
NSE:KPIGREEN
Balance Sheet
Balance Sheet Decomposition
KPI Green Energy Ltd
KPI Green Energy Ltd
Balance Sheet
KPI Green Energy 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 |
30
|
10
|
11
|
20
|
104
|
217
|
256
|
524
|
1 700
|
1 194
|
|
| Cash |
30
|
10
|
11
|
20
|
104
|
61
|
64
|
130
|
543
|
1 194
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
156
|
192
|
394
|
1 157
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
13
|
394
|
1 157
|
4 786
|
|
| Total Receivables |
52
|
131
|
218
|
413
|
373
|
502
|
370
|
1 863
|
4 794
|
7 710
|
|
| Accounts Receivables |
23
|
12
|
130
|
135
|
284
|
499
|
368
|
1 467
|
4 271
|
5 781
|
|
| Other Receivables |
29
|
119
|
88
|
278
|
89
|
3
|
2
|
395
|
523
|
1 929
|
|
| Inventory |
132
|
27
|
17
|
154
|
347
|
403
|
1 067
|
2 028
|
6 802
|
8 158
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
299
|
915
|
39
|
84
|
89
|
|
| Total Current Assets |
214
|
168
|
246
|
587
|
824
|
1 422
|
2 620
|
4 445
|
13 339
|
21 937
|
|
| PP&E Net |
321
|
660
|
826
|
1 025
|
2 138
|
3 361
|
5 126
|
8 006
|
9 995
|
24 420
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
2 138
|
3 361
|
5 126
|
8 006
|
9 995
|
24 420
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
181
|
346
|
486
|
712
|
1 081
|
1 468
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
812
|
823
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
16
|
0
|
0
|
2
|
2
|
292
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
5
|
21
|
22
|
15
|
0
|
40
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
78
|
211
|
409
|
|
| Total Assets |
536
N/A
|
828
+55%
|
1 073
+30%
|
1 612
+50%
|
2 984
+85%
|
4 808
+61%
|
7 773
+62%
|
12 550
+61%
|
24 359
+94%
|
47 921
+97%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
71
|
28
|
34
|
66
|
417
|
218
|
468
|
2 274
|
4 166
|
4 201
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
4
|
43
|
12
|
87
|
242
|
255
|
|
| Short-Term Debt |
0
|
0
|
22
|
15
|
147
|
118
|
147
|
558
|
3 477
|
2 472
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
175
|
175
|
329
|
563
|
670
|
166
|
|
| Other Current Liabilities |
173
|
123
|
90
|
102
|
15
|
2
|
873
|
219
|
394
|
862
|
|
| Total Current Liabilities |
244
|
151
|
145
|
184
|
759
|
556
|
1 829
|
3 700
|
8 949
|
7 957
|
|
| Long-Term Debt |
121
|
270
|
362
|
326
|
1 067
|
2 875
|
3 989
|
5 635
|
6 217
|
12 110
|
|
| Deferred Income Tax |
35
|
90
|
72
|
111
|
166
|
247
|
408
|
627
|
825
|
1 495
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 064
|
|
| Other Liabilities |
0
|
0
|
1
|
1
|
12
|
7
|
10
|
9
|
11
|
61
|
|
| Total Liabilities |
400
N/A
|
511
+28%
|
580
+13%
|
622
+7%
|
2 004
+222%
|
3 685
+84%
|
6 236
+69%
|
9 971
+60%
|
16 003
+60%
|
23 687
+48%
|
|
| Equity | |||||||||||
| Common Stock |
35
|
55
|
129
|
181
|
181
|
181
|
181
|
361
|
603
|
984
|
|
| Retained Earnings |
101
|
262
|
363
|
810
|
799
|
429
|
844
|
1 885
|
3 482
|
9 496
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
514
|
514
|
333
|
4 276
|
13 757
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
4
|
4
|
|
| Total Equity |
136
N/A
|
317
+134%
|
493
+56%
|
990
+101%
|
980
-1%
|
1 123
+15%
|
1 537
+37%
|
2 579
+68%
|
8 357
+224%
|
24 234
+190%
|
|
| Total Liabilities & Equity |
536
N/A
|
828
+55%
|
1 073
+30%
|
1 612
+50%
|
2 984
+85%
|
4 808
+61%
|
7 773
+62%
|
12 550
+61%
|
24 359
+94%
|
47 921
+97%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
163
|
163
|
163
|
163
|
163
|
163
|
163
|
163
|
181
|
197
|
|