Panache Digilife Ltd
NSE:PANACHE
Balance Sheet
Balance Sheet Decomposition
Panache Digilife Ltd
Panache Digilife Ltd
Balance Sheet
Panache Digilife Ltd
| Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
11
|
23
|
48
|
19
|
8
|
9
|
2
|
6
|
11
|
|
| Cash |
2
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
10
|
14
|
48
|
19
|
8
|
9
|
2
|
6
|
11
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
|
| Total Receivables |
431
|
486
|
639
|
404
|
386
|
316
|
481
|
484
|
655
|
|
| Accounts Receivables |
431
|
486
|
639
|
401
|
384
|
315
|
479
|
477
|
647
|
|
| Other Receivables |
0
|
0
|
0
|
4
|
2
|
1
|
1
|
7
|
8
|
|
| Inventory |
151
|
302
|
255
|
274
|
176
|
264
|
256
|
252
|
274
|
|
| Other Current Assets |
7
|
52
|
47
|
76
|
262
|
276
|
163
|
100
|
72
|
|
| Total Current Assets |
599
|
863
|
989
|
774
|
831
|
865
|
902
|
846
|
1 012
|
|
| PP&E Net |
6
|
7
|
18
|
284
|
112
|
102
|
94
|
86
|
80
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
17
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Long-Term Investments |
29
|
30
|
29
|
31
|
0
|
0
|
24
|
27
|
25
|
|
| Other Long-Term Assets |
1
|
6
|
30
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
636
N/A
|
907
+43%
|
1 067
+18%
|
1 094
+3%
|
946
-14%
|
969
+2%
|
1 021
+5%
|
967
-5%
|
1 137
+18%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
330
|
459
|
466
|
320
|
129
|
146
|
194
|
248
|
217
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
94
|
127
|
237
|
287
|
240
|
193
|
314
|
309
|
202
|
|
| Other Current Liabilities |
29
|
24
|
31
|
46
|
230
|
270
|
151
|
63
|
39
|
|
| Total Current Liabilities |
452
|
610
|
734
|
652
|
598
|
609
|
659
|
620
|
458
|
|
| Long-Term Debt |
88
|
6
|
1
|
145
|
46
|
49
|
39
|
17
|
6
|
|
| Deferred Income Tax |
3
|
2
|
3
|
1
|
1
|
0
|
1
|
2
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
5
|
7
|
7
|
7
|
7
|
7
|
9
|
10
|
|
| Total Liabilities |
544
N/A
|
623
+14%
|
745
+20%
|
803
+8%
|
652
-19%
|
665
+2%
|
707
+6%
|
648
-8%
|
478
-26%
|
|
| Equity | ||||||||||
| Common Stock |
42
|
60
|
60
|
120
|
120
|
120
|
120
|
120
|
152
|
|
| Other Equity |
49
|
224
|
263
|
172
|
174
|
184
|
194
|
199
|
507
|
|
| Total Equity |
91
N/A
|
284
+210%
|
323
+14%
|
292
-10%
|
294
+1%
|
304
+3%
|
314
+3%
|
319
+1%
|
659
+107%
|
|
| Total Liabilities & Equity |
636
N/A
|
907
+43%
|
1 067
+18%
|
1 094
+3%
|
946
-14%
|
969
+2%
|
1 021
+5%
|
967
-5%
|
1 137
+18%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
12
|
12
|
12
|
12
|
12
|
15
|
|