Sobha Ltd
NSE:SOBHA
Balance Sheet
Balance Sheet Decomposition
Sobha Ltd
Sobha Ltd
Balance Sheet
Sobha Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | 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-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
51
|
31
|
109
|
66
|
450
|
684
|
262
|
179
|
460
|
169
|
408
|
574
|
801
|
1 029
|
1 135
|
1 241
|
1 060
|
1 645
|
675
|
1 637
|
1 391
|
2 794
|
6 733
|
18 089
|
|
| Cash |
51
|
31
|
109
|
66
|
450
|
684
|
262
|
179
|
460
|
169
|
408
|
573
|
800
|
1 028
|
1 093
|
1 240
|
1 060
|
1 645
|
675
|
1 637
|
1 391
|
2 794
|
6 733
|
18 089
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
42
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
36
|
366
|
20
|
7
|
3
|
0
|
0
|
0
|
184
|
0
|
0
|
0
|
0
|
0
|
0
|
4 161
|
6 512
|
|
| Total Receivables |
461
|
636
|
1 427
|
2 600
|
5 859
|
12 607
|
22 758
|
22 648
|
24 531
|
17 879
|
13 584
|
20 222
|
20 063
|
6 150
|
5 886
|
6 606
|
22 749
|
19 198
|
16 221
|
14 444
|
15 425
|
7 032
|
6 977
|
7 993
|
|
| Accounts Receivables |
205
|
328
|
281
|
364
|
803
|
1 580
|
5 548
|
786
|
606
|
285
|
357
|
6 474
|
5 934
|
6 103
|
5 886
|
6 606
|
7 022
|
3 668
|
5 537
|
4 984
|
6 381
|
3 345
|
3 382
|
3 331
|
|
| Other Receivables |
256
|
308
|
1 146
|
2 236
|
5 056
|
11 027
|
17 210
|
21 862
|
23 925
|
17 594
|
13 227
|
13 748
|
14 129
|
47
|
0
|
0
|
15 727
|
15 530
|
10 684
|
9 460
|
9 044
|
3 688
|
3 595
|
4 662
|
|
| Inventory |
799
|
766
|
646
|
1 905
|
2 665
|
3 908
|
8 393
|
11 394
|
11 101
|
10 665
|
16 746
|
19 018
|
24 273
|
38 157
|
42 649
|
50 960
|
48 349
|
65 173
|
67 045
|
71 246
|
74 271
|
87 610
|
93 764
|
112 522
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
68
|
0
|
1
|
3 408
|
3 107
|
994
|
1 609
|
17 804
|
19 592
|
19 127
|
5 989
|
7 081
|
10 226
|
7 438
|
7 191
|
7 370
|
11 125
|
25 436
|
|
| Total Current Assets |
1 311
|
1 433
|
2 182
|
4 572
|
8 974
|
17 199
|
31 505
|
34 257
|
36 459
|
32 141
|
33 851
|
40 809
|
46 745
|
63 139
|
69 262
|
78 118
|
78 147
|
93 096
|
94 167
|
94 766
|
98 278
|
104 806
|
112 427
|
146 658
|
|
| PP&E Net |
81
|
111
|
191
|
551
|
1 018
|
1 941
|
2 105
|
2 224
|
2 056
|
2 013
|
2 752
|
3 128
|
3 622
|
3 583
|
4 179
|
3 971
|
2 796
|
2 842
|
4 759
|
4 572
|
4 203
|
4 233
|
4 788
|
5 291
|
|
| PP&E Gross |
81
|
111
|
191
|
551
|
1 018
|
1 941
|
2 105
|
2 224
|
2 056
|
2 013
|
2 752
|
3 128
|
3 622
|
0
|
4 179
|
3 971
|
2 796
|
2 842
|
4 759
|
4 572
|
4 203
|
4 233
|
4 788
|
5 291
|
|
| Accumulated Depreciation |
31
|
41
|
63
|
124
|
250
|
490
|
822
|
1 159
|
1 454
|
1 710
|
2 090
|
2 052
|
2 377
|
0
|
433
|
901
|
1 380
|
1 918
|
2 576
|
3 204
|
3 740
|
4 439
|
5 004
|
5 732
|
|
| Intangible Assets |
0
|
0
|
3
|
3
|
2
|
6
|
37
|
24
|
5
|
6
|
58
|
41
|
38
|
13
|
5
|
2
|
1
|
3
|
10
|
9
|
5
|
20
|
57
|
44
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
132
|
98
|
0
|
0
|
0
|
0
|
127
|
222
|
223
|
222
|
172
|
172
|
172
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 607
|
5 553
|
4 227
|
4 374
|
521
|
615
|
510
|
418
|
5 287
|
5 494
|
7 030
|
6 277
|
10 311
|
11 707
|
11 320
|
|
| Long-Term Investments |
0
|
0
|
190
|
0
|
27
|
528
|
28
|
27
|
27
|
27
|
0
|
0
|
0
|
587
|
2 291
|
1 980
|
4 431
|
4 934
|
5 347
|
5 372
|
4 891
|
5 736
|
5 650
|
5 692
|
|
| Other Long-Term Assets |
0
|
1
|
3
|
1
|
0
|
13
|
11
|
31
|
52
|
152
|
115
|
260
|
216
|
4 200
|
4 337
|
4 349
|
4 455
|
1 182
|
124
|
129
|
225
|
605
|
2 164
|
3 035
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
132
|
98
|
0
|
0
|
0
|
0
|
127
|
222
|
223
|
222
|
172
|
172
|
172
|
|
| Total Assets |
1 392
N/A
|
1 546
+11%
|
2 569
+66%
|
5 127
+100%
|
10 021
+95%
|
19 687
+96%
|
33 685
+71%
|
36 562
+9%
|
38 599
+6%
|
38 947
+1%
|
42 372
+9%
|
48 597
+15%
|
55 095
+13%
|
72 044
+31%
|
80 687
+12%
|
88 930
+10%
|
90 248
+1%
|
107 471
+19%
|
110 122
+2%
|
112 102
+2%
|
114 100
+2%
|
125 882
+10%
|
136 965
+9%
|
172 210
+26%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
80
|
65
|
95
|
206
|
256
|
914
|
811
|
808
|
869
|
1 385
|
1 255
|
1 574
|
1 996
|
428
|
326
|
3 348
|
1 111
|
721
|
680
|
858
|
429
|
5 987
|
6 165
|
5 648
|
|
| Accrued Liabilities |
0
|
0
|
0
|
2
|
2
|
97
|
434
|
171
|
65
|
371
|
203
|
184
|
127
|
97
|
290
|
504
|
214
|
155
|
122
|
115
|
254
|
401
|
351
|
737
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
224
|
149
|
3 339
|
2 005
|
13 025
|
13 003
|
17 488
|
16 253
|
17 404
|
20 332
|
24 464
|
28 629
|
6 300
|
6 190
|
9 406
|
7 879
|
2 390
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 144
|
10 190
|
252
|
259
|
441
|
825
|
424
|
225
|
1 612
|
244
|
23 103
|
14 333
|
5 870
|
4 663
|
1 461
|
|
| Other Current Liabilities |
662
|
936
|
1 614
|
2 008
|
4 147
|
4 649
|
4 501
|
4 914
|
5 446
|
5 651
|
7 593
|
10 737
|
14 712
|
24 872
|
30 051
|
33 936
|
35 172
|
57 985
|
53 241
|
53 382
|
60 147
|
72 578
|
84 994
|
106 856
|
|
| Total Current Liabilities |
743
|
1 000
|
1 709
|
2 216
|
4 405
|
5 660
|
5 746
|
6 117
|
6 529
|
19 891
|
21 247
|
25 773
|
30 097
|
43 327
|
47 745
|
55 616
|
57 055
|
84 937
|
82 916
|
83 759
|
81 353
|
94 242
|
104 052
|
117 092
|
|
| Long-Term Debt |
566
|
295
|
558
|
2 233
|
4 231
|
5 837
|
17 831
|
19 310
|
14 740
|
21
|
244
|
526
|
789
|
2 109
|
5 221
|
4 848
|
2 788
|
48
|
2 438
|
3 572
|
7 317
|
6 339
|
7 377
|
8 070
|
|
| Deferred Income Tax |
0
|
4
|
9
|
24
|
17
|
35
|
0
|
0
|
0
|
0
|
330
|
638
|
1 010
|
1 447
|
2 274
|
2 283
|
2 521
|
74
|
311
|
342
|
151
|
126
|
149
|
164
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
228
|
249
|
291
|
324
|
355
|
102
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
203
|
198
|
192
|
198
|
65
|
201
|
261
|
185
|
121
|
145
|
151
|
175
|
229
|
246
|
1 278
|
|
| Total Liabilities |
1 309
N/A
|
1 299
-1%
|
2 276
+75%
|
4 472
+96%
|
8 652
+93%
|
11 531
+33%
|
23 804
+106%
|
25 688
+8%
|
21 561
-16%
|
20 439
-5%
|
22 375
+9%
|
27 231
+22%
|
32 181
+18%
|
46 948
+46%
|
55 039
+17%
|
62 486
+14%
|
62 549
+0%
|
85 180
+36%
|
85 810
+1%
|
87 824
+2%
|
88 995
+1%
|
100 936
+13%
|
111 824
+11%
|
126 605
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
70
|
211
|
211
|
299
|
298
|
729
|
729
|
729
|
981
|
981
|
981
|
981
|
981
|
981
|
981
|
963
|
948
|
948
|
948
|
948
|
948
|
948
|
948
|
1 069
|
|
| Retained Earnings |
14
|
36
|
82
|
357
|
1 070
|
1 787
|
3 513
|
4 506
|
5 560
|
7 030
|
8 520
|
9 888
|
11 436
|
24 116
|
14 170
|
15 547
|
17 422
|
12 014
|
14 035
|
14 000
|
14 828
|
14 669
|
14 863
|
15 485
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
5 639
|
5 639
|
5 639
|
10 497
|
10 497
|
10 497
|
10 497
|
10 497
|
0
|
10 497
|
9 934
|
9 329
|
9 329
|
9 329
|
9 329
|
9 329
|
9 329
|
9 329
|
29 051
|
|
| Total Equity |
84
N/A
|
247
+194%
|
293
+19%
|
655
+124%
|
1 368
+109%
|
8 155
+496%
|
9 881
+21%
|
10 874
+10%
|
17 038
+57%
|
18 508
+9%
|
19 998
+8%
|
21 366
+7%
|
22 914
+7%
|
25 096
+10%
|
25 648
+2%
|
26 445
+3%
|
27 699
+5%
|
22 291
-20%
|
24 312
+9%
|
24 277
0%
|
25 105
+3%
|
24 947
-1%
|
25 141
+1%
|
45 605
+81%
|
|
| Total Liabilities & Equity |
1 392
N/A
|
1 546
+11%
|
2 569
+66%
|
5 127
+100%
|
10 021
+95%
|
19 687
+96%
|
33 685
+71%
|
36 562
+9%
|
38 599
+6%
|
38 947
+1%
|
42 372
+9%
|
48 597
+15%
|
55 095
+13%
|
72 044
+31%
|
80 687
+12%
|
88 930
+10%
|
90 248
+1%
|
107 471
+19%
|
110 122
+2%
|
112 102
+2%
|
114 100
+2%
|
125 882
+10%
|
136 965
+9%
|
172 210
+26%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
21
|
21
|
21
|
21
|
73
|
73
|
73
|
98
|
98
|
98
|
98
|
98
|
98
|
98
|
96
|
95
|
95
|
95
|
95
|
95
|
97
|
97
|
107
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|