Luxoft holding, inc (LXFT)
Balance Sheet / Yearly
Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13
Assets
Current assets
Cash and cash equivalents

104,357

109,558

108,545

45,593

37,503

4,499

Restricted cash, current

70

4,000

-

-

-

-

Trade accounts receivable, net of allowance for doubtful accounts of $1,232 at March 31, 2018 and $435 at March 31, 2017

186,991

144,862

131,204

102,269

78,624

77,562

Unbilled revenue

33,310

14,454

16,081

34,269

25,879

-

Work-in-progress

3,734

2,805

1,595

1,449

4,720

3,478

Due from related parties (Note 13)

1,272

1,084

2,180

1,121

1,280

6,811

VAT and other taxes receivable

4,082

1,732

1,814

2,403

1,755

810

Deferred tax assets (Note 14)

-

-

-

1,864

-

-

Deferred tax assets (Note 12)

-

-

-

-

1,027

238

Advances issued

1,777

2,740

2,413

3,467

3,689

1,964

Other current assets

8,041

5,224

3,333

2,685

2,295

1,650

Total current assets

343,634

286,459

267,165

195,120

156,772

97,012

Non-current assets
Restricted cash, non-current

2,775

1,399

-

-

-

-

Deferred tax assets (Note 15)

4,349

3,423

-

-

-

-

Deferred tax assets (Note 15)

-

-

3,174

1,518

-

-

Property and equipment, net

52,739

49,571

46,072

34,727

26,445

21,860

Intangible assets, net (Note 6 and 7)

106,368

120,430

43,780

42,946

21,007

22,357

Goodwill (Note 5)

88,908

76,918

30,285

29,620

11,351

11,351

Due from related parties (Note 10)

-

-

-

-

-

430

Other non-current assets

5,047

9,007

4,066

2,638

2,122

2,212

Total non-current assets

260,186

260,748

127,377

111,449

60,925

58,210

Total assets

603,820

547,207

394,542

306,569

217,697

155,222

Liabilities and shareholders' equity
Current liabilities
Short-term borrowings (Note 8)

856

633

460

1,333

20,476

16,576

Accounts payable

25,964

24,402

8,266

6,721

10,575

9,177

Advances received

-

-

-

-

1,754

1,384

Accrued liabilities (Note 12)

49,593

38,513

27,357

19,860

15,360

12,592

Deferred revenue

4,105

3,815

5,048

9,843

195

-

Due to related parties (Note 13)

14

460

518

508

144

136

Capital lease obligations, current portion

-

-

-

-

-

183

Taxes payable

22,916

21,283

22,532

17,840

8,965

4,489

Dividends payable to shareholders (Note 11)

-

-

-

-

-

125

Deferred tax liability, current (Note 12)

-

-

-

-

-

230

Payable under foreign currency forward contracts (Note 10)

776

295

2,476

-

-

-

Payables for acquisitions, current (Note 2 and 9)

6,415

17,221

5,595

12,137

-

-

Contingent payable for business acquisition, current (Note 2)

-

-

-

-

1,489

2,015

Contingent payable for software acquisition, current (Note 2)

-

-

-

-

171

3,265

Other current liabilities

2,302

2,025

1,503

920

925

178

Total current liabilities

112,941

108,647

73,755

69,162

60,054

50,350

Deferred tax liability, non-current (Note 15)

10,830

16,907

-

-

-

-

Deferred tax liability, non-current (Note 15)

-

-

5,511

4,935

2,811

3,464

Payables for acquisitions, non-current (Note 2 and 9)

2,895

32,206

11,786

13,964

-

-

Capital lease obligations, less current portion

-

-

-

-

-

6

Contingent payable for business acquisition, non-current (Note 2)

-

-

-

-

3,320

3,790

Contingent payable for software acquisition, non-current (Note 2)

-

-

-

-

1,749

2,317

Other non-current liabilities

7,205

2,629

1,757

384

146

-

Total liabilities

133,871

160,389

92,809

88,445

68,080

59,927

Shareholders' equity
Share capital (80,000,000 shares authorized; 34,063,981 issued and outstanding with no par value as at March 31, 2018, and 80,000,000 shares authorized; 33,540,034 issued and outstanding with no par value as at March 31, 2017)

0

0

0

0

0

0

Additional paid-in capital

155,456

133,192

107,477

89,173

83,390

50,936

Common stock held in treasury, at cost (61,874 shares as of March 31, 2018; 93,813 shares as of March 31, 2017)

3,424

6,028

2,665

-

-

-

Retained earnings

320,521

263,508

200,870

130,619

67,470

46,720

Accumulated other comprehensive loss

-2,636

-3,886

-3,981

-1,700

-1,275

-2,393

Total shareholders' equity attributable to the Group

469,917

386,786

301,701

218,092

149,585

95,263

Non-controlling interest

32

32

32

32

32

32

Total equity

469,949

386,818

301,733

218,124

149,617

95,295

Total liabilities and equity

603,820

547,207

394,542

306,569

217,697

155,222