Gujarat Sidhee Cement Ltd
NSE:GSCLCEMENT
Balance Sheet
Balance Sheet Decomposition
Gujarat Sidhee Cement Ltd
Gujarat Sidhee Cement Ltd
Balance Sheet
Gujarat Sidhee Cement Ltd
| Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
588
|
445
|
496
|
337
|
372
|
432
|
28
|
39
|
60
|
23
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
26
|
6
|
22
|
23
|
|
| Cash Equivalents |
588
|
445
|
496
|
337
|
372
|
432
|
3
|
33
|
39
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
61
|
370
|
294
|
|
| Total Receivables |
468
|
341
|
232
|
140
|
109
|
140
|
172
|
254
|
216
|
266
|
|
| Accounts Receivables |
161
|
167
|
166
|
123
|
87
|
119
|
136
|
212
|
177
|
245
|
|
| Other Receivables |
307
|
174
|
66
|
17
|
21
|
20
|
36
|
41
|
38
|
21
|
|
| Inventory |
665
|
580
|
622
|
526
|
561
|
459
|
583
|
642
|
730
|
905
|
|
| Other Current Assets |
0
|
15
|
22
|
85
|
62
|
50
|
451
|
479
|
458
|
519
|
|
| Total Current Assets |
1 721
|
1 381
|
1 372
|
1 087
|
1 103
|
1 081
|
1 246
|
1 474
|
1 834
|
2 007
|
|
| PP&E Net |
892
|
1 227
|
1 024
|
3 624
|
3 795
|
4 215
|
4 185
|
4 205
|
4 161
|
4 116
|
|
| PP&E Gross |
892
|
0
|
0
|
0
|
0
|
0
|
4 185
|
4 205
|
4 161
|
4 116
|
|
| Accumulated Depreciation |
1 847
|
0
|
0
|
0
|
0
|
0
|
2 043
|
1 998
|
2 080
|
2 158
|
|
| Intangible Assets |
3
|
5
|
8
|
5
|
2
|
1
|
1
|
1
|
9
|
47
|
|
| Note Receivable |
146
|
267
|
268
|
116
|
105
|
88
|
70
|
15
|
13
|
29
|
|
| Long-Term Investments |
31
|
43
|
755
|
1 079
|
1 050
|
1 027
|
650
|
384
|
865
|
855
|
|
| Other Long-Term Assets |
0
|
60
|
15
|
16
|
75
|
13
|
49
|
86
|
25
|
42
|
|
| Total Assets |
2 793
N/A
|
2 983
+7%
|
3 443
+15%
|
5 928
+72%
|
6 130
+3%
|
6 424
+5%
|
6 201
-3%
|
6 165
-1%
|
6 907
+12%
|
7 097
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
785
|
734
|
647
|
562
|
892
|
715
|
861
|
616
|
481
|
360
|
|
| Accrued Liabilities |
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Short-Term Debt |
3
|
193
|
249
|
209
|
204
|
71
|
215
|
148
|
172
|
286
|
|
| Current Portion of Long-Term Debt |
15
|
0
|
0
|
9
|
10
|
81
|
77
|
102
|
93
|
70
|
|
| Other Current Liabilities |
251
|
285
|
402
|
619
|
715
|
759
|
687
|
741
|
817
|
846
|
|
| Total Current Liabilities |
1 140
|
1 213
|
1 299
|
1 399
|
1 822
|
1 626
|
1 839
|
1 607
|
1 564
|
1 563
|
|
| Long-Term Debt |
13
|
6
|
1
|
29
|
129
|
326
|
251
|
229
|
129
|
66
|
|
| Deferred Income Tax |
39
|
70
|
47
|
462
|
444
|
415
|
354
|
462
|
554
|
610
|
|
| Other Liabilities |
185
|
253
|
299
|
96
|
105
|
107
|
110
|
111
|
110
|
105
|
|
| Total Liabilities |
1 376
N/A
|
1 541
+12%
|
1 645
+7%
|
1 986
+21%
|
2 500
+26%
|
2 474
-1%
|
2 555
+3%
|
2 408
-6%
|
2 357
-2%
|
2 344
-1%
|
|
| Equity | |||||||||||
| Common Stock |
362
|
362
|
712
|
862
|
862
|
862
|
870
|
875
|
883
|
893
|
|
| Retained Earnings |
1 056
|
1 029
|
1 086
|
3 080
|
2 767
|
3 088
|
3 153
|
3 493
|
3 800
|
4 002
|
|
| Additional Paid In Capital |
0
|
51
|
0
|
0
|
0
|
0
|
18
|
38
|
50
|
77
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
436
|
702
|
221
|
232
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
40
|
53
|
38
|
11
|
|
| Total Equity |
1 418
N/A
|
1 441
+2%
|
1 798
+25%
|
3 942
+119%
|
3 629
-8%
|
3 950
+9%
|
3 646
-8%
|
3 756
+3%
|
4 550
+21%
|
4 752
+4%
|
|
| Total Liabilities & Equity |
2 793
N/A
|
2 983
+7%
|
3 443
+15%
|
5 928
+72%
|
6 130
+3%
|
6 424
+5%
|
6 201
-3%
|
6 165
-1%
|
6 907
+12%
|
7 097
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
36
|
36
|
86
|
86
|
86
|
86
|
87
|
87
|
88
|
89
|
|