India Glycols Ltd
NSE:INDIAGLYCO
Balance Sheet
Balance Sheet Decomposition
India Glycols Ltd
India Glycols Ltd
Balance Sheet
India Glycols 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 |
26
|
37
|
33
|
73
|
20
|
135
|
224
|
204
|
56
|
352
|
518
|
598
|
221
|
217
|
64
|
55
|
50
|
270
|
36
|
34
|
70
|
20
|
270
|
774
|
|
| Cash |
26
|
37
|
33
|
73
|
20
|
135
|
224
|
204
|
56
|
352
|
518
|
598
|
221
|
217
|
64
|
55
|
50
|
270
|
36
|
34
|
70
|
20
|
270
|
68
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
706
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
48
|
216
|
95
|
8
|
159
|
1 719
|
1
|
2 715
|
726
|
662
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
538
|
|
| Total Receivables |
591
|
562
|
699
|
895
|
1 436
|
1 839
|
2 479
|
2 501
|
2 859
|
3 014
|
5 406
|
6 937
|
9 204
|
6 158
|
5 846
|
4 892
|
5 374
|
5 629
|
7 690
|
5 715
|
7 742
|
7 483
|
6 750
|
5 549
|
|
| Accounts Receivables |
157
|
304
|
469
|
576
|
769
|
772
|
884
|
694
|
1 167
|
1 619
|
2 989
|
2 959
|
4 406
|
4 325
|
3 636
|
3 904
|
3 337
|
3 220
|
5 687
|
3 617
|
3 987
|
4 547
|
3 937
|
3 722
|
|
| Other Receivables |
434
|
258
|
230
|
319
|
667
|
1 067
|
1 595
|
1 807
|
1 692
|
1 395
|
2 417
|
3 978
|
4 798
|
1 833
|
2 210
|
988
|
2 037
|
2 409
|
2 003
|
2 098
|
3 755
|
2 935
|
2 813
|
1 827
|
|
| Inventory |
620
|
755
|
936
|
1 976
|
2 161
|
2 240
|
2 703
|
2 667
|
4 279
|
5 014
|
6 993
|
5 708
|
5 867
|
4 762
|
5 157
|
5 180
|
4 478
|
6 470
|
6 822
|
6 098
|
6 930
|
7 538
|
11 063
|
11 709
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
458
|
1 611
|
3 113
|
1 317
|
2 011
|
1 551
|
972
|
527
|
885
|
1 483
|
1 402
|
1 430
|
1 330
|
1 422
|
1 365
|
836
|
|
| Total Current Assets |
1 237
|
1 354
|
1 667
|
2 944
|
3 617
|
4 214
|
5 453
|
5 618
|
7 748
|
9 999
|
16 189
|
16 280
|
17 304
|
15 402
|
12 765
|
11 317
|
10 787
|
13 853
|
15 950
|
13 275
|
16 072
|
16 462
|
19 447
|
18 162
|
|
| PP&E Net |
2 782
|
2 655
|
2 985
|
4 643
|
6 165
|
8 652
|
9 099
|
12 167
|
12 775
|
12 694
|
12 606
|
13 833
|
14 137
|
21 842
|
22 099
|
22 011
|
22 448
|
23 020
|
23 901
|
23 086
|
25 518
|
28 321
|
32 803
|
39 243
|
|
| PP&E Gross |
2 782
|
2 655
|
2 985
|
4 643
|
6 165
|
8 652
|
9 099
|
12 167
|
12 775
|
0
|
0
|
13 833
|
14 137
|
21 842
|
22 099
|
22 011
|
22 448
|
23 020
|
23 901
|
23 086
|
25 518
|
28 321
|
32 803
|
39 243
|
|
| Accumulated Depreciation |
1 077
|
1 536
|
1 742
|
1 949
|
2 296
|
2 580
|
3 579
|
3 984
|
4 626
|
0
|
0
|
7 004
|
7 844
|
0
|
705
|
1 356
|
2 068
|
2 824
|
3 573
|
3 495
|
4 073
|
4 389
|
5 385
|
6 507
|
|
| Intangible Assets |
0
|
25
|
21
|
0
|
25
|
8
|
4
|
34
|
39
|
357
|
48
|
43
|
28
|
8
|
2
|
0
|
0
|
1
|
20
|
19
|
17
|
19
|
16
|
14
|
|
| Goodwill |
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
119
|
0
|
304
|
304
|
304
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
900
|
1 201
|
419
|
330
|
469
|
587
|
638
|
477
|
454
|
466
|
467
|
498
|
60
|
45
|
41
|
|
| Long-Term Investments |
60
|
60
|
65
|
24
|
24
|
26
|
26
|
27
|
26
|
19
|
19
|
19
|
40
|
283
|
685
|
886
|
469
|
479
|
489
|
489
|
4 175
|
3 318
|
3 417
|
3 831
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
901
|
29
|
724
|
682
|
51
|
495
|
281
|
285
|
27
|
57
|
70
|
34
|
37
|
36
|
3 856
|
28
|
404
|
440
|
470
|
|
| Other Assets |
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
119
|
0
|
304
|
304
|
304
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 110
N/A
|
4 123
+0%
|
4 768
+16%
|
7 611
+60%
|
9 830
+29%
|
12 000
+22%
|
14 612
+22%
|
18 571
+27%
|
21 389
+15%
|
24 019
+12%
|
30 863
+28%
|
31 178
+1%
|
32 429
+4%
|
38 031
+17%
|
36 195
-5%
|
34 923
-4%
|
34 215
-2%
|
37 843
+11%
|
40 862
+8%
|
41 192
+1%
|
46 307
+12%
|
48 583
+5%
|
56 168
+16%
|
61 761
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
297
|
223
|
264
|
677
|
753
|
2 056
|
1 067
|
1 040
|
1 735
|
1 345
|
2 473
|
5 168
|
4 911
|
2 465
|
4 806
|
5 787
|
7 810
|
7 434
|
7 220
|
5 808
|
6 416
|
7 518
|
10 994
|
9 793
|
|
| Accrued Liabilities |
24
|
35
|
35
|
36
|
26
|
47
|
65
|
64
|
62
|
169
|
251
|
244
|
233
|
226
|
239
|
262
|
170
|
182
|
249
|
284
|
319
|
172
|
178
|
178
|
|
| Short-Term Debt |
100
|
1
|
0
|
3
|
223
|
66
|
0
|
0
|
333
|
0
|
0
|
8 401
|
11 101
|
14 176
|
10 161
|
8 798
|
5 785
|
4 667
|
4 843
|
4 829
|
3 523
|
3 500
|
3 476
|
4 471
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 822
|
14 454
|
2 115
|
2 334
|
4 450
|
244
|
1 506
|
832
|
1 375
|
940
|
1 384
|
1 543
|
1 971
|
2 554
|
3 373
|
|
| Other Current Liabilities |
151
|
184
|
250
|
374
|
445
|
522
|
1 094
|
1 410
|
1 194
|
1 106
|
1 173
|
1 050
|
1 842
|
2 646
|
2 911
|
2 668
|
2 056
|
3 593
|
6 589
|
5 029
|
5 687
|
5 487
|
6 545
|
5 395
|
|
| Total Current Liabilities |
572
|
443
|
549
|
1 090
|
1 447
|
2 691
|
2 226
|
2 514
|
3 324
|
13 443
|
18 351
|
16 979
|
20 422
|
23 963
|
18 360
|
19 022
|
16 652
|
17 249
|
19 840
|
17 334
|
17 487
|
18 649
|
23 747
|
23 210
|
|
| Long-Term Debt |
2 035
|
2 217
|
2 151
|
3 699
|
4 993
|
5 509
|
6 570
|
11 267
|
13 062
|
6 077
|
7 160
|
7 171
|
7 093
|
3 957
|
1 954
|
647
|
1 724
|
3 961
|
4 210
|
5 155
|
5 400
|
5 651
|
7 452
|
11 071
|
|
| Deferred Income Tax |
294
|
221
|
343
|
411
|
518
|
629
|
882
|
1 066
|
1 148
|
606
|
1 129
|
1 568
|
1 065
|
2 232
|
1 984
|
2 081
|
2 526
|
2 890
|
3 195
|
3 574
|
3 381
|
3 589
|
3 984
|
4 424
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
84
|
103
|
124
|
126
|
6 714
|
5 648
|
4 861
|
4 117
|
3 278
|
3 444
|
2 315
|
1 679
|
474
|
497
|
|
| Total Liabilities |
2 902
N/A
|
2 881
-1%
|
3 042
+6%
|
5 200
+71%
|
6 957
+34%
|
8 829
+27%
|
9 685
+10%
|
14 849
+53%
|
17 535
+18%
|
20 176
+15%
|
26 724
+32%
|
25 820
-3%
|
28 704
+11%
|
30 278
+5%
|
29 013
-4%
|
27 399
-6%
|
25 763
-6%
|
28 217
+10%
|
30 524
+8%
|
29 507
-3%
|
28 388
-4%
|
29 569
+4%
|
35 658
+21%
|
39 202
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
279
|
279
|
279
|
279
|
279
|
279
|
279
|
279
|
279
|
279
|
279
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
310
|
|
| Retained Earnings |
816
|
964
|
1 447
|
2 150
|
2 595
|
2 892
|
4 648
|
3 442
|
3 573
|
3 561
|
3 860
|
4 877
|
3 248
|
7 048
|
6 472
|
6 817
|
7 738
|
8 911
|
9 625
|
10 942
|
17 176
|
18 263
|
19 757
|
21 817
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
396
|
|
| Unrealized Security Profit/Loss |
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
18
|
0
|
0
|
0
|
1
|
3
|
3
|
0
|
224
|
229
|
0
|
5
|
1
|
8
|
10
|
9
|
38
|
37
|
45
|
47
|
36
|
|
| Total Equity |
1 208
N/A
|
1 242
+3%
|
1 726
+39%
|
2 412
+40%
|
2 874
+19%
|
3 171
+10%
|
4 926
+55%
|
3 722
-24%
|
3 854
+4%
|
3 843
0%
|
4 139
+8%
|
5 358
+29%
|
3 725
-30%
|
7 753
+108%
|
7 182
-7%
|
7 523
+5%
|
8 451
+12%
|
9 626
+14%
|
10 339
+7%
|
11 685
+13%
|
17 919
+53%
|
19 014
+6%
|
20 510
+8%
|
22 559
+10%
|
|
| Total Liabilities & Equity |
4 110
N/A
|
4 123
+0%
|
4 768
+16%
|
7 611
+60%
|
9 830
+29%
|
12 000
+22%
|
14 612
+22%
|
18 571
+27%
|
21 389
+15%
|
24 019
+12%
|
30 863
+28%
|
31 178
+1%
|
32 429
+4%
|
38 031
+17%
|
36 195
-5%
|
34 923
-4%
|
34 215
-2%
|
37 843
+11%
|
40 862
+8%
|
41 192
+1%
|
46 307
+12%
|
48 583
+5%
|
56 168
+16%
|
61 761
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
|