Indus Towers Ltd
NSE:INDUSTOWER
Balance Sheet
Balance Sheet Decomposition
Indus Towers Ltd
Indus Towers Ltd
Balance Sheet
Indus Towers Ltd
| 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 |
1 478
|
2 091
|
6 812
|
125
|
468
|
520
|
1 640
|
64
|
20 133
|
22 498
|
308
|
3
|
1 452
|
145
|
9 802
|
224
|
631
|
1 497
|
|
| Cash |
10
|
577
|
155
|
125
|
204
|
125
|
299
|
64
|
282
|
22 498
|
58
|
2
|
52
|
144
|
3 798
|
224
|
591
|
1 497
|
|
| Cash Equivalents |
1 468
|
1 514
|
6 657
|
0
|
264
|
395
|
1 341
|
0
|
19 851
|
0
|
250
|
1
|
1 400
|
1
|
6 004
|
0
|
40
|
0
|
|
| Short-Term Investments |
31 931
|
2 872
|
3 952
|
2 467
|
3 376
|
38 925
|
38 475
|
43 792
|
27 610
|
14 990
|
65 077
|
29 563
|
37 399
|
22 714
|
16 521
|
2 756
|
0
|
29 861
|
|
| Total Receivables |
4 605
|
20 174
|
16 916
|
26 244
|
33 512
|
45 852
|
15 275
|
5 618
|
5 873
|
8 749
|
8 664
|
11 025
|
8 567
|
69 934
|
94 854
|
82 222
|
101 076
|
91 005
|
|
| Accounts Receivables |
0
|
372
|
254
|
85
|
827
|
15 016
|
9 550
|
4 506
|
3 918
|
6 740
|
7 603
|
10 202
|
8 012
|
67 340
|
93 907
|
81 186
|
100 131
|
86 387
|
|
| Other Receivables |
4 605
|
19 802
|
16 662
|
26 159
|
32 685
|
30 836
|
5 725
|
1 112
|
1 955
|
2 009
|
1 061
|
823
|
555
|
2 594
|
947
|
1 036
|
945
|
4 618
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 922
|
1 828
|
2 458
|
1 948
|
1 994
|
1 839
|
2 839
|
1 112
|
1 008
|
1 863
|
2 778
|
|
| Other Current Assets |
0
|
2 925
|
4 802
|
4 259
|
4 784
|
808
|
574
|
263
|
10
|
64
|
123
|
215
|
256
|
666
|
824
|
866
|
1 330
|
4 157
|
|
| Total Current Assets |
38 013
|
28 061
|
32 481
|
33 095
|
42 140
|
86 105
|
55 964
|
51 659
|
55 454
|
48 759
|
76 120
|
42 800
|
49 513
|
96 298
|
123 113
|
87 076
|
104 900
|
129 298
|
|
| PP&E Net |
119 409
|
171 801
|
179 169
|
179 222
|
168 790
|
164 770
|
154 566
|
63 892
|
61 261
|
58 396
|
56 948
|
54 431
|
67 566
|
320 665
|
319 696
|
327 151
|
397 089
|
449 091
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
168 790
|
164 770
|
154 566
|
63 892
|
61 261
|
58 396
|
56 948
|
54 431
|
67 566
|
320 665
|
319 696
|
327 151
|
397 089
|
449 091
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
81 317
|
103 246
|
112 521
|
62 372
|
68 184
|
77 546
|
86 267
|
94 165
|
101 566
|
347 023
|
362 948
|
379 750
|
400 392
|
432 985
|
|
| Intangible Assets |
0
|
40
|
231
|
327
|
268
|
192
|
166
|
93
|
71
|
131
|
103
|
71
|
120
|
73
|
352
|
231
|
132
|
380
|
|
| Note Receivable |
2 946
|
4 754
|
6 981
|
10 809
|
3 650
|
11 129
|
14 016
|
4 015
|
4 534
|
5 344
|
4 836
|
4 292
|
3 443
|
23 078
|
23 749
|
7 420
|
7 904
|
8 658
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
36 343
|
79 581
|
85 667
|
96 745
|
58 211
|
69 522
|
74 336
|
216
|
234
|
255
|
28
|
0
|
|
| Other Long-Term Assets |
292
|
2 621
|
6 260
|
9 441
|
19 819
|
14 734
|
25 301
|
36
|
45
|
36
|
578
|
189
|
2 561
|
9 107
|
12 532
|
43 846
|
48 623
|
44 275
|
|
| Total Assets |
160 660
N/A
|
207 277
+29%
|
225 122
+9%
|
232 894
+3%
|
234 667
+1%
|
276 930
+18%
|
286 356
+3%
|
199 276
-30%
|
207 032
+4%
|
209 411
+1%
|
196 796
-6%
|
171 305
-13%
|
197 539
+15%
|
449 437
+128%
|
479 676
+7%
|
465 724
-3%
|
558 676
+20%
|
631 702
+13%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
2 563
|
920
|
4 187
|
2 207
|
4 147
|
7 106
|
1 894
|
1 342
|
645
|
11 214
|
10 996
|
10 833
|
8 072
|
32 588
|
21 293
|
21 219
|
22 797
|
24 450
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
13 721
|
16 582
|
17 424
|
10 016
|
11 237
|
2 723
|
3 090
|
3 322
|
296
|
1 342
|
880
|
2 045
|
2 120
|
2 109
|
|
| Short-Term Debt |
1 092
|
12 066
|
3 248
|
5 468
|
7 704
|
0
|
992
|
0
|
0
|
2 785
|
0
|
215
|
24 187
|
54 683
|
9 191
|
7 400
|
8 754
|
8 817
|
|
| Current Portion of Long-Term Debt |
0
|
32 036
|
1 200
|
0
|
3 413
|
2 935
|
6 587
|
0
|
0
|
0
|
0
|
0
|
2 414
|
33 730
|
43 453
|
35 903
|
43 310
|
37 952
|
|
| Other Current Liabilities |
15 689
|
23 314
|
16 442
|
19 413
|
5 619
|
14 100
|
15 254
|
2 441
|
2 284
|
29 013
|
4 073
|
3 382
|
3 294
|
17 163
|
13 452
|
15 061
|
24 584
|
24 540
|
|
| Total Current Liabilities |
19 343
|
68 335
|
25 078
|
27 089
|
34 604
|
40 723
|
42 151
|
13 799
|
14 166
|
45 735
|
18 159
|
17 752
|
38 263
|
139 506
|
88 269
|
81 628
|
101 565
|
97 868
|
|
| Long-Term Debt |
30 256
|
13 770
|
39 660
|
37 170
|
23 889
|
32 296
|
25 844
|
0
|
0
|
0
|
0
|
0
|
19 674
|
127 378
|
144 616
|
148 546
|
153 246
|
164 789
|
|
| Deferred Income Tax |
1 800
|
3 059
|
4 293
|
5 961
|
7 275
|
7 610
|
11 249
|
3 663
|
4 630
|
2 434
|
2 356
|
1 776
|
0
|
703
|
918
|
0
|
0
|
4 072
|
|
| Other Liabilities |
6 709
|
18 596
|
19 816
|
22 725
|
23 658
|
24 376
|
26 730
|
5 324
|
5 815
|
6 249
|
6 637
|
6 461
|
4 179
|
23 080
|
24 368
|
24 455
|
33 477
|
39 990
|
|
| Total Liabilities |
58 108
N/A
|
103 760
+79%
|
88 846
-14%
|
92 945
+5%
|
89 426
-4%
|
105 005
+17%
|
105 974
+1%
|
22 786
-78%
|
24 611
+8%
|
54 418
+121%
|
27 152
-50%
|
25 989
-4%
|
62 116
+139%
|
290 667
+368%
|
258 171
-11%
|
254 629
-1%
|
288 288
+13%
|
306 719
+6%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
1
|
5 405
|
5 808
|
5 808
|
5 808
|
18 887
|
18 893
|
18 938
|
18 967
|
18 496
|
18 496
|
18 496
|
18 496
|
26 949
|
26 949
|
26 949
|
26 949
|
26 381
|
|
| Retained Earnings |
82 382
|
81 934
|
82 124
|
85 332
|
90 479
|
85 392
|
93 752
|
89 982
|
95 542
|
87 866
|
102 433
|
78 088
|
68 323
|
83 170
|
145 919
|
135 472
|
194 818
|
277 585
|
|
| Additional Paid In Capital |
20 171
|
15 953
|
47 585
|
47 585
|
47 585
|
66 307
|
66 449
|
67 610
|
68 366
|
48 838
|
48 838
|
48 838
|
48 838
|
48 830
|
48 830
|
48 830
|
48 830
|
21 343
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
624
|
559
|
324
|
289
|
240
|
241
|
109
|
216
|
191
|
243
|
372
|
|
| Other Equity |
0
|
225
|
759
|
1 225
|
1 369
|
1 339
|
1 288
|
584
|
105
|
117
|
166
|
134
|
7
|
70
|
23
|
35
|
34
|
46
|
|
| Total Equity |
102 553
N/A
|
103 517
+1%
|
136 276
+32%
|
139 949
+3%
|
145 241
+4%
|
171 925
+18%
|
180 382
+5%
|
176 490
-2%
|
182 421
+3%
|
154 993
-15%
|
169 644
+9%
|
145 316
-14%
|
135 423
-7%
|
158 770
+17%
|
221 505
+40%
|
211 095
-5%
|
270 388
+28%
|
324 983
+20%
|
|
| Total Liabilities & Equity |
160 660
N/A
|
207 277
+29%
|
225 122
+9%
|
232 894
+3%
|
234 667
+1%
|
276 930
+18%
|
286 356
+3%
|
199 276
-30%
|
207 032
+4%
|
209 411
+1%
|
196 796
-6%
|
171 305
-13%
|
197 539
+15%
|
449 437
+128%
|
479 676
+7%
|
465 724
-3%
|
558 676
+20%
|
631 702
+13%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
1 615
|
1 622
|
1 742
|
1 742
|
1 742
|
1 889
|
1 889
|
1 894
|
1 897
|
1 850
|
1 850
|
1 850
|
1 850
|
2 695
|
2 695
|
2 694
|
2 695
|
2 637
|
|