RHI Magnesita India Ltd
NSE:RHIM
Balance Sheet
Balance Sheet Decomposition
RHI Magnesita India Ltd
RHI Magnesita India Ltd
Balance Sheet
RHI Magnesita India Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
727
|
1 064
|
74
|
218
|
1 222
|
1 551
|
622
|
3 224
|
500
|
967
|
|
| Cash |
42
|
48
|
44
|
53
|
98
|
342
|
508
|
826
|
290
|
388
|
|
| Cash Equivalents |
685
|
1 016
|
30
|
165
|
1 124
|
1 209
|
114
|
2 398
|
210
|
579
|
|
| Short-Term Investments |
12
|
22
|
1 099
|
1 053
|
0
|
15
|
126
|
6
|
8
|
7
|
|
| Total Receivables |
1 215
|
1 178
|
1 695
|
1 749
|
3 928
|
4 336
|
6 365
|
11 389
|
11 545
|
10 764
|
|
| Accounts Receivables |
1 192
|
1 146
|
1 631
|
1 688
|
3 637
|
3 890
|
5 890
|
10 574
|
10 697
|
9 803
|
|
| Other Receivables |
24
|
32
|
64
|
61
|
290
|
446
|
474
|
815
|
849
|
961
|
|
| Inventory |
648
|
818
|
921
|
1 240
|
2 812
|
3 569
|
6 199
|
9 737
|
9 259
|
10 915
|
|
| Other Current Assets |
41
|
39
|
77
|
126
|
101
|
93
|
66
|
1 212
|
669
|
388
|
|
| Total Current Assets |
2 643
|
3 121
|
3 866
|
4 385
|
8 063
|
9 564
|
13 378
|
25 569
|
21 982
|
23 041
|
|
| PP&E Net |
357
|
415
|
539
|
626
|
2 359
|
2 857
|
3 107
|
9 232
|
9 189
|
9 196
|
|
| PP&E Gross |
0
|
415
|
539
|
626
|
2 359
|
2 857
|
3 107
|
9 232
|
9 189
|
9 196
|
|
| Accumulated Depreciation |
0
|
61
|
125
|
210
|
571
|
821
|
1 124
|
1 591
|
2 487
|
3 450
|
|
| Intangible Assets |
5
|
4
|
3
|
1
|
2
|
37
|
56
|
10 908
|
10 678
|
10 062
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 835
|
8 672
|
8 672
|
|
| Note Receivable |
0
|
13
|
26
|
28
|
74
|
115
|
80
|
72
|
97
|
117
|
|
| Long-Term Investments |
0
|
0
|
1
|
4
|
2
|
0
|
0
|
39
|
60
|
33
|
|
| Other Long-Term Assets |
44
|
49
|
52
|
37
|
17
|
23
|
121
|
269
|
479
|
636
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 835
|
8 672
|
8 672
|
|
| Total Assets |
3 060
N/A
|
3 602
+18%
|
4 487
+25%
|
5 081
+13%
|
10 517
+107%
|
12 596
+20%
|
16 742
+33%
|
58 925
+252%
|
51 155
-13%
|
51 758
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
719
|
776
|
996
|
1 115
|
2 351
|
3 479
|
5 267
|
8 718
|
5 828
|
6 217
|
|
| Accrued Liabilities |
27
|
33
|
85
|
103
|
173
|
252
|
263
|
627
|
761
|
689
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
80
|
0
|
0
|
11 879
|
457
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
50
|
5
|
268
|
732
|
890
|
396
|
|
| Other Current Liabilities |
50
|
51
|
169
|
83
|
246
|
176
|
264
|
3 326
|
909
|
803
|
|
| Total Current Liabilities |
796
|
860
|
1 249
|
1 301
|
2 901
|
3 912
|
6 061
|
25 282
|
8 845
|
8 104
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
576
|
617
|
379
|
3 282
|
3 520
|
3 401
|
|
| Deferred Income Tax |
0
|
0
|
0
|
10
|
0
|
0
|
0
|
513
|
181
|
210
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
894
|
0
|
0
|
|
| Other Liabilities |
8
|
9
|
9
|
7
|
7
|
10
|
15
|
44
|
152
|
56
|
|
| Total Liabilities |
804
N/A
|
869
+8%
|
1 258
+45%
|
1 318
+5%
|
3 484
+164%
|
4 539
+30%
|
6 455
+42%
|
30 015
+365%
|
12 698
-58%
|
11 772
-7%
|
|
| Equity | |||||||||||
| Common Stock |
120
|
120
|
120
|
120
|
120
|
120
|
161
|
188
|
207
|
207
|
|
| Retained Earnings |
2 136
|
2 613
|
3 108
|
3 642
|
6 223
|
7 247
|
9 477
|
4 411
|
3 155
|
4 684
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
690
|
690
|
649
|
24 311
|
35 096
|
35 096
|
|
| Total Equity |
2 256
N/A
|
2 733
+21%
|
3 228
+18%
|
3 762
+17%
|
7 033
+87%
|
8 058
+15%
|
10 287
+28%
|
28 910
+181%
|
38 457
+33%
|
39 986
+4%
|
|
| Total Liabilities & Equity |
3 060
N/A
|
3 602
+18%
|
4 487
+25%
|
5 081
+13%
|
10 517
+107%
|
12 596
+20%
|
16 742
+33%
|
58 925
+252%
|
51 155
-13%
|
51 758
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
120
|
120
|
120
|
120
|
120
|
120
|
161
|
188
|
207
|
207
|
|