Tejas Networks Ltd
NSE:TEJASNET
Balance Sheet
Balance Sheet Decomposition
Tejas Networks Ltd
Tejas Networks Ltd
Balance Sheet
Tejas Networks Ltd
| 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 |
264
|
584
|
229
|
499
|
493
|
311
|
2 142
|
169
|
665
|
535
|
476
|
855
|
1 926
|
3 319
|
|
| Cash |
231
|
213
|
182
|
368
|
0
|
0
|
0
|
169
|
605
|
535
|
476
|
854
|
1 826
|
3 197
|
|
| Cash Equivalents |
33
|
371
|
47
|
131
|
493
|
311
|
2 142
|
0
|
60
|
0
|
0
|
1
|
100
|
123
|
|
| Short-Term Investments |
159
|
0
|
0
|
0
|
0
|
62
|
2 985
|
3 527
|
2 001
|
2 946
|
10 608
|
9 167
|
4 360
|
4 840
|
|
| Total Receivables |
1 328
|
1 860
|
2 723
|
2 516
|
3 921
|
4 050
|
2 847
|
6 435
|
3 834
|
3 427
|
2 861
|
5 331
|
22 887
|
50 872
|
|
| Accounts Receivables |
807
|
1 386
|
2 234
|
2 080
|
3 706
|
3 829
|
2 775
|
6 327
|
3 815
|
3 410
|
2 861
|
5 031
|
14 436
|
45 360
|
|
| Other Receivables |
521
|
474
|
489
|
436
|
215
|
221
|
72
|
108
|
19
|
17
|
0
|
300
|
8 451
|
5 512
|
|
| Inventory |
2 319
|
2 141
|
2 086
|
2 209
|
2 497
|
1 872
|
1 959
|
2 006
|
2 702
|
2 490
|
3 106
|
7 067
|
38 279
|
24 710
|
|
| Other Current Assets |
0
|
0
|
54
|
93
|
435
|
553
|
210
|
87
|
319
|
305
|
448
|
4 254
|
233
|
391
|
|
| Total Current Assets |
4 069
|
4 586
|
5 092
|
5 317
|
7 346
|
6 847
|
10 144
|
12 224
|
9 520
|
9 702
|
17 497
|
26 673
|
67 685
|
84 132
|
|
| PP&E Net |
90
|
135
|
290
|
262
|
291
|
280
|
360
|
307
|
518
|
456
|
547
|
1 293
|
3 523
|
5 152
|
|
| PP&E Gross |
90
|
135
|
290
|
262
|
0
|
280
|
360
|
307
|
518
|
456
|
547
|
1 293
|
3 523
|
5 152
|
|
| Accumulated Depreciation |
255
|
299
|
355
|
287
|
0
|
446
|
548
|
373
|
560
|
758
|
966
|
1 303
|
1 936
|
2 795
|
|
| Intangible Assets |
1 672
|
1 345
|
1 193
|
1 124
|
1 170
|
827
|
856
|
1 098
|
538
|
899
|
1 228
|
4 593
|
6 319
|
8 240
|
|
| Goodwill |
102
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 118
|
2 118
|
2 118
|
|
| Note Receivable |
355
|
347
|
423
|
365
|
269
|
416
|
722
|
841
|
1 405
|
1 476
|
652
|
846
|
1 955
|
4 798
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
851
|
0
|
0
|
0
|
2
|
57
|
70
|
104
|
4
|
|
| Other Long-Term Assets |
109
|
150
|
455
|
211
|
826
|
1 123
|
1 216
|
1 383
|
430
|
584
|
1 120
|
427
|
323
|
176
|
|
| Other Assets |
102
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 118
|
2 118
|
2 118
|
|
| Total Assets |
6 398
N/A
|
6 563
+3%
|
7 452
+14%
|
7 281
-2%
|
9 901
+36%
|
10 345
+4%
|
13 298
+29%
|
15 853
+19%
|
12 412
-22%
|
13 119
+6%
|
21 101
+61%
|
36 020
+71%
|
82 025
+128%
|
104 620
+28%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
497
|
1 035
|
1 372
|
1 376
|
1 618
|
1 078
|
1 050
|
1 635
|
748
|
922
|
1 116
|
3 010
|
18 393
|
11 840
|
|
| Accrued Liabilities |
8
|
6
|
6
|
3
|
163
|
221
|
332
|
476
|
271
|
301
|
46
|
176
|
498
|
996
|
|
| Short-Term Debt |
2 134
|
2 127
|
2 316
|
2 152
|
3 389
|
2 523
|
0
|
0
|
0
|
0
|
0
|
0
|
17 441
|
31 179
|
|
| Current Portion of Long-Term Debt |
51
|
23
|
60
|
303
|
60
|
272
|
13
|
12
|
60
|
48
|
78
|
59
|
69
|
437
|
|
| Other Current Liabilities |
51
|
59
|
133
|
70
|
421
|
280
|
360
|
510
|
299
|
328
|
435
|
1 019
|
10 966
|
17 840
|
|
| Total Current Liabilities |
2 740
|
3 249
|
3 887
|
3 905
|
5 652
|
4 374
|
1 756
|
2 633
|
1 377
|
1 599
|
1 674
|
4 264
|
47 367
|
62 292
|
|
| Long-Term Debt |
25
|
75
|
300
|
50
|
290
|
20
|
10
|
0
|
219
|
171
|
120
|
439
|
1 334
|
2 453
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
799
|
|
| Other Liabilities |
31
|
27
|
20
|
14
|
11
|
21
|
11
|
18
|
6
|
7
|
5
|
1 588
|
1 830
|
613
|
|
| Total Liabilities |
2 796
N/A
|
3 352
+20%
|
4 207
+26%
|
3 969
-6%
|
5 953
+50%
|
4 415
-26%
|
1 777
-60%
|
2 650
+49%
|
1 602
-40%
|
1 777
+11%
|
1 799
+1%
|
6 291
+250%
|
50 530
+703%
|
66 157
+31%
|
|
| Equity | |||||||||||||||
| Common Stock |
615
|
1 010
|
1 010
|
1 255
|
665
|
740
|
941
|
950
|
955
|
965
|
1 178
|
1 716
|
1 740
|
1 796
|
|
| Retained Earnings |
565
|
1 355
|
1 328
|
1 506
|
822
|
318
|
1 361
|
2 935
|
465
|
854
|
3 543
|
251
|
1 419
|
7 596
|
|
| Additional Paid In Capital |
3 567
|
3 567
|
3 567
|
3 567
|
4 157
|
4 875
|
9 221
|
9 312
|
9 378
|
9 513
|
14 562
|
27 733
|
28 305
|
29 059
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
16
|
9
|
5
|
4
|
1
|
4
|
2
|
6
|
12
|
10
|
19
|
29
|
31
|
13
|
|
| Total Equity |
3 602
N/A
|
3 212
-11%
|
3 245
+1%
|
3 312
+2%
|
3 949
+19%
|
5 929
+50%
|
11 521
+94%
|
13 202
+15%
|
10 809
-18%
|
11 342
+5%
|
19 303
+70%
|
29 730
+54%
|
31 495
+6%
|
38 463
+22%
|
|
| Total Liabilities & Equity |
6 398
N/A
|
6 563
+3%
|
7 452
+14%
|
7 281
-2%
|
9 901
+36%
|
10 345
+4%
|
13 298
+29%
|
15 853
+19%
|
12 412
-22%
|
13 119
+6%
|
21 101
+61%
|
36 020
+71%
|
82 025
+128%
|
104 620
+28%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
90
|
90
|
90
|
90
|
91
|
91
|
91
|
92
|
92
|
93
|
115
|
168
|
171
|
176
|
|