Bannari Amman Sugars Ltd
BSE:500041
Balance Sheet
Balance Sheet Decomposition
Bannari Amman Sugars Ltd
Bannari Amman Sugars Ltd
Balance Sheet
Bannari Amman Sugars 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 |
71
|
18
|
23
|
30
|
159
|
485
|
936
|
47
|
48
|
32
|
41
|
28
|
28
|
102
|
199
|
86
|
38
|
42
|
84
|
32
|
28
|
57
|
70
|
13
|
|
| Cash |
71
|
18
|
23
|
30
|
159
|
485
|
936
|
47
|
48
|
32
|
41
|
28
|
28
|
102
|
199
|
86
|
6
|
7
|
7
|
32
|
28
|
57
|
64
|
13
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
35
|
77
|
0
|
0
|
0
|
6
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
86
|
|
| Total Receivables |
641
|
564
|
943
|
757
|
1 095
|
987
|
1 280
|
1 219
|
1 211
|
1 532
|
1 365
|
1 450
|
967
|
1 414
|
2 594
|
1 624
|
1 224
|
1 642
|
3 292
|
2 550
|
4 112
|
1 808
|
1 699
|
1 051
|
|
| Accounts Receivables |
383
|
301
|
750
|
536
|
652
|
716
|
835
|
696
|
449
|
993
|
943
|
1 006
|
414
|
402
|
1 326
|
1 162
|
675
|
1 292
|
1 894
|
1 608
|
3 456
|
1 492
|
1 424
|
747
|
|
| Other Receivables |
258
|
263
|
193
|
221
|
443
|
271
|
445
|
523
|
762
|
539
|
422
|
444
|
553
|
1 012
|
1 268
|
462
|
549
|
350
|
1 398
|
942
|
656
|
316
|
274
|
304
|
|
| Inventory |
1 646
|
2 061
|
2 607
|
2 315
|
1 991
|
2 350
|
3 105
|
2 876
|
2 666
|
5 288
|
6 127
|
7 598
|
11 776
|
12 108
|
12 768
|
9 392
|
5 349
|
9 343
|
9 601
|
9 955
|
10 057
|
9 722
|
10 090
|
8 857
|
|
| Other Current Assets |
39
|
89
|
59
|
88
|
23
|
495
|
747
|
916
|
936
|
36
|
58
|
62
|
61
|
85
|
68
|
82
|
71
|
64
|
40
|
64
|
88
|
84
|
69
|
70
|
|
| Total Current Assets |
2 397
|
2 733
|
3 632
|
3 189
|
3 268
|
4 317
|
6 067
|
5 061
|
4 864
|
6 889
|
7 593
|
9 139
|
12 833
|
13 710
|
15 628
|
11 185
|
6 683
|
11 090
|
13 018
|
12 601
|
14 285
|
11 671
|
11 927
|
9 991
|
|
| PP&E Net |
2 239
|
2 382
|
2 787
|
3 412
|
3 276
|
3 893
|
4 367
|
5 336
|
7 370
|
7 348
|
7 090
|
7 011
|
8 996
|
9 385
|
11 534
|
11 373
|
10 862
|
10 508
|
10 943
|
10 988
|
11 097
|
11 003
|
11 833
|
11 997
|
|
| PP&E Gross |
2 239
|
2 382
|
2 787
|
3 412
|
3 276
|
3 893
|
4 367
|
5 336
|
7 370
|
7 348
|
7 090
|
7 011
|
8 996
|
9 385
|
11 534
|
11 373
|
10 862
|
10 508
|
10 943
|
10 988
|
11 097
|
11 003
|
11 833
|
11 997
|
|
| Accumulated Depreciation |
838
|
1 047
|
1 272
|
1 512
|
1 929
|
2 275
|
2 605
|
2 921
|
3 302
|
3 952
|
4 586
|
5 079
|
5 474
|
5 981
|
1 672
|
2 347
|
3 036
|
3 593
|
4 238
|
4 895
|
5 550
|
6 282
|
6 848
|
7 421
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
803
|
923
|
975
|
808
|
780
|
845
|
1 252
|
106
|
103
|
87
|
68
|
0
|
688
|
447
|
123
|
|
| Long-Term Investments |
35
|
33
|
34
|
34
|
34
|
34
|
175
|
44
|
39
|
7
|
7
|
4
|
5
|
4
|
13
|
16
|
14
|
11
|
7
|
10
|
12
|
17
|
31
|
44
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
15
|
18
|
164
|
167
|
194
|
193
|
198
|
312
|
289
|
239
|
291
|
208
|
111
|
104
|
|
| Total Assets |
4 671
N/A
|
5 149
+10%
|
6 453
+25%
|
6 636
+3%
|
6 578
-1%
|
8 244
+25%
|
10 609
+29%
|
10 441
-2%
|
12 274
+18%
|
15 066
+23%
|
15 627
+4%
|
17 147
+10%
|
22 806
+33%
|
24 045
+5%
|
28 214
+17%
|
24 019
-15%
|
17 862
-26%
|
22 023
+23%
|
24 344
+11%
|
23 904
-2%
|
25 685
+7%
|
23 587
-8%
|
24 350
+3%
|
22 260
-9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
314
|
220
|
706
|
409
|
474
|
633
|
776
|
660
|
1 229
|
880
|
924
|
1 312
|
740
|
620
|
1 323
|
850
|
794
|
1 672
|
616
|
597
|
867
|
809
|
792
|
873
|
|
| Accrued Liabilities |
356
|
379
|
446
|
401
|
367
|
431
|
464
|
494
|
435
|
64
|
247
|
319
|
9
|
2
|
5
|
4
|
5
|
11
|
2
|
6
|
19
|
18
|
21
|
20
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 095
|
3 743
|
3 676
|
7 812
|
9 084
|
7 180
|
4 597
|
1 754
|
4 908
|
7 226
|
6 749
|
7 948
|
3 319
|
3 285
|
1 061
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
594
|
698
|
453
|
286
|
402
|
1 443
|
1 339
|
668
|
318
|
248
|
272
|
418
|
919
|
900
|
349
|
|
| Other Current Liabilities |
135
|
125
|
129
|
129
|
316
|
575
|
519
|
705
|
743
|
367
|
345
|
484
|
1 018
|
723
|
1 554
|
1 019
|
539
|
598
|
796
|
809
|
544
|
667
|
716
|
701
|
|
| Total Current Liabilities |
805
|
724
|
1 280
|
939
|
1 157
|
1 639
|
1 759
|
1 859
|
2 407
|
6 001
|
5 955
|
6 244
|
9 865
|
10 832
|
11 505
|
7 808
|
3 760
|
7 508
|
8 888
|
8 434
|
9 796
|
5 733
|
5 715
|
3 003
|
|
| Long-Term Debt |
2 240
|
2 635
|
3 034
|
3 093
|
2 091
|
1 667
|
3 620
|
2 452
|
2 183
|
537
|
514
|
449
|
2 426
|
2 722
|
6 717
|
4 444
|
2 658
|
2 464
|
2 492
|
1 695
|
1 241
|
1 575
|
675
|
89
|
|
| Deferred Income Tax |
301
|
368
|
424
|
501
|
519
|
582
|
548
|
588
|
840
|
919
|
884
|
915
|
949
|
942
|
639
|
1 056
|
38
|
12
|
92
|
113
|
308
|
621
|
930
|
1 262
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
368
|
124
|
120
|
26
|
31
|
33
|
41
|
50
|
81
|
122
|
101
|
107
|
139
|
145
|
117
|
|
| Total Liabilities |
3 346
N/A
|
3 727
+11%
|
4 738
+27%
|
4 533
-4%
|
3 767
-17%
|
3 888
+3%
|
5 927
+52%
|
4 899
-17%
|
5 429
+11%
|
7 824
+44%
|
7 477
-4%
|
7 728
+3%
|
13 266
+72%
|
14 527
+10%
|
18 895
+30%
|
13 348
-29%
|
6 507
-51%
|
10 065
+55%
|
11 595
+15%
|
10 343
-11%
|
11 451
+11%
|
8 068
-30%
|
7 466
-7%
|
4 471
-40%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
95
|
95
|
95
|
95
|
95
|
299
|
299
|
114
|
114
|
114
|
114
|
114
|
114
|
114
|
114
|
125
|
125
|
125
|
125
|
125
|
125
|
125
|
125
|
125
|
|
| Retained Earnings |
918
|
1 015
|
1 308
|
1 695
|
2 404
|
3 207
|
3 532
|
4 577
|
5 880
|
6 277
|
7 185
|
8 455
|
8 575
|
8 554
|
8 354
|
9 695
|
10 365
|
10 983
|
11 789
|
12 585
|
13 259
|
14 568
|
15 934
|
16 824
|
|
| Additional Paid In Capital |
312
|
312
|
312
|
312
|
312
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
15
|
1
|
1
|
24
|
26
|
11
|
|
| Total Equity |
1 325
N/A
|
1 422
+7%
|
1 715
+21%
|
2 102
+23%
|
2 811
+34%
|
4 356
+55%
|
4 682
+7%
|
5 541
+18%
|
6 845
+24%
|
7 242
+6%
|
8 150
+13%
|
9 420
+16%
|
9 540
+1%
|
9 519
0%
|
9 319
-2%
|
10 671
+15%
|
11 356
+6%
|
11 959
+5%
|
12 749
+7%
|
13 561
+6%
|
14 234
+5%
|
15 519
+9%
|
16 884
+9%
|
17 789
+5%
|
|
| Total Liabilities & Equity |
4 671
N/A
|
5 149
+10%
|
6 453
+25%
|
6 636
+3%
|
6 578
-1%
|
8 244
+25%
|
10 609
+29%
|
10 441
-2%
|
12 274
+18%
|
15 066
+23%
|
15 627
+4%
|
17 147
+10%
|
22 806
+33%
|
24 045
+5%
|
28 214
+17%
|
24 019
-15%
|
17 862
-26%
|
22 023
+23%
|
24 344
+11%
|
23 904
-2%
|
25 685
+7%
|
23 587
-8%
|
24 350
+3%
|
22 260
-9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|