APL Apollo Tubes Ltd
NSE:APLAPOLLO
Balance Sheet
Balance Sheet Decomposition
APL Apollo Tubes Ltd
APL Apollo Tubes Ltd
Balance Sheet
APL Apollo Tubes Ltd
| 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 |
1
|
5
|
27
|
85
|
12
|
43
|
20
|
23
|
19
|
15
|
10
|
14
|
66
|
473
|
444
|
161
|
3 764
|
1 227
|
3 476
|
6 738
|
|
| Cash |
1
|
5
|
27
|
85
|
12
|
43
|
20
|
23
|
19
|
15
|
10
|
14
|
66
|
473
|
444
|
161
|
1 637
|
1 227
|
3 452
|
3 688
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 127
|
0
|
24
|
3 050
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
160
|
2 770
|
7 930
|
365
|
|
| Total Receivables |
208
|
294
|
800
|
1 623
|
1 546
|
1 134
|
1 876
|
2 251
|
2 649
|
2 496
|
2 672
|
3 373
|
5 120
|
5 922
|
5 730
|
1 640
|
3 430
|
3 598
|
4 300
|
5 064
|
|
| Accounts Receivables |
16
|
17
|
20
|
11
|
20
|
18
|
1 734
|
2 194
|
2 494
|
1 753
|
2 182
|
2 949
|
4 321
|
5 433
|
4 764
|
1 306
|
3 417
|
1 561
|
1 640
|
2 798
|
|
| Other Receivables |
192
|
277
|
780
|
1 612
|
1 526
|
1 116
|
142
|
57
|
155
|
743
|
490
|
424
|
799
|
489
|
966
|
334
|
13
|
2 037
|
2 660
|
2 266
|
|
| Inventory |
192
|
324
|
594
|
444
|
805
|
1 465
|
1 525
|
2 882
|
2 885
|
3 279
|
6 057
|
5 759
|
6 166
|
8 352
|
8 179
|
8 665
|
8 472
|
15 459
|
17 665
|
18 250
|
|
| Other Current Assets |
7
|
10
|
57
|
826
|
371
|
566
|
473
|
734
|
728
|
243
|
18
|
32
|
32
|
143
|
148
|
3 525
|
2 444
|
2 524
|
67
|
4 450
|
|
| Total Current Assets |
409
|
633
|
1 478
|
2 978
|
2 733
|
3 208
|
3 894
|
5 891
|
6 281
|
6 033
|
8 758
|
9 178
|
11 384
|
14 890
|
14 500
|
13 991
|
18 270
|
25 578
|
33 414
|
31 814
|
|
| PP&E Net |
95
|
171
|
307
|
710
|
1 209
|
1 804
|
2 487
|
3 171
|
4 246
|
5 915
|
6 309
|
7 532
|
8 946
|
10 352
|
15 782
|
17 040
|
21 910
|
28 157
|
33 440
|
38 636
|
|
| PP&E Gross |
95
|
171
|
307
|
710
|
1 209
|
1 804
|
2 487
|
3 171
|
4 246
|
5 915
|
0
|
7 532
|
8 946
|
10 352
|
15 782
|
17 040
|
0
|
28 157
|
33 440
|
38 636
|
|
| Accumulated Depreciation |
27
|
30
|
41
|
70
|
102
|
181
|
266
|
385
|
544
|
761
|
0
|
446
|
972
|
1 548
|
2 449
|
3 363
|
0
|
5 577
|
6 948
|
8 724
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
34
|
37
|
34
|
37
|
33
|
29
|
27
|
18
|
11
|
12
|
25
|
24
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
199
|
199
|
199
|
199
|
429
|
230
|
230
|
230
|
230
|
1 375
|
1 375
|
1 375
|
1 375
|
1 375
|
1 375
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
298
|
454
|
634
|
449
|
508
|
595
|
663
|
446
|
766
|
917
|
1 515
|
555
|
2 071
|
2 267
|
1 767
|
|
| Long-Term Investments |
0
|
0
|
18
|
20
|
0
|
23
|
1
|
12
|
176
|
191
|
131
|
127
|
120
|
494
|
15
|
15
|
1 162
|
960
|
1 027
|
2 011
|
|
| Other Long-Term Assets |
0
|
2
|
0
|
0
|
7
|
10
|
24
|
57
|
117
|
115
|
213
|
679
|
653
|
978
|
44
|
36
|
1 126
|
363
|
321
|
336
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
199
|
199
|
199
|
199
|
429
|
230
|
230
|
230
|
230
|
1 375
|
1 375
|
1 375
|
1 375
|
1 375
|
1 375
|
|
| Total Assets |
504
N/A
|
806
+60%
|
1 803
+124%
|
3 708
+106%
|
3 950
+7%
|
5 543
+40%
|
7 058
+27%
|
9 974
+41%
|
11 503
+15%
|
13 227
+15%
|
16 270
+23%
|
18 446
+13%
|
21 812
+18%
|
27 739
+27%
|
32 660
+18%
|
33 990
+4%
|
44 409
+31%
|
58 516
+32%
|
71 868
+23%
|
75 962
+6%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
47
|
39
|
49
|
49
|
47
|
268
|
307
|
974
|
1 242
|
2 045
|
2 565
|
3 920
|
3 793
|
6 989
|
7 644
|
7 859
|
10 595
|
15 970
|
19 816
|
22 312
|
|
| Accrued Liabilities |
3
|
4
|
10
|
31
|
91
|
5
|
59
|
37
|
22
|
10
|
59
|
55
|
95
|
198
|
24
|
24
|
15
|
53
|
203
|
50
|
|
| Short-Term Debt |
0
|
1
|
0
|
0
|
0
|
2 031
|
2 242
|
3 403
|
3 403
|
2 926
|
4 102
|
4 640
|
5 952
|
5 356
|
3 229
|
2 580
|
0
|
3 037
|
1 422
|
219
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
81
|
145
|
203
|
274
|
490
|
521
|
255
|
1 018
|
1 480
|
1 072
|
790
|
2 340
|
1 612
|
1 965
|
1 844
|
|
| Other Current Liabilities |
79
|
135
|
246
|
123
|
220
|
239
|
291
|
420
|
393
|
614
|
660
|
564
|
426
|
547
|
279
|
531
|
1 344
|
1 131
|
1 549
|
1 876
|
|
| Total Current Liabilities |
129
|
178
|
305
|
202
|
358
|
2 624
|
3 043
|
5 037
|
5 333
|
6 086
|
7 906
|
9 433
|
11 283
|
14 570
|
12 247
|
11 784
|
14 293
|
21 803
|
24 954
|
26 301
|
|
| Long-Term Debt |
270
|
454
|
792
|
1 789
|
1 573
|
361
|
719
|
842
|
1 372
|
1 406
|
1 876
|
1 049
|
782
|
1 745
|
4 044
|
1 835
|
3 472
|
4 081
|
8 056
|
4 281
|
|
| Deferred Income Tax |
15
|
19
|
25
|
57
|
109
|
180
|
283
|
400
|
521
|
745
|
735
|
813
|
994
|
1 200
|
1 012
|
1 112
|
1 187
|
1 171
|
1 258
|
1 530
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
954
|
1 383
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
13
|
18
|
16
|
25
|
40
|
63
|
117
|
374
|
584
|
841
|
930
|
932
|
1 405
|
1 554
|
1 763
|
|
| Total Liabilities |
414
N/A
|
651
+57%
|
1 123
+73%
|
2 048
+82%
|
2 040
0%
|
3 177
+56%
|
4 064
+28%
|
6 296
+55%
|
7 250
+15%
|
8 276
+14%
|
10 580
+28%
|
11 412
+8%
|
13 433
+18%
|
18 098
+35%
|
19 099
+6%
|
17 043
-11%
|
19 884
+17%
|
28 460
+43%
|
35 822
+26%
|
33 875
-5%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
31
|
32
|
107
|
203
|
203
|
203
|
213
|
223
|
234
|
234
|
234
|
236
|
237
|
239
|
249
|
250
|
501
|
555
|
555
|
555
|
|
| Retained Earnings |
37
|
101
|
252
|
289
|
539
|
923
|
1 363
|
1 921
|
2 374
|
2 843
|
3 583
|
4 833
|
6 090
|
7 187
|
9 401
|
12 546
|
24 025
|
25 592
|
31 515
|
37 706
|
|
| Additional Paid In Capital |
21
|
22
|
321
|
1 169
|
1 169
|
1 241
|
1 417
|
1 534
|
1 644
|
1 874
|
1 874
|
1 965
|
2 051
|
2 126
|
3 912
|
4 151
|
0
|
4 037
|
4 084
|
4 084
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
127
|
107
|
257
|
|
| Total Equity |
90
N/A
|
155
+72%
|
680
+339%
|
1 660
+144%
|
1 911
+15%
|
2 366
+24%
|
2 994
+27%
|
3 678
+23%
|
4 252
+16%
|
4 951
+16%
|
5 691
+15%
|
7 034
+24%
|
8 379
+19%
|
9 641
+15%
|
13 562
+41%
|
16 947
+25%
|
24 525
+45%
|
30 056
+23%
|
36 046
+20%
|
42 087
+17%
|
|
| Total Liabilities & Equity |
504
N/A
|
806
+60%
|
1 803
+124%
|
3 708
+106%
|
3 950
+7%
|
5 543
+40%
|
7 058
+27%
|
9 974
+41%
|
11 503
+15%
|
13 227
+15%
|
16 270
+23%
|
18 446
+13%
|
21 812
+18%
|
27 739
+27%
|
32 660
+18%
|
33 990
+4%
|
44 409
+31%
|
58 516
+32%
|
71 868
+23%
|
75 962
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
32
|
32
|
107
|
203
|
203
|
203
|
213
|
223
|
223
|
234
|
234
|
236
|
237
|
239
|
249
|
250
|
250
|
277
|
278
|
278
|
|