Bharat Dynamics Ltd
NSE:BDL
Balance Sheet
Balance Sheet Decomposition
Bharat Dynamics Ltd
Bharat Dynamics Ltd
Balance Sheet
Bharat Dynamics Ltd
| 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 |
39 622
|
42 665
|
1 239
|
2 325
|
931
|
300
|
170
|
2 975
|
4 569
|
2 650
|
10 528
|
5 938
|
1 338
|
|
| Cash |
36 522
|
41 315
|
1 239
|
2 325
|
462
|
38
|
20
|
25
|
40
|
306
|
7 720
|
3 811
|
218
|
|
| Cash Equivalents |
3 100
|
1 350
|
0
|
0
|
469
|
262
|
150
|
2 950
|
4 529
|
2 345
|
2 808
|
2 127
|
1 119
|
|
| Short-Term Investments |
0
|
0
|
35 450
|
30 100
|
16 595
|
5 763
|
3 803
|
4 051
|
11 603
|
16 345
|
28 060
|
36 346
|
40 565
|
|
| Total Receivables |
18 538
|
21 155
|
10 954
|
16 314
|
19 062
|
23 552
|
19 993
|
27 991
|
15 794
|
16 233
|
16 345
|
14 248
|
19 376
|
|
| Accounts Receivables |
4 064
|
6 112
|
8 946
|
14 829
|
17 354
|
22 081
|
18 445
|
26 737
|
14 752
|
15 187
|
14 713
|
13 408
|
17 633
|
|
| Other Receivables |
14 474
|
15 043
|
2 008
|
1 485
|
1 708
|
1 471
|
1 548
|
1 254
|
1 042
|
1 046
|
1 631
|
840
|
1 744
|
|
| Inventory |
10 013
|
13 750
|
28 280
|
37 427
|
35 912
|
23 495
|
18 940
|
10 662
|
13 970
|
19 526
|
20 682
|
35 276
|
42 027
|
|
| Other Current Assets |
6
|
7
|
259
|
283
|
62
|
67
|
188
|
61
|
3 055
|
478
|
386
|
582
|
473
|
|
| Total Current Assets |
68 180
|
77 578
|
76 182
|
86 449
|
72 562
|
53 177
|
43 095
|
45 740
|
48 990
|
55 232
|
76 001
|
92 390
|
103 779
|
|
| PP&E Net |
3 306
|
4 062
|
5 230
|
6 827
|
7 317
|
8 500
|
8 595
|
8 366
|
8 040
|
8 018
|
7 755
|
7 981
|
8 355
|
|
| PP&E Gross |
3 306
|
4 062
|
5 230
|
6 827
|
7 317
|
8 500
|
8 595
|
8 366
|
8 040
|
8 018
|
7 755
|
7 981
|
8 355
|
|
| Accumulated Depreciation |
3 597
|
3 909
|
583
|
1 034
|
845
|
1 355
|
1 958
|
2 610
|
3 268
|
4 348
|
4 471
|
5 036
|
5 631
|
|
| Intangible Assets |
155
|
241
|
1 370
|
1 402
|
1 613
|
1 482
|
1 445
|
1 378
|
1 325
|
1 127
|
1 074
|
984
|
2 519
|
|
| Note Receivable |
134
|
118
|
104
|
104
|
98
|
109
|
96
|
96
|
91
|
86
|
706
|
720
|
914
|
|
| Long-Term Investments |
5
|
5
|
545
|
578
|
532
|
540
|
499
|
507
|
486
|
409
|
0
|
0
|
39
|
|
| Other Long-Term Assets |
726
|
453
|
690
|
1 046
|
1 679
|
2 176
|
954
|
765
|
686
|
766
|
1 188
|
1 325
|
1 818
|
|
| Total Assets |
72 506
N/A
|
82 457
+14%
|
84 120
+2%
|
96 406
+15%
|
83 801
-13%
|
65 984
-21%
|
54 684
-17%
|
56 852
+4%
|
59 618
+5%
|
65 639
+10%
|
86 724
+32%
|
103 401
+19%
|
117 425
+14%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
2 864
|
3 632
|
5 141
|
13 431
|
15 294
|
10 115
|
5 195
|
3 455
|
7 426
|
5 525
|
4 644
|
7 984
|
15 056
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
566
|
983
|
793
|
839
|
660
|
639
|
684
|
621
|
624
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
18
|
22
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
12
|
13
|
15
|
16
|
18
|
|
| Other Current Liabilities |
58 034
|
65 616
|
43 277
|
51 745
|
41 005
|
31 221
|
23 185
|
18 820
|
17 112
|
19 634
|
16 718
|
21 437
|
27 904
|
|
| Total Current Liabilities |
60 897
|
69 247
|
48 418
|
65 176
|
56 865
|
42 320
|
29 191
|
23 146
|
25 210
|
25 811
|
22 060
|
30 058
|
43 602
|
|
| Long-Term Debt |
469
|
450
|
0
|
0
|
0
|
0
|
0
|
77
|
65
|
52
|
37
|
21
|
3
|
|
| Other Liabilities |
627
|
0
|
19 175
|
12 718
|
4 986
|
4 100
|
2 808
|
7 561
|
7 495
|
9 471
|
32 512
|
36 954
|
33 730
|
|
| Total Liabilities |
61 994
N/A
|
69 697
+12%
|
67 593
-3%
|
77 894
+15%
|
61 851
-21%
|
46 420
-25%
|
31 999
-31%
|
30 783
-4%
|
32 770
+6%
|
35 333
+8%
|
54 609
+55%
|
67 032
+23%
|
77 335
+15%
|
|
| Equity | ||||||||||||||
| Common Stock |
1 150
|
1 150
|
1 150
|
978
|
1 222
|
1 833
|
1 833
|
1 833
|
1 833
|
1 833
|
1 833
|
1 833
|
1 833
|
|
| Retained Earnings |
9 362
|
11 610
|
15 377
|
17 535
|
20 728
|
17 731
|
20 853
|
24 235
|
25 015
|
29 080
|
30 871
|
35 157
|
38 875
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
607
|
589
|
621
|
619
|
|
| Total Equity |
10 512
N/A
|
12 760
+21%
|
16 527
+30%
|
18 512
+12%
|
21 950
+19%
|
19 564
-11%
|
22 685
+16%
|
26 068
+15%
|
26 847
+3%
|
30 306
+13%
|
32 115
+6%
|
36 368
+13%
|
40 090
+10%
|
|
| Total Liabilities & Equity |
72 506
N/A
|
82 457
+14%
|
84 120
+2%
|
96 406
+15%
|
83 801
-13%
|
65 984
-21%
|
54 684
-17%
|
56 852
+4%
|
59 618
+5%
|
65 639
+10%
|
86 724
+32%
|
103 401
+19%
|
117 425
+14%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
183
|
183
|
183
|
183
|
183
|
183
|
183
|
183
|
367
|
367
|
367
|
367
|
367
|
|