BGR Energy Systems Ltd
NSE:BGRENERGY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
BGR Energy Systems Ltd
NSE:BGRENERGY
|
IN |
Balance Sheet
Balance Sheet Decomposition
BGR Energy Systems Ltd
BGR Energy Systems Ltd
Balance Sheet
BGR Energy Systems Ltd
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | 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 |
66
|
73
|
229
|
185
|
929
|
3 070
|
6 152
|
9 018
|
10 407
|
5 192
|
6 350
|
3 698
|
3 765
|
1 588
|
1 515
|
537
|
469
|
455
|
553
|
2 738
|
162
|
240
|
516
|
|
| Cash |
66
|
73
|
229
|
185
|
929
|
3 070
|
163
|
120
|
2 260
|
5 192
|
276
|
225
|
176
|
89
|
112
|
194
|
156
|
279
|
311
|
0
|
162
|
240
|
516
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
5 989
|
8 898
|
8 147
|
0
|
6 074
|
3 473
|
3 589
|
1 499
|
1 403
|
343
|
313
|
176
|
242
|
2 738
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
14
|
170
|
285
|
0
|
0
|
0
|
65
|
102
|
0
|
41
|
0
|
|
| Total Receivables |
656
|
830
|
948
|
1 445
|
4 562
|
10 000
|
18 877
|
26 386
|
37 064
|
31 391
|
33 126
|
32 898
|
30 622
|
31 915
|
26 009
|
41 842
|
39 722
|
36 099
|
33 753
|
11 847
|
34 484
|
31 324
|
26 862
|
|
| Accounts Receivables |
573
|
755
|
755
|
1 181
|
3 688
|
7 360
|
12 789
|
19 803
|
31 033
|
26 157
|
28 606
|
27 570
|
23 553
|
26 270
|
21 637
|
37 271
|
35 314
|
31 242
|
29 389
|
7 301
|
30 387
|
27 007
|
22 694
|
|
| Other Receivables |
83
|
75
|
193
|
264
|
874
|
2 640
|
6 088
|
6 583
|
6 031
|
5 234
|
4 520
|
5 328
|
7 069
|
5 645
|
4 372
|
4 571
|
4 408
|
4 857
|
4 364
|
4 546
|
4 097
|
4 318
|
4 167
|
|
| Inventory |
85
|
116
|
123
|
187
|
295
|
150
|
140
|
162
|
411
|
307
|
428
|
1 689
|
2 290
|
5 080
|
4 899
|
4 163
|
4 428
|
4 971
|
4 904
|
385
|
4 173
|
3 103
|
4 915
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
46
|
109
|
522
|
871
|
1
|
8 782
|
11 479
|
15 051
|
18 455
|
12 371
|
16 158
|
3 271
|
4 337
|
4 186
|
3 606
|
28 494
|
4 000
|
4 289
|
10 027
|
|
| Total Current Assets |
807
|
1 020
|
1 300
|
1 817
|
5 832
|
13 329
|
25 690
|
36 438
|
47 882
|
45 672
|
51 382
|
53 357
|
55 146
|
51 122
|
48 865
|
49 812
|
48 957
|
45 712
|
42 881
|
43 567
|
42 818
|
38 956
|
42 320
|
|
| PP&E Net |
167
|
156
|
217
|
311
|
414
|
503
|
967
|
1 421
|
2 714
|
4 015
|
5 623
|
5 886
|
4 207
|
4 903
|
4 859
|
4 902
|
4 891
|
4 004
|
3 682
|
3 345
|
3 212
|
2 964
|
2 828
|
|
| PP&E Gross |
167
|
156
|
217
|
311
|
414
|
503
|
967
|
1 421
|
2 714
|
4 015
|
5 623
|
5 886
|
4 207
|
4 903
|
4 859
|
4 902
|
4 891
|
4 004
|
3 682
|
0
|
3 212
|
2 964
|
2 828
|
|
| Accumulated Depreciation |
100
|
117
|
140
|
166
|
222
|
187
|
234
|
308
|
437
|
549
|
675
|
809
|
1 061
|
1 231
|
1 442
|
1 637
|
1 895
|
2 139
|
2 391
|
0
|
2 489
|
1 795
|
1 855
|
|
| Intangible Assets |
27
|
28
|
31
|
25
|
0
|
35
|
65
|
136
|
124
|
114
|
123
|
83
|
46
|
40
|
19
|
27
|
30
|
23
|
13
|
12
|
0
|
0
|
0
|
|
| Goodwill |
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
0
|
6
|
6
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 752
|
2 733
|
2 661
|
8 605
|
5 388
|
10 149
|
9 099
|
11 579
|
11 892
|
11 551
|
6 194
|
5 801
|
2 262
|
1 611
|
1 816
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
3
|
1 514
|
5
|
5
|
5
|
5
|
5
|
4
|
7
|
5
|
8
|
9
|
9
|
4
|
8
|
810
|
38
|
46
|
42
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
588
|
6 908
|
5 956
|
639
|
907
|
688
|
1 403
|
1 438
|
1 257
|
1 151
|
1 109
|
0
|
1 219
|
0
|
0
|
|
| Other Assets |
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
0
|
6
|
6
|
6
|
|
| Total Assets |
1 007
N/A
|
1 211
+20%
|
1 553
+28%
|
2 158
+39%
|
6 254
+190%
|
15 387
+146%
|
26 733
+74%
|
38 006
+42%
|
53 073
+40%
|
59 454
+12%
|
65 755
+11%
|
68 580
+4%
|
65 707
-4%
|
66 914
+2%
|
64 261
-4%
|
67 772
+5%
|
67 041
-1%
|
62 452
-7%
|
53 893
-14%
|
53 535
-1%
|
49 554
-7%
|
43 582
-12%
|
47 011
+8%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
241
|
302
|
306
|
440
|
809
|
3 065
|
4 413
|
11 028
|
12 002
|
13 068
|
10 503
|
14 605
|
15 267
|
15 160
|
14 116
|
13 894
|
13 781
|
11 654
|
12 728
|
8 438
|
11 575
|
12 034
|
12 805
|
|
| Accrued Liabilities |
3
|
2
|
4
|
2
|
11
|
26
|
40
|
92
|
140
|
132
|
128
|
51
|
55
|
45
|
198
|
45
|
80
|
80
|
138
|
0
|
1 010
|
2 582
|
6 797
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 825
|
17 036
|
21 899
|
20 061
|
17 602
|
18 589
|
16 522
|
19 545
|
20 887
|
21 300
|
19 383
|
18 785
|
16 103
|
13 979
|
30 367
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103
|
231
|
133
|
59
|
58
|
546
|
753
|
1 031
|
1 348
|
74
|
43
|
0
|
8
|
4
|
14
|
|
| Other Current Liabilities |
124
|
135
|
352
|
389
|
2 125
|
2 150
|
8 775
|
10 170
|
4 895
|
3 916
|
4 968
|
3 100
|
8 580
|
5 341
|
10 313
|
13 229
|
13 311
|
13 805
|
11 312
|
18 821
|
15 644
|
15 382
|
7 606
|
|
| Total Current Liabilities |
368
|
439
|
662
|
831
|
2 945
|
5 240
|
13 229
|
21 289
|
29 965
|
34 383
|
37 630
|
37 876
|
41 562
|
39 681
|
41 902
|
47 743
|
49 407
|
46 913
|
43 603
|
46 043
|
44 341
|
43 981
|
57 589
|
|
| Long-Term Debt |
460
|
530
|
562
|
889
|
2 464
|
5 027
|
7 090
|
8 075
|
445
|
432
|
138
|
78
|
3 518
|
3 896
|
2 736
|
1 705
|
357
|
59
|
0
|
0
|
2 335
|
4 344
|
4 332
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
356
|
747
|
1 551
|
3 078
|
3 974
|
4 203
|
5 065
|
3 167
|
3 407
|
3 247
|
3 420
|
3 425
|
2 589
|
1 397
|
813
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
1
|
1
|
2
|
15
|
27
|
28
|
29
|
518
|
913
|
905
|
845
|
350
|
527
|
651
|
572
|
159
|
116
|
350
|
428
|
428
|
454
|
317
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 547
|
8 577
|
10 646
|
11 779
|
5 396
|
6 999
|
2 586
|
1 101
|
1 419
|
1 217
|
1 542
|
1 399
|
2 389
|
2 321
|
1 488
|
|
| Total Liabilities |
829
N/A
|
970
+17%
|
1 226
+26%
|
1 722
+40%
|
5 425
+215%
|
10 650
+96%
|
21 094
+98%
|
30 943
+47%
|
43 552
+41%
|
48 279
+11%
|
53 522
+11%
|
55 641
+4%
|
53 992
-3%
|
54 509
+1%
|
51 121
-6%
|
54 541
+7%
|
54 766
+0%
|
50 663
-7%
|
46 192
-9%
|
47 828
+4%
|
48 636
+2%
|
50 191
+3%
|
63 092
+26%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
54
|
54
|
108
|
108
|
108
|
720
|
720
|
720
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
722
|
|
| Retained Earnings |
122
|
183
|
215
|
324
|
721
|
892
|
1 794
|
3 217
|
5 609
|
7 264
|
8 322
|
9 028
|
0
|
0
|
0
|
0
|
7 850
|
7 896
|
3 795
|
0
|
2 954
|
10 536
|
19 998
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
1
|
0
|
3 125
|
3 125
|
3 125
|
3 190
|
3 190
|
3 190
|
3 190
|
0
|
0
|
0
|
0
|
3 190
|
3 190
|
3 190
|
0
|
3 190
|
3 190
|
3 190
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
509
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
2
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 993
|
11 683
|
12 418
|
12 509
|
5
|
19
|
6
|
4 986
|
38
|
16
|
6
|
|
| Total Equity |
178
N/A
|
241
+35%
|
327
+36%
|
436
+33%
|
829
+90%
|
4 737
+471%
|
5 639
+19%
|
7 063
+25%
|
9 520
+35%
|
11 175
+17%
|
12 233
+9%
|
12 939
+6%
|
11 715
-9%
|
12 404
+6%
|
13 140
+6%
|
13 231
+1%
|
12 275
-7%
|
11 789
-4%
|
7 701
-35%
|
5 707
-26%
|
919
-84%
|
6 608
N/A
|
16 081
-143%
|
|
| Total Liabilities & Equity |
1 007
N/A
|
1 211
+20%
|
1 553
+28%
|
2 158
+39%
|
6 254
+190%
|
15 387
+146%
|
26 733
+74%
|
38 006
+42%
|
53 073
+40%
|
59 454
+12%
|
65 755
+11%
|
68 580
+4%
|
65 707
-4%
|
66 914
+2%
|
64 261
-4%
|
67 772
+5%
|
67 041
-1%
|
62 452
-7%
|
53 893
-14%
|
53 535
-1%
|
49 554
-7%
|
43 582
-12%
|
47 011
+8%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
|