Blue Dart Express Ltd
NSE:BLUEDART
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Blue Dart Express Ltd
NSE:BLUEDART
|
IN |
|
R
|
Raspberry Pi Holdings PLC
LSE:RPI
|
UK |
|
M
|
MayAir Technology China Co Ltd
SSE:688376
|
CN |
|
R
|
Rekah Pharmaceutical Industry Ltd
TASE:REKA
|
IL |
Balance Sheet
Balance Sheet Decomposition
Blue Dart Express Ltd
Blue Dart Express Ltd
Balance Sheet
Blue Dart Express Ltd
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | 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 |
118
|
46
|
301
|
484
|
257
|
351
|
400
|
2 416
|
1 059
|
1 667
|
2 873
|
2 557
|
2 261
|
2 661
|
976
|
836
|
1 826
|
938
|
1 646
|
1 663
|
|
| Cash |
0
|
46
|
129
|
58
|
121
|
115
|
198
|
2 416
|
1 059
|
927
|
873
|
957
|
1 461
|
1 011
|
972
|
832
|
826
|
938
|
1 346
|
1 233
|
|
| Cash Equivalents |
118
|
0
|
172
|
426
|
136
|
236
|
202
|
0
|
0
|
740
|
2 000
|
1 600
|
800
|
1 650
|
4
|
4
|
1 000
|
0
|
300
|
430
|
|
| Short-Term Investments |
0
|
87
|
11
|
1
|
1
|
1
|
537
|
0
|
0
|
0
|
0
|
23
|
31
|
54
|
39
|
3 802
|
2 115
|
1 767
|
3 137
|
3 910
|
|
| Total Receivables |
1 056
|
1 364
|
1 671
|
2 031
|
2 510
|
2 348
|
2 094
|
2 740
|
3 260
|
2 916
|
3 323
|
4 139
|
4 472
|
5 169
|
5 444
|
5 454
|
6 068
|
7 064
|
7 242
|
8 627
|
|
| Accounts Receivables |
671
|
888
|
1 093
|
1 154
|
1 234
|
1 533
|
1 890
|
2 272
|
2 667
|
2 662
|
2 907
|
3 607
|
4 223
|
4 910
|
5 282
|
5 179
|
5 800
|
6 367
|
6 705
|
7 861
|
|
| Other Receivables |
385
|
476
|
578
|
877
|
1 276
|
815
|
204
|
468
|
593
|
254
|
416
|
532
|
249
|
259
|
162
|
275
|
268
|
698
|
537
|
765
|
|
| Inventory |
16
|
18
|
20
|
22
|
20
|
22
|
26
|
24
|
27
|
188
|
211
|
247
|
213
|
260
|
270
|
318
|
350
|
509
|
650
|
682
|
|
| Other Current Assets |
0
|
0
|
26
|
28
|
34
|
46
|
76
|
71
|
85
|
378
|
393
|
410
|
421
|
488
|
485
|
395
|
405
|
326
|
183
|
153
|
|
| Total Current Assets |
1 190
|
1 515
|
2 029
|
2 566
|
2 823
|
2 768
|
3 134
|
5 250
|
4 430
|
5 148
|
6 801
|
7 374
|
7 398
|
8 632
|
7 213
|
10 804
|
10 763
|
10 604
|
12 859
|
15 035
|
|
| PP&E Net |
1 574
|
1 478
|
1 394
|
1 614
|
1 676
|
1 858
|
1 831
|
1 876
|
1 891
|
3 891
|
3 951
|
4 461
|
5 242
|
6 412
|
15 841
|
15 112
|
14 247
|
18 030
|
18 266
|
18 329
|
|
| PP&E Gross |
1 574
|
1 478
|
1 394
|
1 614
|
1 676
|
1 858
|
1 831
|
1 876
|
1 891
|
0
|
3 951
|
4 461
|
5 242
|
6 412
|
15 841
|
15 112
|
14 247
|
18 030
|
18 266
|
18 329
|
|
| Accumulated Depreciation |
627
|
761
|
976
|
1 061
|
1 210
|
1 289
|
1 439
|
1 514
|
1 637
|
0
|
880
|
1 746
|
2 308
|
3 046
|
6 226
|
9 170
|
11 409
|
14 004
|
15 035
|
16 539
|
|
| Intangible Assets |
76
|
79
|
93
|
58
|
60
|
127
|
411
|
451
|
473
|
772
|
793
|
913
|
934
|
1 039
|
990
|
787
|
813
|
730
|
698
|
576
|
|
| Goodwill |
48
|
45
|
45
|
45
|
45
|
5
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
2 057
|
2 554
|
2 218
|
249
|
264
|
266
|
329
|
617
|
1 093
|
766
|
837
|
981
|
805
|
679
|
|
| Long-Term Investments |
157
|
269
|
628
|
711
|
1 051
|
2 093
|
203
|
229
|
245
|
391
|
469
|
559
|
554
|
569
|
596
|
637
|
668
|
745
|
876
|
905
|
|
| Other Long-Term Assets |
115
|
115
|
143
|
153
|
144
|
150
|
799
|
145
|
144
|
332
|
410
|
413
|
569
|
845
|
676
|
869
|
959
|
1 142
|
1 106
|
1 103
|
|
| Other Assets |
48
|
45
|
45
|
45
|
45
|
5
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3 160
N/A
|
3 501
+11%
|
4 333
+24%
|
5 146
+19%
|
5 800
+13%
|
7 000
+21%
|
8 439
+21%
|
10 507
+25%
|
9 402
-11%
|
10 782
+15%
|
12 687
+18%
|
13 986
+10%
|
15 026
+7%
|
18 113
+21%
|
26 408
+46%
|
28 974
+10%
|
28 288
-2%
|
32 230
+14%
|
34 609
+7%
|
36 628
+6%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
3
|
4
|
4
|
2
|
5
|
6
|
538
|
729
|
1 073
|
1 878
|
2 459
|
2 721
|
3 684
|
4 343
|
4 010
|
5 094
|
5 799
|
5 851
|
6 073
|
6 845
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
82
|
131
|
126
|
290
|
602
|
675
|
755
|
919
|
1 291
|
1 345
|
1 422
|
1 324
|
1 485
|
1 355
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
1 732
|
974
|
712
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
100
|
750
|
2 824
|
5 287
|
4 010
|
2 105
|
4 725
|
2 253
|
|
| Other Current Liabilities |
516
|
691
|
928
|
980
|
1 049
|
1 327
|
914
|
2 804
|
1 505
|
722
|
807
|
976
|
902
|
1 144
|
1 310
|
1 180
|
1 498
|
1 878
|
2 627
|
2 726
|
|
| Total Current Liabilities |
519
|
695
|
932
|
982
|
1 053
|
1 334
|
1 534
|
3 664
|
2 704
|
2 891
|
3 899
|
6 166
|
6 414
|
7 867
|
9 435
|
12 906
|
12 728
|
11 159
|
14 910
|
13 179
|
|
| Long-Term Debt |
420
|
102
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 922
|
3 922
|
3 099
|
3 087
|
4 250
|
11 786
|
9 935
|
6 650
|
9 096
|
6 005
|
7 817
|
|
| Deferred Income Tax |
197
|
194
|
205
|
217
|
215
|
216
|
182
|
148
|
175
|
27
|
40
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
2
|
0
|
0
|
0
|
0
|
87
|
97
|
94
|
835
|
1 008
|
412
|
207
|
219
|
279
|
214
|
190
|
180
|
22
|
41
|
|
| Total Liabilities |
1 132
N/A
|
989
-13%
|
1 138
+15%
|
1 199
+5%
|
1 268
+6%
|
1 550
+22%
|
1 802
+16%
|
3 908
+117%
|
2 973
-24%
|
7 790
+162%
|
8 868
+14%
|
9 692
+9%
|
9 707
+0%
|
12 335
+27%
|
21 500
+74%
|
23 055
+7%
|
19 568
-15%
|
20 435
+4%
|
20 936
+2%
|
21 037
+0%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
238
|
238
|
238
|
238
|
238
|
238
|
238
|
238
|
238
|
237
|
237
|
237
|
237
|
237
|
237
|
237
|
237
|
237
|
237
|
237
|
|
| Retained Earnings |
1 397
|
1 880
|
2 564
|
3 315
|
3 900
|
4 819
|
6 006
|
5 967
|
5 798
|
2 406
|
3 234
|
3 710
|
4 733
|
5 192
|
4 323
|
5 335
|
8 135
|
11 211
|
13 088
|
15 005
|
|
| Additional Paid In Capital |
394
|
394
|
394
|
394
|
394
|
394
|
394
|
394
|
394
|
348
|
348
|
348
|
348
|
348
|
348
|
348
|
348
|
348
|
348
|
348
|
|
| Total Equity |
2 028
N/A
|
2 512
+24%
|
3 195
+27%
|
3 947
+24%
|
4 531
+15%
|
5 451
+20%
|
6 637
+22%
|
6 599
-1%
|
6 430
-3%
|
2 991
-53%
|
3 819
+28%
|
4 295
+12%
|
5 318
+24%
|
5 777
+9%
|
4 908
-15%
|
5 920
+21%
|
8 720
+47%
|
11 796
+35%
|
13 673
+16%
|
15 590
+14%
|
|
| Total Liabilities & Equity |
3 160
N/A
|
3 501
+11%
|
4 333
+24%
|
5 146
+19%
|
5 800
+13%
|
7 000
+21%
|
8 439
+21%
|
10 507
+25%
|
9 402
-11%
|
10 782
+15%
|
12 687
+18%
|
13 986
+10%
|
15 026
+7%
|
18 113
+21%
|
26 408
+46%
|
28 974
+10%
|
28 288
-2%
|
32 230
+14%
|
34 609
+7%
|
36 628
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|