Bombay Dyeing and Mfg Co Ltd
NSE:BOMDYEING
Balance Sheet
Balance Sheet Decomposition
Bombay Dyeing and Mfg Co Ltd
Bombay Dyeing and Mfg Co Ltd
Balance Sheet
Bombay Dyeing and Mfg Co 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 |
99
|
68
|
68
|
55
|
333
|
38
|
48
|
100
|
189
|
41
|
57
|
313
|
201
|
178
|
252
|
608
|
284
|
349
|
180
|
1 780
|
4 400
|
1 557
|
4 247
|
987
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
48
|
100
|
189
|
41
|
57
|
313
|
201
|
83
|
0
|
0
|
142
|
288
|
172
|
1 022
|
1 910
|
807
|
4 232
|
656
|
|
| Cash Equivalents |
99
|
68
|
68
|
55
|
333
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
252
|
608
|
142
|
61
|
8
|
758
|
2 490
|
750
|
14
|
332
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
323
|
489
|
1 136
|
150
|
161
|
268
|
104
|
71
|
497
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
727
|
5 479
|
|
| Total Receivables |
2 710
|
1 830
|
1 723
|
1 847
|
3 116
|
4 504
|
5 098
|
6 129
|
8 148
|
2 932
|
8 269
|
4 824
|
7 861
|
10 454
|
5 972
|
5 728
|
18 870
|
11 940
|
8 258
|
6 818
|
3 138
|
3 043
|
2 744
|
3 649
|
|
| Accounts Receivables |
838
|
539
|
635
|
728
|
1 585
|
2 514
|
2 849
|
4 059
|
6 346
|
1 199
|
6 749
|
3 473
|
6 269
|
7 371
|
4 136
|
2 146
|
17 145
|
10 922
|
7 282
|
6 564
|
2 949
|
2 672
|
665
|
651
|
|
| Other Receivables |
1 872
|
1 291
|
1 088
|
1 119
|
1 531
|
1 990
|
2 249
|
2 070
|
1 802
|
1 733
|
1 520
|
1 351
|
1 592
|
3 083
|
1 836
|
3 582
|
1 725
|
1 018
|
976
|
254
|
189
|
371
|
2 079
|
2 998
|
|
| Inventory |
1 643
|
1 990
|
1 679
|
1 997
|
2 120
|
1 715
|
1 417
|
3 803
|
1 442
|
10 317
|
15 497
|
12 860
|
7 187
|
7 111
|
3 236
|
4 208
|
4 090
|
22 005
|
24 238
|
20 431
|
18 145
|
10 981
|
2 449
|
2 543
|
|
| Other Current Assets |
11
|
10
|
1
|
1
|
11
|
26
|
455
|
505
|
986
|
1 082
|
345
|
315
|
397
|
399
|
3 201
|
3 185
|
1 275
|
454
|
523
|
833
|
520
|
443
|
4 496
|
912
|
|
| Total Current Assets |
4 463
|
3 897
|
3 471
|
3 900
|
5 579
|
6 606
|
7 507
|
11 672
|
10 916
|
14 533
|
24 436
|
18 415
|
15 717
|
18 639
|
12 659
|
13 730
|
24 518
|
34 748
|
33 197
|
29 862
|
26 203
|
16 024
|
10 976
|
12 913
|
|
| PP&E Net |
2 968
|
2 540
|
2 183
|
1 514
|
2 291
|
8 492
|
12 195
|
11 862
|
11 545
|
10 890
|
10 274
|
10 296
|
10 063
|
9 502
|
6 570
|
6 424
|
6 262
|
5 286
|
5 178
|
4 853
|
4 630
|
4 371
|
5 854
|
6 061
|
|
| PP&E Gross |
2 968
|
2 540
|
2 183
|
1 514
|
2 291
|
8 492
|
12 195
|
11 862
|
11 545
|
0
|
10 274
|
10 296
|
10 063
|
9 502
|
0
|
6 424
|
6 262
|
5 286
|
5 178
|
4 853
|
4 630
|
4 371
|
5 854
|
6 061
|
|
| Accumulated Depreciation |
5 554
|
5 732
|
5 732
|
6 224
|
5 962
|
5 128
|
1 229
|
1 766
|
2 277
|
0
|
3 424
|
4 023
|
4 482
|
5 318
|
0
|
303
|
589
|
866
|
1 175
|
1 421
|
1 519
|
2 047
|
2 316
|
2 615
|
|
| Intangible Assets |
0
|
0
|
35
|
0
|
0
|
16
|
76
|
71
|
61
|
49
|
41
|
52
|
48
|
33
|
19
|
6
|
1
|
2
|
7
|
2
|
2
|
2
|
2
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
683
|
476
|
8 241
|
11 158
|
12 017
|
5 188
|
8 338
|
418
|
441
|
211
|
941
|
1 000
|
1 184
|
1 641
|
1 215
|
|
| Long-Term Investments |
1 296
|
2 865
|
3 603
|
2 412
|
1 680
|
1 537
|
1 267
|
602
|
602
|
602
|
560
|
560
|
560
|
544
|
4 986
|
7 765
|
9 542
|
10 656
|
3 807
|
4 771
|
3 707
|
1 994
|
6 774
|
9 227
|
|
| Other Long-Term Assets |
0
|
0
|
4
|
401
|
1 758
|
1 130
|
1 155
|
1 260
|
1 251
|
0
|
95
|
282
|
90
|
113
|
98
|
108
|
727
|
674
|
5 720
|
5 954
|
6 767
|
6 365
|
359
|
537
|
|
| Total Assets |
8 726
N/A
|
9 303
+7%
|
9 296
0%
|
8 227
-11%
|
11 308
+37%
|
17 780
+57%
|
22 200
+25%
|
25 467
+15%
|
24 374
-4%
|
26 757
+10%
|
35 881
+34%
|
37 846
+5%
|
37 636
-1%
|
40 849
+9%
|
29 520
-28%
|
36 372
+23%
|
41 468
+14%
|
51 807
+25%
|
48 119
-7%
|
46 382
-4%
|
42 308
-9%
|
29 940
-29%
|
25 605
-14%
|
29 954
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 028
|
638
|
817
|
691
|
588
|
2 046
|
2 318
|
2 000
|
2 340
|
1 886
|
2 410
|
4 127
|
4 392
|
4 808
|
3 091
|
3 577
|
3 511
|
5 230
|
3 087
|
3 846
|
3 353
|
3 630
|
3 588
|
2 810
|
|
| Accrued Liabilities |
5
|
4
|
5
|
6
|
6
|
13
|
11
|
20
|
16
|
83
|
117
|
143
|
111
|
784
|
150
|
105
|
1 932
|
843
|
1 189
|
1 155
|
733
|
1 330
|
458
|
432
|
|
| Short-Term Debt |
84
|
37
|
8
|
5
|
3
|
0
|
66
|
81
|
96
|
0
|
4 057
|
5 759
|
7 135
|
5 272
|
8 420
|
12 169
|
4 148
|
5 744
|
7 841
|
8 931
|
3 369
|
1 957
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
7 430
|
4 834
|
2 863
|
3 692
|
3 893
|
3 861
|
3 839
|
761
|
236
|
292
|
7 784
|
9 552
|
7 469
|
0
|
0
|
|
| Other Current Liabilities |
1 114
|
1 063
|
620
|
454
|
453
|
959
|
601
|
1 373
|
816
|
1 047
|
1 417
|
2 286
|
1 902
|
1 156
|
2 989
|
3 619
|
1 310
|
3 938
|
1 500
|
1 397
|
1 143
|
1 174
|
1 338
|
1 996
|
|
| Total Current Liabilities |
2 232
|
1 742
|
1 451
|
1 156
|
1 050
|
3 018
|
2 996
|
3 474
|
3 269
|
10 445
|
12 834
|
15 177
|
17 232
|
15 914
|
18 510
|
23 309
|
11 661
|
15 991
|
13 909
|
23 112
|
18 150
|
15 561
|
5 384
|
5 238
|
|
| Long-Term Debt |
2 925
|
3 809
|
3 626
|
3 545
|
5 584
|
10 524
|
14 134
|
17 109
|
17 751
|
4 979
|
5 081
|
5 596
|
5 540
|
9 183
|
12 071
|
9 409
|
23 125
|
33 734
|
33 394
|
25 007
|
31 496
|
26 994
|
28
|
29
|
|
| Deferred Income Tax |
230
|
218
|
359
|
106
|
26
|
211
|
992
|
1 180
|
1 251
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
159
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
265
|
266
|
266
|
266
|
266
|
266
|
266
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
42
|
202
|
229
|
205
|
253
|
311
|
314
|
257
|
212
|
211
|
233
|
112
|
1 720
|
1 084
|
|
| Total Liabilities |
5 387
N/A
|
5 769
+7%
|
5 436
-6%
|
4 807
-12%
|
6 660
+39%
|
13 753
+107%
|
18 122
+32%
|
21 762
+20%
|
22 271
+2%
|
15 475
-31%
|
17 957
+16%
|
20 976
+17%
|
23 000
+10%
|
25 328
+10%
|
30 834
+22%
|
33 028
+7%
|
35 099
+6%
|
49 717
+42%
|
47 249
-5%
|
48 064
+2%
|
49 614
+3%
|
42 401
-15%
|
6 865
-84%
|
6 245
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
392
|
390
|
385
|
386
|
386
|
386
|
386
|
386
|
386
|
405
|
413
|
413
|
413
|
413
|
413
|
413
|
413
|
413
|
418
|
418
|
418
|
418
|
418
|
418
|
|
| Retained Earnings |
2 948
|
3 144
|
3 475
|
3 034
|
4 262
|
3 544
|
3 671
|
1 680
|
1 752
|
2 068
|
2 321
|
2 836
|
2 886
|
2 299
|
7 476
|
5 761
|
4 552
|
9 933
|
4 411
|
7 964
|
12 524
|
16 019
|
13 394
|
18 083
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
20
|
21
|
21
|
21
|
1 020
|
1 414
|
1 414
|
1 414
|
1 466
|
1 336
|
1 336
|
1 336
|
1 336
|
1 336
|
1 336
|
1 336
|
1 336
|
1 336
|
1 336
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
77
|
0
|
2 016
|
0
|
7 788
|
13 779
|
12 210
|
9 933
|
11 340
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
398
|
55
|
0
|
2
|
2
|
11
|
2
|
4 412
|
7 355
|
9 172
|
10 275
|
3 526
|
4 527
|
3 463
|
1 804
|
3 591
|
3 872
|
|
| Total Equity |
3 340
N/A
|
3 534
+6%
|
3 860
+9%
|
3 420
-11%
|
4 648
+36%
|
4 027
-13%
|
4 078
+1%
|
3 704
-9%
|
2 104
-43%
|
11 282
+436%
|
17 924
+59%
|
16 871
-6%
|
14 636
-13%
|
15 521
+6%
|
1 314
N/A
|
3 343
N/A
|
6 369
+91%
|
2 090
-67%
|
869
-58%
|
1 682
N/A
|
7 306
-334%
|
12 461
-71%
|
18 740
N/A
|
23 709
+27%
|
|
| Total Liabilities & Equity |
8 726
N/A
|
9 303
+7%
|
9 296
0%
|
8 227
-11%
|
11 308
+37%
|
17 780
+57%
|
22 200
+25%
|
25 467
+15%
|
24 374
-4%
|
26 757
+10%
|
35 881
+34%
|
37 846
+5%
|
37 636
-1%
|
40 849
+9%
|
29 520
-28%
|
36 372
+23%
|
41 468
+14%
|
51 807
+25%
|
48 119
-7%
|
46 382
-4%
|
42 308
-9%
|
29 940
-29%
|
25 605
-14%
|
29 954
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
205
|
195
|
193
|
193
|
193
|
193
|
193
|
193
|
193
|
203
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
207
|
|