Borosil Renewables Ltd
NSE:BORORENEW
Balance Sheet
Balance Sheet Decomposition
Borosil Renewables Ltd
Borosil Renewables Ltd
Balance Sheet
Borosil Renewables Ltd
| 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 |
14
|
15
|
3
|
4
|
5
|
3
|
4
|
4
|
14
|
37
|
72
|
50
|
66
|
95
|
107
|
95
|
2
|
8
|
22
|
115
|
1 263
|
1 656
|
692
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
39
|
67
|
85
|
0
|
0
|
8
|
22
|
115
|
1 263
|
1 478
|
528
|
|
| Cash Equivalents |
14
|
15
|
3
|
4
|
5
|
3
|
4
|
4
|
14
|
37
|
72
|
16
|
26
|
28
|
23
|
95
|
2
|
0
|
0
|
0
|
0
|
178
|
163
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 664
|
1 572
|
2 251
|
1 165
|
2 217
|
1 238
|
1 556
|
1 940
|
501
|
100
|
2 865
|
2 231
|
235
|
488
|
472
|
|
| Total Receivables |
222
|
209
|
134
|
160
|
202
|
196
|
156
|
217
|
693
|
776
|
729
|
570
|
581
|
1 027
|
941
|
1 479
|
283
|
417
|
1 107
|
704
|
972
|
1 280
|
1 326
|
|
| Accounts Receivables |
173
|
144
|
99
|
123
|
149
|
139
|
116
|
161
|
260
|
291
|
287
|
327
|
529
|
775
|
937
|
941
|
241
|
406
|
724
|
596
|
933
|
1 226
|
1 288
|
|
| Other Receivables |
49
|
65
|
35
|
37
|
53
|
57
|
39
|
55
|
432
|
485
|
442
|
243
|
52
|
251
|
4
|
539
|
42
|
10
|
382
|
108
|
39
|
54
|
38
|
|
| Inventory |
264
|
212
|
232
|
196
|
246
|
280
|
351
|
178
|
174
|
228
|
300
|
304
|
600
|
836
|
947
|
621
|
370
|
468
|
379
|
688
|
2 647
|
2 453
|
2 378
|
|
| Other Current Assets |
71
|
13
|
5
|
4
|
1
|
15
|
7
|
7
|
650
|
123
|
37
|
16
|
161
|
158
|
749
|
134
|
214
|
287
|
98
|
107
|
451
|
312
|
167
|
|
| Total Current Assets |
571
|
450
|
374
|
364
|
453
|
494
|
518
|
406
|
6 195
|
2 736
|
3 388
|
2 105
|
3 624
|
3 353
|
4 300
|
4 269
|
1 370
|
1 280
|
4 470
|
3 845
|
5 568
|
6 011
|
4 871
|
|
| PP&E Net |
454
|
445
|
464
|
438
|
504
|
480
|
362
|
356
|
112
|
802
|
946
|
1 778
|
2 701
|
3 308
|
3 301
|
2 361
|
2 415
|
3 452
|
3 240
|
5 739
|
10 336
|
10 416
|
9 059
|
|
| PP&E Gross |
454
|
445
|
464
|
438
|
504
|
480
|
362
|
356
|
112
|
802
|
0
|
1 778
|
2 701
|
3 308
|
3 301
|
2 361
|
2 415
|
3 452
|
3 240
|
5 739
|
10 336
|
10 416
|
9 059
|
|
| Accumulated Depreciation |
292
|
359
|
358
|
395
|
390
|
465
|
495
|
311
|
21
|
25
|
0
|
71
|
0
|
203
|
502
|
555
|
609
|
756
|
1 175
|
1 546
|
2 061
|
3 355
|
4 592
|
|
| Intangible Assets |
0
|
0
|
4
|
3
|
5
|
2
|
9
|
5
|
2
|
14
|
0
|
10
|
7
|
15
|
18
|
18
|
5
|
5
|
4
|
8
|
135
|
129
|
60
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
336
|
406
|
387
|
438
|
336
|
576
|
864
|
81
|
225
|
0
|
2
|
3
|
47
|
25
|
|
| Long-Term Investments |
129
|
129
|
129
|
129
|
196
|
196
|
195
|
195
|
376
|
2 684
|
1 840
|
2 644
|
2 134
|
1 086
|
1 221
|
1 962
|
13
|
20
|
48
|
51
|
216
|
170
|
433
|
|
| Other Long-Term Assets |
30
|
8
|
10
|
8
|
6
|
11
|
8
|
77
|
151
|
21
|
9
|
8
|
100
|
145
|
373
|
80
|
368
|
16
|
66
|
910
|
65
|
67
|
96
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 184
N/A
|
1 032
-13%
|
981
-5%
|
942
-4%
|
1 164
+24%
|
1 183
+2%
|
1 091
-8%
|
1 038
-5%
|
6 965
+571%
|
6 592
-5%
|
6 589
0%
|
6 932
+5%
|
9 002
+30%
|
8 333
-7%
|
9 963
+20%
|
9 554
-4%
|
4 252
-55%
|
4 997
+18%
|
7 829
+57%
|
10 554
+35%
|
16 322
+55%
|
16 840
+3%
|
14 545
-14%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
65
|
73
|
62
|
55
|
60
|
79
|
105
|
92
|
78
|
84
|
95
|
56
|
205
|
282
|
365
|
427
|
102
|
174
|
224
|
326
|
894
|
833
|
710
|
|
| Accrued Liabilities |
4
|
4
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
0
|
2
|
2
|
2
|
2
|
48
|
14
|
11
|
97
|
37
|
59
|
93
|
138
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
18
|
0
|
40
|
498
|
349
|
100
|
187
|
67
|
15
|
0
|
0
|
0
|
146
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
110
|
220
|
164
|
0
|
0
|
88
|
174
|
176
|
991
|
1 544
|
758
|
|
| Other Current Liabilities |
61
|
60
|
111
|
126
|
169
|
130
|
97
|
51
|
214
|
268
|
191
|
237
|
263
|
403
|
491
|
404
|
261
|
487
|
337
|
487
|
1 280
|
787
|
870
|
|
| Total Current Liabilities |
130
|
137
|
175
|
183
|
230
|
212
|
204
|
145
|
295
|
355
|
303
|
297
|
620
|
1 404
|
1 372
|
978
|
565
|
826
|
847
|
1 026
|
3 224
|
3 257
|
2 622
|
|
| Long-Term Debt |
534
|
399
|
336
|
244
|
272
|
313
|
242
|
439
|
0
|
0
|
0
|
7
|
191
|
286
|
160
|
0
|
237
|
768
|
600
|
1 396
|
3 216
|
4 215
|
1 613
|
|
| Deferred Income Tax |
60
|
35
|
30
|
43
|
38
|
28
|
21
|
0
|
0
|
0
|
13
|
34
|
121
|
117
|
194
|
225
|
118
|
126
|
219
|
263
|
343
|
305
|
312
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
302
|
346
|
556
|
0
|
0
|
0
|
0
|
0
|
231
|
197
|
23
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
3
|
7
|
28
|
9
|
11
|
13
|
18
|
21
|
114
|
134
|
1
|
|
| Total Liabilities |
724
N/A
|
571
-21%
|
542
-5%
|
470
-13%
|
540
+15%
|
553
+2%
|
468
-15%
|
586
+25%
|
295
-50%
|
355
+20%
|
317
-11%
|
338
+7%
|
1 237
+266%
|
2 161
+75%
|
2 308
+7%
|
1 212
-48%
|
930
-23%
|
1 733
+86%
|
1 683
-3%
|
2 706
+61%
|
7 128
+163%
|
8 109
+14%
|
4 570
-44%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
34
|
34
|
34
|
34
|
36
|
36
|
40
|
40
|
40
|
31
|
30
|
30
|
30
|
23
|
23
|
23
|
92
|
114
|
130
|
130
|
130
|
131
|
132
|
|
| Retained Earnings |
157
|
158
|
136
|
168
|
262
|
267
|
173
|
2
|
6 458
|
6 205
|
6 242
|
6 565
|
7 735
|
6 089
|
7 370
|
8 298
|
126
|
181
|
706
|
2 355
|
3 592
|
3 127
|
3 364
|
|
| Additional Paid In Capital |
30
|
30
|
30
|
30
|
87
|
87
|
172
|
172
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
3 359
|
3 337
|
5 321
|
5 379
|
5 422
|
5 430
|
6 439
|
|
| Unrealized Security Profit/Loss |
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
261
|
10
|
3
|
6
|
12
|
15
|
49
|
43
|
39
|
|
| Total Equity |
460
N/A
|
461
+0%
|
439
-5%
|
472
+7%
|
624
+32%
|
630
+1%
|
624
-1%
|
453
-27%
|
6 669
+1 374%
|
6 237
-6%
|
6 272
+1%
|
6 595
+5%
|
7 766
+18%
|
6 173
-21%
|
7 655
+24%
|
8 342
+9%
|
3 322
-60%
|
3 264
-2%
|
6 145
+88%
|
7 849
+28%
|
9 194
+17%
|
8 731
-5%
|
9 974
+14%
|
|
| Total Liabilities & Equity |
1 184
N/A
|
1 032
-13%
|
981
-5%
|
942
-4%
|
1 164
+24%
|
1 183
+2%
|
1 091
-8%
|
1 038
-5%
|
6 965
+571%
|
6 592
-5%
|
6 589
0%
|
6 932
+5%
|
9 002
+30%
|
8 333
-7%
|
9 963
+20%
|
9 554
-4%
|
4 252
-55%
|
4 997
+18%
|
7 829
+57%
|
10 554
+35%
|
16 322
+55%
|
16 840
+3%
|
14 545
-14%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
137
|
137
|
137
|
137
|
144
|
144
|
159
|
159
|
159
|
125
|
120
|
120
|
120
|
92
|
92
|
23
|
92
|
114
|
130
|
130
|
130
|
131
|
132
|
|