Dollar Industries Ltd
NSE:DOLLAR
Balance Sheet
Balance Sheet Decomposition
Dollar Industries Ltd
Dollar Industries Ltd
Balance Sheet
Dollar Industries Ltd
| 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 |
77
|
233
|
100
|
91
|
104
|
97
|
194
|
207
|
59
|
70
|
2
|
13
|
22
|
4
|
|
| Cash |
72
|
202
|
100
|
91
|
104
|
97
|
180
|
207
|
59
|
70
|
2
|
2
|
21
|
3
|
|
| Cash Equivalents |
6
|
31
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
12
|
1
|
1
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
29
|
27
|
28
|
10
|
9
|
|
| Total Receivables |
990
|
1 279
|
1 500
|
2 015
|
2 078
|
2 390
|
2 747
|
3 510
|
3 653
|
3 337
|
4 586
|
4 862
|
5 704
|
6 293
|
|
| Accounts Receivables |
918
|
1 110
|
1 414
|
1 852
|
1 932
|
2 265
|
2 717
|
3 476
|
3 601
|
3 309
|
4 021
|
4 283
|
4 930
|
5 592
|
|
| Other Receivables |
72
|
169
|
86
|
163
|
146
|
125
|
30
|
34
|
52
|
28
|
565
|
579
|
775
|
701
|
|
| Inventory |
1 163
|
1 239
|
1 067
|
1 211
|
2 084
|
2 049
|
2 852
|
3 269
|
3 081
|
3 363
|
4 789
|
3 635
|
4 887
|
5 501
|
|
| Other Current Assets |
35
|
36
|
3
|
5
|
3
|
9
|
184
|
272
|
342
|
428
|
14
|
13
|
14
|
24
|
|
| Total Current Assets |
2 265
|
2 787
|
2 670
|
3 322
|
4 268
|
4 545
|
5 976
|
7 258
|
7 150
|
7 227
|
9 419
|
8 551
|
10 637
|
11 822
|
|
| PP&E Net |
560
|
558
|
756
|
857
|
843
|
747
|
705
|
721
|
883
|
999
|
1 401
|
1 822
|
2 437
|
2 731
|
|
| PP&E Gross |
560
|
558
|
756
|
857
|
843
|
747
|
705
|
721
|
883
|
999
|
1 401
|
1 822
|
2 437
|
2 731
|
|
| Accumulated Depreciation |
182
|
282
|
370
|
483
|
617
|
764
|
267
|
376
|
517
|
670
|
832
|
991
|
1 201
|
1 523
|
|
| Intangible Assets |
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
27
|
30
|
34
|
13
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
41
|
39
|
42
|
34
|
53
|
18
|
14
|
41
|
85
|
90
|
190
|
290
|
319
|
133
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
3
|
34
|
58
|
65
|
46
|
54
|
17
|
25
|
16
|
|
| Other Long-Term Assets |
33
|
0
|
2
|
3
|
6
|
4
|
1
|
0
|
14
|
12
|
17
|
25
|
13
|
45
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 899
N/A
|
3 384
+17%
|
3 470
+3%
|
4 216
+21%
|
5 171
+23%
|
5 318
+3%
|
6 731
+27%
|
8 080
+20%
|
8 197
+1%
|
8 372
+2%
|
11 108
+33%
|
10 735
-3%
|
13 465
+25%
|
14 761
+10%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
248
|
316
|
624
|
785
|
1 018
|
934
|
1 127
|
1 475
|
1 203
|
1 395
|
1 761
|
1 375
|
1 823
|
2 085
|
|
| Accrued Liabilities |
1
|
11
|
10
|
17
|
10
|
26
|
26
|
39
|
30
|
66
|
64
|
63
|
84
|
104
|
|
| Short-Term Debt |
993
|
1 126
|
1 026
|
1 267
|
1 501
|
1 389
|
1 250
|
2 077
|
2 058
|
1 196
|
2 029
|
1 606
|
2 717
|
2 865
|
|
| Current Portion of Long-Term Debt |
66
|
65
|
96
|
111
|
277
|
113
|
142
|
122
|
17
|
56
|
58
|
34
|
79
|
163
|
|
| Other Current Liabilities |
286
|
464
|
206
|
209
|
258
|
269
|
187
|
154
|
154
|
196
|
375
|
383
|
419
|
430
|
|
| Total Current Liabilities |
1 594
|
1 983
|
1 962
|
2 389
|
3 064
|
2 733
|
2 731
|
3 866
|
3 462
|
2 910
|
4 287
|
3 462
|
5 121
|
5 647
|
|
| Long-Term Debt |
455
|
467
|
390
|
538
|
553
|
661
|
450
|
35
|
87
|
44
|
52
|
112
|
416
|
409
|
|
| Deferred Income Tax |
64
|
48
|
29
|
45
|
41
|
24
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
27
|
39
|
|
| Other Liabilities |
0
|
0
|
78
|
40
|
59
|
92
|
23
|
21
|
40
|
52
|
60
|
73
|
89
|
107
|
|
| Total Liabilities |
2 114
N/A
|
2 498
+18%
|
2 459
-2%
|
3 012
+23%
|
3 716
+23%
|
3 509
-6%
|
3 207
-9%
|
3 923
+22%
|
3 589
-9%
|
3 005
-16%
|
4 398
+46%
|
3 663
-17%
|
5 654
+54%
|
6 201
+10%
|
|
| Equity | |||||||||||||||
| Common Stock |
78
|
78
|
78
|
78
|
78
|
108
|
113
|
113
|
113
|
113
|
113
|
113
|
113
|
113
|
|
| Retained Earnings |
708
|
808
|
934
|
1 126
|
1 377
|
1 592
|
2 231
|
2 864
|
3 316
|
4 075
|
5 418
|
5 780
|
6 519
|
7 267
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1 179
|
1 179
|
1 179
|
1 179
|
1 179
|
1 179
|
1 179
|
1 179
|
|
| Total Equity |
786
N/A
|
886
+13%
|
1 012
+14%
|
1 204
+19%
|
1 455
+21%
|
1 809
+24%
|
3 524
+95%
|
4 157
+18%
|
4 608
+11%
|
5 368
+16%
|
6 710
+25%
|
7 072
+5%
|
7 811
+10%
|
8 559
+10%
|
|
| Total Liabilities & Equity |
2 899
N/A
|
3 384
+17%
|
3 470
+3%
|
4 216
+21%
|
5 171
+23%
|
5 318
+3%
|
6 731
+27%
|
8 080
+20%
|
8 197
+1%
|
8 372
+2%
|
11 108
+33%
|
10 735
-3%
|
13 465
+25%
|
14 761
+10%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
39
|
39
|
8
|
8
|
8
|
54
|
57
|
57
|
57
|
57
|
57
|
57
|
57
|
57
|
|