Dynamatic Technologies Ltd
NSE:DYNAMATECH
Balance Sheet
Balance Sheet Decomposition
Dynamatic Technologies Ltd
Dynamatic Technologies Ltd
Balance Sheet
Dynamatic Technologies 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 |
8
|
11
|
17
|
30
|
33
|
27
|
242
|
231
|
190
|
105
|
192
|
541
|
376
|
726
|
599
|
619
|
399
|
371
|
560
|
380
|
172
|
1 378
|
508
|
337
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
541
|
376
|
726
|
566
|
614
|
399
|
371
|
560
|
379
|
172
|
1 378
|
508
|
337
|
|
| Cash Equivalents |
8
|
11
|
17
|
30
|
33
|
27
|
242
|
231
|
190
|
105
|
192
|
0
|
0
|
0
|
33
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
4
|
20
|
0
|
76
|
206
|
227
|
307
|
270
|
226
|
225
|
230
|
105
|
121
|
|
| Total Receivables |
279
|
257
|
333
|
388
|
494
|
621
|
903
|
1 155
|
1 055
|
1 362
|
2 798
|
1 802
|
1 367
|
1 411
|
1 693
|
1 858
|
2 324
|
2 711
|
2 667
|
2 328
|
2 495
|
2 928
|
3 333
|
3 288
|
|
| Accounts Receivables |
25
|
32
|
24
|
24
|
28
|
40
|
44
|
108
|
115
|
185
|
202
|
1 599
|
1 151
|
1 131
|
1 410
|
1 506
|
1 861
|
2 294
|
2 359
|
1 982
|
2 106
|
2 577
|
2 994
|
2 894
|
|
| Other Receivables |
254
|
225
|
309
|
364
|
466
|
581
|
859
|
1 047
|
940
|
1 177
|
2 596
|
203
|
216
|
280
|
283
|
352
|
463
|
417
|
308
|
346
|
389
|
351
|
339
|
394
|
|
| Inventory |
125
|
146
|
169
|
236
|
275
|
310
|
472
|
633
|
627
|
852
|
1 962
|
2 070
|
2 407
|
2 355
|
2 339
|
2 438
|
2 909
|
2 850
|
2 797
|
2 421
|
2 859
|
3 369
|
3 234
|
3 766
|
|
| Other Current Assets |
0
|
0
|
0
|
17
|
17
|
22
|
53
|
70
|
157
|
81
|
137
|
87
|
166
|
125
|
76
|
85
|
135
|
129
|
103
|
144
|
283
|
423
|
367
|
530
|
|
| Total Current Assets |
413
|
414
|
520
|
671
|
819
|
980
|
1 670
|
2 090
|
2 041
|
2 399
|
5 088
|
4 504
|
4 336
|
4 616
|
4 782
|
5 206
|
5 994
|
6 368
|
6 397
|
5 499
|
6 034
|
8 329
|
7 548
|
8 042
|
|
| PP&E Net |
452
|
468
|
566
|
718
|
821
|
1 152
|
1 780
|
2 552
|
2 464
|
3 344
|
6 392
|
6 413
|
5 995
|
5 398
|
6 781
|
6 711
|
6 784
|
5 315
|
7 089
|
5 856
|
5 739
|
6 310
|
6 832
|
6 953
|
|
| PP&E Gross |
452
|
468
|
566
|
718
|
821
|
1 152
|
1 780
|
2 552
|
2 464
|
0
|
0
|
6 413
|
5 995
|
5 398
|
6 781
|
6 711
|
6 784
|
5 315
|
7 089
|
5 856
|
5 739
|
6 310
|
6 832
|
6 953
|
|
| Accumulated Depreciation |
255
|
297
|
359
|
433
|
505
|
582
|
707
|
1 069
|
1 257
|
0
|
0
|
2 604
|
3 565
|
3 449
|
600
|
825
|
1 665
|
1 687
|
2 324
|
2 434
|
2 655
|
3 060
|
3 423
|
3 982
|
|
| Intangible Assets |
0
|
0
|
0
|
17
|
5
|
5
|
9
|
96
|
126
|
203
|
235
|
279
|
224
|
202
|
39
|
299
|
274
|
254
|
234
|
232
|
249
|
245
|
243
|
364
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
323
|
302
|
320
|
679
|
679
|
679
|
879
|
936
|
826
|
951
|
925
|
972
|
1 026
|
1 010
|
1 047
|
940
|
980
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
128
|
124
|
171
|
228
|
197
|
198
|
143
|
193
|
214
|
268
|
275
|
124
|
69
|
74
|
|
| Long-Term Investments |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
0
|
0
|
11
|
10
|
8
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Long-Term Assets |
5
|
13
|
15
|
10
|
14
|
45
|
13
|
62
|
23
|
63
|
337
|
128
|
189
|
175
|
55
|
39
|
36
|
787
|
0
|
1 404
|
556
|
630
|
87
|
87
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
323
|
302
|
320
|
679
|
679
|
679
|
879
|
936
|
826
|
951
|
925
|
972
|
1 026
|
1 010
|
1 047
|
940
|
980
|
|
| Total Assets |
872
N/A
|
896
+3%
|
1 101
+23%
|
1 415
+29%
|
1 658
+17%
|
2 181
+32%
|
3 471
+59%
|
5 124
+48%
|
4 957
-3%
|
6 412
+29%
|
12 862
+101%
|
12 127
-6%
|
11 594
-4%
|
11 498
-1%
|
12 800
+11%
|
13 289
+4%
|
14 189
+7%
|
13 848
-2%
|
14 908
+8%
|
14 288
-4%
|
13 865
-3%
|
16 688
+20%
|
15 723
-6%
|
16 503
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
79
|
116
|
223
|
267
|
365
|
363
|
603
|
410
|
562
|
767
|
1 882
|
2 454
|
2 806
|
2 743
|
2 419
|
2 450
|
2 631
|
2 767
|
2 746
|
2 046
|
2 187
|
2 294
|
1 852
|
2 301
|
|
| Accrued Liabilities |
8
|
7
|
4
|
3
|
5
|
10
|
6
|
8
|
40
|
113
|
302
|
159
|
212
|
140
|
308
|
279
|
370
|
308
|
447
|
452
|
446
|
622
|
559
|
548
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
259
|
314
|
342
|
265
|
1 175
|
2 249
|
1 743
|
1 021
|
1 405
|
1 321
|
1 765
|
2 209
|
2 160
|
2 200
|
1 505
|
1 654
|
2 572
|
2 650
|
2 758
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
512
|
872
|
1 501
|
1 289
|
1 107
|
1 154
|
406
|
606
|
474
|
759
|
1 121
|
1 181
|
1 652
|
243
|
257
|
|
| Other Current Liabilities |
58
|
67
|
79
|
117
|
182
|
80
|
90
|
186
|
103
|
348
|
596
|
639
|
581
|
551
|
244
|
342
|
487
|
370
|
209
|
286
|
167
|
393
|
463
|
407
|
|
| Total Current Liabilities |
145
|
190
|
306
|
387
|
552
|
711
|
1 013
|
947
|
969
|
2 915
|
5 900
|
6 496
|
5 909
|
5 946
|
5 446
|
5 243
|
6 303
|
6 078
|
6 360
|
5 410
|
5 635
|
7 534
|
5 766
|
6 271
|
|
| Long-Term Debt |
499
|
456
|
495
|
650
|
626
|
840
|
1 643
|
2 837
|
2 526
|
1 600
|
4 663
|
3 442
|
3 619
|
2 658
|
3 825
|
4 633
|
4 287
|
3 958
|
4 470
|
4 812
|
4 032
|
3 311
|
2 958
|
2 697
|
|
| Deferred Income Tax |
48
|
54
|
68
|
87
|
86
|
121
|
167
|
219
|
255
|
304
|
287
|
313
|
341
|
276
|
331
|
288
|
251
|
345
|
98
|
84
|
65
|
23
|
27
|
11
|
|
| Minority Interest |
23
|
25
|
31
|
40
|
52
|
63
|
0
|
0
|
0
|
0
|
330
|
330
|
26
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
283
|
210
|
167
|
97
|
122
|
138
|
210
|
218
|
249
|
294
|
319
|
401
|
294
|
349
|
|
| Total Liabilities |
715
N/A
|
726
+2%
|
900
+24%
|
1 165
+29%
|
1 316
+13%
|
1 734
+32%
|
2 823
+63%
|
4 002
+42%
|
3 750
-6%
|
4 867
+30%
|
11 463
+136%
|
10 790
-6%
|
10 063
-7%
|
8 982
-11%
|
9 724
+8%
|
10 301
+6%
|
11 051
+7%
|
10 600
-4%
|
11 177
+5%
|
10 600
-5%
|
10 051
-5%
|
11 268
+12%
|
9 045
-20%
|
9 328
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
66
|
66
|
66
|
42
|
42
|
42
|
48
|
54
|
54
|
54
|
54
|
54
|
55
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
68
|
68
|
68
|
|
| Retained Earnings |
69
|
82
|
113
|
189
|
282
|
387
|
584
|
488
|
545
|
696
|
833
|
760
|
988
|
940
|
1 814
|
1 928
|
1 842
|
2 025
|
2 407
|
2 192
|
2 329
|
2 737
|
3 864
|
4 215
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
731
|
731
|
731
|
711
|
711
|
918
|
1 507
|
1 207
|
1 207
|
1 207
|
1 207
|
1 207
|
1 207
|
1 207
|
2 332
|
2 332
|
2 332
|
|
| Unrealized Security Profit/Loss |
20
|
19
|
19
|
19
|
18
|
18
|
17
|
17
|
17
|
202
|
202
|
201
|
63
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
3
|
3
|
3
|
0
|
0
|
0
|
3
|
168
|
141
|
138
|
400
|
390
|
492
|
41
|
9
|
211
|
26
|
46
|
53
|
225
|
214
|
283
|
414
|
561
|
|
| Total Equity |
157
N/A
|
171
+9%
|
201
+18%
|
250
+24%
|
342
+37%
|
447
+31%
|
648
+45%
|
1 122
+73%
|
1 207
+8%
|
1 545
+28%
|
1 400
-9%
|
1 336
-5%
|
1 532
+15%
|
2 517
+64%
|
3 076
+22%
|
2 988
-3%
|
3 138
+5%
|
3 249
+4%
|
3 731
+15%
|
3 688
-1%
|
3 814
+3%
|
5 420
+42%
|
6 677
+23%
|
7 175
+7%
|
|
| Total Liabilities & Equity |
872
N/A
|
896
+3%
|
1 101
+23%
|
1 415
+29%
|
1 659
+17%
|
2 181
+31%
|
3 471
+59%
|
5 124
+48%
|
4 957
-3%
|
6 412
+29%
|
12 862
+101%
|
12 127
-6%
|
11 594
-4%
|
11 498
-1%
|
12 800
+11%
|
13 289
+4%
|
14 189
+7%
|
13 848
-2%
|
14 908
+8%
|
14 288
-4%
|
13 865
-3%
|
16 688
+20%
|
15 723
-6%
|
16 503
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|