Elecon Engineering Company Ltd
NSE:ELECON
Balance Sheet
Balance Sheet Decomposition
Elecon Engineering Company Ltd
Elecon Engineering Company Ltd
Balance Sheet
Elecon Engineering Company 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 |
19
|
17
|
27
|
85
|
247
|
128
|
48
|
75
|
130
|
173
|
101
|
290
|
211
|
305
|
443
|
912
|
468
|
560
|
773
|
961
|
844
|
823
|
1 097
|
1 587
|
|
| Cash |
19
|
17
|
27
|
85
|
247
|
128
|
48
|
75
|
130
|
173
|
101
|
290
|
0
|
293
|
412
|
905
|
468
|
560
|
773
|
961
|
764
|
623
|
823
|
704
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
211
|
12
|
31
|
7
|
0
|
0
|
0
|
0
|
80
|
200
|
274
|
884
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
26
|
532
|
254
|
97
|
153
|
96
|
96
|
183
|
367
|
0
|
103
|
150
|
1 799
|
446
|
272
|
1 463
|
3 684
|
5 659
|
|
| Total Receivables |
729
|
820
|
894
|
1 394
|
2 448
|
4 270
|
5 495
|
5 363
|
5 605
|
6 441
|
8 573
|
9 824
|
9 617
|
6 531
|
7 114
|
6 594
|
7 792
|
7 996
|
6 256
|
7 035
|
4 832
|
3 560
|
4 558
|
6 338
|
|
| Accounts Receivables |
558
|
697
|
746
|
1 140
|
2 142
|
3 880
|
4 923
|
1 196
|
1 317
|
6 000
|
7 833
|
8 377
|
8 531
|
6 480
|
7 057
|
6 342
|
7 731
|
7 891
|
6 121
|
6 991
|
4 790
|
3 492
|
4 508
|
6 261
|
|
| Other Receivables |
171
|
123
|
148
|
254
|
306
|
390
|
572
|
4 167
|
4 288
|
441
|
740
|
1 447
|
1 086
|
51
|
57
|
252
|
61
|
105
|
135
|
44
|
42
|
67
|
50
|
76
|
|
| Inventory |
487
|
481
|
947
|
1 200
|
1 639
|
1 690
|
2 526
|
4 007
|
3 152
|
3 858
|
3 608
|
3 929
|
3 579
|
3 618
|
3 787
|
3 519
|
3 352
|
3 641
|
3 290
|
2 625
|
2 664
|
2 802
|
2 326
|
2 647
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
107
|
122
|
38
|
154
|
196
|
161
|
334
|
422
|
221
|
560
|
277
|
240
|
269
|
255
|
228
|
525
|
732
|
|
| Total Current Assets |
1 234
|
1 318
|
1 867
|
2 678
|
4 334
|
6 087
|
8 096
|
10 085
|
9 263
|
10 607
|
12 588
|
14 335
|
13 664
|
10 971
|
12 133
|
11 246
|
12 275
|
12 623
|
12 358
|
11 336
|
8 865
|
8 876
|
12 189
|
16 963
|
|
| PP&E Net |
509
|
474
|
456
|
621
|
952
|
1 267
|
1 931
|
3 110
|
3 622
|
3 823
|
4 584
|
5 218
|
4 780
|
8 367
|
7 925
|
7 563
|
7 113
|
6 829
|
6 553
|
6 077
|
5 934
|
6 085
|
6 226
|
7 702
|
|
| PP&E Gross |
509
|
474
|
456
|
621
|
952
|
1 267
|
1 931
|
3 110
|
3 622
|
3 823
|
4 584
|
5 218
|
4 780
|
8 367
|
7 925
|
7 563
|
7 113
|
6 829
|
6 553
|
6 077
|
5 934
|
6 085
|
6 226
|
7 702
|
|
| Accumulated Depreciation |
937
|
992
|
1 048
|
1 112
|
1 182
|
1 244
|
1 234
|
1 448
|
1 651
|
2 580
|
2 993
|
3 468
|
3 798
|
736
|
1 315
|
1 832
|
2 305
|
2 485
|
2 891
|
3 354
|
3 249
|
3 553
|
3 630
|
3 998
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
564
|
638
|
326
|
378
|
321
|
296
|
197
|
230
|
225
|
195
|
180
|
153
|
175
|
200
|
236
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
508
|
508
|
808
|
868
|
835
|
835
|
835
|
981
|
962
|
989
|
1 071
|
1 057
|
1 028
|
1 018
|
1 018
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
131
|
710
|
371
|
747
|
102
|
104
|
181
|
216
|
218
|
96
|
89
|
73
|
209
|
452
|
308
|
|
| Long-Term Investments |
48
|
59
|
58
|
56
|
63
|
80
|
95
|
109
|
57
|
38
|
62
|
47
|
55
|
575
|
516
|
519
|
538
|
567
|
840
|
789
|
796
|
828
|
1 092
|
1 063
|
|
| Other Long-Term Assets |
42
|
123
|
87
|
50
|
26
|
12
|
25
|
19
|
37
|
1 297
|
129
|
153
|
116
|
105
|
250
|
402
|
296
|
271
|
319
|
386
|
307
|
118
|
63
|
5
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
508
|
508
|
808
|
868
|
835
|
835
|
835
|
981
|
962
|
989
|
1 071
|
1 057
|
1 028
|
1 018
|
1 018
|
|
| Total Assets |
1 833
N/A
|
1 974
+8%
|
2 468
+25%
|
3 405
+38%
|
5 375
+58%
|
7 447
+39%
|
10 147
+36%
|
13 322
+31%
|
12 979
-3%
|
16 968
+31%
|
19 219
+13%
|
21 259
+11%
|
20 607
-3%
|
21 276
+3%
|
22 061
+4%
|
20 944
-5%
|
21 647
+3%
|
21 695
+0%
|
21 350
-2%
|
19 927
-7%
|
17 185
-14%
|
17 320
+1%
|
21 240
+23%
|
27 295
+29%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
334
|
522
|
782
|
1 037
|
1 528
|
2 040
|
2 753
|
2 817
|
2 947
|
3 727
|
5 090
|
5 398
|
4 940
|
5 268
|
5 455
|
4 828
|
5 093
|
4 010
|
5 193
|
4 243
|
2 704
|
2 135
|
1 879
|
2 801
|
|
| Accrued Liabilities |
9
|
5
|
5
|
8
|
10
|
14
|
40
|
33
|
87
|
98
|
115
|
157
|
30
|
13
|
17
|
15
|
19
|
1 353
|
286
|
312
|
4
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 753
|
3 802
|
4 394
|
4 396
|
3 400
|
3 955
|
3 637
|
3 574
|
2 814
|
2 551
|
1 302
|
804
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
698
|
855
|
735
|
560
|
433
|
544
|
803
|
461
|
229
|
333
|
446
|
68
|
69
|
111
|
347
|
|
| Other Current Liabilities |
199
|
133
|
236
|
539
|
629
|
503
|
708
|
1 468
|
1 055
|
1 075
|
1 683
|
1 239
|
1 778
|
2 149
|
2 105
|
1 912
|
2 257
|
1 795
|
1 788
|
2 085
|
1 815
|
1 321
|
2 004
|
2 223
|
|
| Total Current Liabilities |
542
|
660
|
1 023
|
1 584
|
2 167
|
2 556
|
3 500
|
4 318
|
4 088
|
9 351
|
11 545
|
11 924
|
11 704
|
11 263
|
12 075
|
11 195
|
11 404
|
10 202
|
10 152
|
8 389
|
5 395
|
3 525
|
3 993
|
5 371
|
|
| Long-Term Debt |
562
|
572
|
689
|
961
|
2 057
|
2 837
|
4 093
|
5 921
|
5 216
|
2 034
|
1 991
|
1 840
|
1 378
|
1 623
|
1 789
|
1 394
|
1 870
|
2 439
|
1 950
|
1 335
|
478
|
404
|
594
|
1 465
|
|
| Deferred Income Tax |
110
|
106
|
105
|
126
|
124
|
175
|
187
|
330
|
414
|
392
|
449
|
439
|
432
|
557
|
617
|
768
|
733
|
807
|
79
|
302
|
277
|
264
|
256
|
229
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
343
|
350
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 007
|
648
|
1 334
|
1 423
|
1 035
|
537
|
488
|
552
|
567
|
627
|
709
|
532
|
336
|
357
|
242
|
|
| Total Liabilities |
1 215
N/A
|
1 338
+10%
|
1 817
+36%
|
2 672
+47%
|
4 348
+63%
|
5 568
+28%
|
7 779
+40%
|
10 568
+36%
|
9 718
-8%
|
12 784
+32%
|
14 632
+14%
|
15 881
+9%
|
15 286
-4%
|
14 477
-5%
|
15 018
+4%
|
13 845
-8%
|
14 559
+5%
|
14 014
-4%
|
12 808
-9%
|
10 735
-16%
|
6 682
-38%
|
4 529
-32%
|
5 200
+15%
|
7 308
+41%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
58
|
58
|
58
|
58
|
59
|
62
|
186
|
186
|
186
|
186
|
186
|
218
|
218
|
218
|
218
|
224
|
224
|
224
|
224
|
224
|
224
|
224
|
224
|
224
|
|
| Retained Earnings |
560
|
560
|
565
|
658
|
878
|
1 260
|
1 330
|
2 080
|
2 580
|
3 469
|
3 989
|
4 904
|
4 919
|
6 293
|
6 519
|
6 468
|
6 439
|
7 066
|
7 945
|
8 554
|
9 894
|
12 119
|
15 348
|
19 181
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
49
|
402
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
|
| Other Equity |
0
|
17
|
27
|
16
|
40
|
155
|
564
|
201
|
208
|
241
|
124
|
32
|
104
|
0
|
19
|
119
|
138
|
103
|
85
|
126
|
96
|
159
|
181
|
293
|
|
| Total Equity |
619
N/A
|
636
+3%
|
651
+2%
|
733
+13%
|
1 027
+40%
|
1 879
+83%
|
2 367
+26%
|
2 754
+16%
|
3 261
+18%
|
4 184
+28%
|
4 587
+10%
|
5 378
+17%
|
5 321
-1%
|
6 798
+28%
|
7 043
+4%
|
7 098
+1%
|
7 089
0%
|
7 681
+8%
|
8 542
+11%
|
9 192
+8%
|
10 502
+14%
|
12 791
+22%
|
16 040
+25%
|
19 987
+25%
|
|
| Total Liabilities & Equity |
1 833
N/A
|
1 974
+8%
|
2 468
+25%
|
3 405
+38%
|
5 375
+58%
|
7 447
+39%
|
10 147
+36%
|
13 322
+31%
|
12 979
-3%
|
16 968
+31%
|
19 219
+13%
|
21 259
+11%
|
20 607
-3%
|
21 276
+3%
|
22 061
+4%
|
20 944
-5%
|
21 647
+3%
|
21 695
+0%
|
21 350
-2%
|
19 927
-7%
|
17 185
-14%
|
17 320
+1%
|
21 240
+23%
|
27 295
+29%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
85
|
85
|
85
|
85
|
86
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
109
|
109
|
109
|
112
|
112
|
112
|
112
|
112
|
112
|
224
|
224
|
224
|
|