Ester Industries Ltd
NSE:ESTER
Balance Sheet
Balance Sheet Decomposition
Ester Industries Ltd
Ester Industries Ltd
Balance Sheet
Ester Industries Ltd
| 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 |
13
|
22
|
34
|
55
|
145
|
106
|
143
|
83
|
229
|
81
|
67
|
71
|
60
|
2
|
18
|
561
|
284
|
1 000
|
226
|
|
| Cash |
13
|
22
|
34
|
55
|
65
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
253
|
1
|
0
|
9
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
80
|
0
|
143
|
83
|
229
|
81
|
67
|
71
|
60
|
0
|
18
|
308
|
283
|
999
|
217
|
|
| Short-Term Investments |
83
|
110
|
35
|
67
|
14
|
88
|
0
|
0
|
0
|
16
|
18
|
9
|
3
|
138
|
269
|
41
|
1 766
|
838
|
1 011
|
|
| Total Receivables |
523
|
569
|
549
|
571
|
1 267
|
933
|
1 226
|
1 439
|
1 390
|
1 123
|
1 166
|
1 487
|
1 234
|
1 501
|
1 701
|
2 357
|
2 070
|
2 044
|
2 044
|
|
| Accounts Receivables |
450
|
446
|
5
|
0
|
4
|
2
|
1 090
|
1 242
|
1 179
|
1 116
|
1 161
|
1 482
|
1 228
|
1 213
|
1 512
|
1 935
|
1 515
|
1 473
|
1 703
|
|
| Other Receivables |
73
|
123
|
543
|
571
|
1 263
|
931
|
136
|
197
|
211
|
7
|
5
|
5
|
6
|
289
|
190
|
422
|
555
|
571
|
340
|
|
| Inventory |
237
|
323
|
290
|
391
|
744
|
1 043
|
1 227
|
1 241
|
1 277
|
1 281
|
1 173
|
1 142
|
1 252
|
1 166
|
1 499
|
2 254
|
1 860
|
1 481
|
1 696
|
|
| Other Current Assets |
17
|
40
|
59
|
205
|
208
|
258
|
48
|
42
|
35
|
148
|
126
|
236
|
98
|
43
|
53
|
74
|
86
|
71
|
76
|
|
| Total Current Assets |
874
|
1 063
|
967
|
1 290
|
2 376
|
2 428
|
2 644
|
2 805
|
2 931
|
2 649
|
2 550
|
2 944
|
2 647
|
2 850
|
3 540
|
5 288
|
6 066
|
5 434
|
5 053
|
|
| PP&E Net |
1 478
|
1 421
|
1 407
|
1 720
|
3 668
|
3 670
|
3 797
|
4 072
|
4 109
|
4 344
|
4 157
|
3 979
|
3 885
|
3 845
|
4 524
|
8 240
|
10 561
|
10 708
|
10 161
|
|
| PP&E Gross |
1 478
|
1 421
|
1 407
|
1 720
|
0
|
3 670
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 845
|
4 524
|
8 240
|
10 561
|
10 708
|
10 161
|
|
| Accumulated Depreciation |
2 358
|
2 477
|
2 602
|
2 720
|
0
|
3 021
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
989
|
1 307
|
1 659
|
1 997
|
2 487
|
3 139
|
|
| Intangible Assets |
2
|
0
|
0
|
4
|
11
|
6
|
9
|
9
|
5
|
25
|
23
|
19
|
14
|
19
|
8
|
5
|
13
|
8
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
152
|
147
|
74
|
91
|
91
|
69
|
65
|
86
|
85
|
169
|
520
|
723
|
345
|
126
|
187
|
|
| Long-Term Investments |
1
|
1
|
1
|
3
|
9
|
8
|
0
|
1
|
0
|
3
|
9
|
10
|
4
|
22
|
23
|
25
|
52
|
28
|
199
|
|
| Other Long-Term Assets |
54
|
6
|
87
|
35
|
16
|
6
|
1
|
7
|
7
|
9
|
6
|
3
|
19
|
5
|
1
|
1
|
108
|
126
|
125
|
|
| Total Assets |
2 407
N/A
|
2 491
+3%
|
2 461
-1%
|
3 051
+24%
|
6 231
+104%
|
6 265
+1%
|
6 525
+4%
|
6 985
+7%
|
7 143
+2%
|
7 098
-1%
|
6 810
-4%
|
7 041
+3%
|
6 654
-5%
|
6 911
+4%
|
8 617
+25%
|
14 282
+66%
|
17 145
+20%
|
16 431
-4%
|
15 729
-4%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
110
|
117
|
106
|
155
|
284
|
187
|
209
|
204
|
190
|
238
|
191
|
387
|
232
|
330
|
377
|
631
|
323
|
640
|
470
|
|
| Accrued Liabilities |
0
|
5
|
5
|
10
|
32
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
191
|
87
|
83
|
59
|
67
|
|
| Short-Term Debt |
128
|
161
|
52
|
152
|
523
|
636
|
1 493
|
2 079
|
2 076
|
1 825
|
2 010
|
2 361
|
1 673
|
768
|
1 073
|
0
|
2 776
|
2 203
|
1 714
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
392
|
720
|
0
|
0
|
0
|
0
|
0
|
436
|
194
|
238
|
353
|
1 648
|
0
|
1 137
|
840
|
|
| Other Current Liabilities |
45
|
100
|
118
|
197
|
289
|
145
|
416
|
532
|
597
|
565
|
590
|
170
|
198
|
137
|
141
|
345
|
405
|
254
|
227
|
|
| Total Current Liabilities |
282
|
383
|
281
|
515
|
1 519
|
1 699
|
2 118
|
2 815
|
2 863
|
2 627
|
2 791
|
3 355
|
2 297
|
1 601
|
1 853
|
2 712
|
3 588
|
4 293
|
3 319
|
|
| Long-Term Debt |
928
|
864
|
534
|
545
|
1 616
|
1 680
|
1 596
|
1 242
|
1 248
|
957
|
668
|
275
|
611
|
557
|
994
|
4 739
|
5 381
|
4 385
|
4 048
|
|
| Deferred Income Tax |
110
|
120
|
243
|
215
|
285
|
215
|
190
|
247
|
257
|
220
|
167
|
176
|
230
|
317
|
315
|
308
|
304
|
163
|
247
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
36
|
39
|
44
|
52
|
55
|
418
|
415
|
401
|
373
|
355
|
335
|
307
|
438
|
414
|
391
|
|
| Total Liabilities |
1 320
N/A
|
1 366
+4%
|
1 058
-23%
|
1 274
+20%
|
3 457
+171%
|
3 633
+5%
|
3 947
+9%
|
4 355
+10%
|
4 424
+2%
|
4 221
-5%
|
4 041
-4%
|
4 208
+4%
|
3 510
-17%
|
2 829
-19%
|
3 497
+24%
|
8 065
+131%
|
9 711
+20%
|
9 255
-5%
|
8 004
-14%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
306
|
306
|
278
|
315
|
315
|
315
|
315
|
313
|
313
|
417
|
417
|
417
|
417
|
417
|
417
|
417
|
417
|
470
|
470
|
|
| Retained Earnings |
576
|
614
|
924
|
1 129
|
2 131
|
1 991
|
2 263
|
2 316
|
2 354
|
2 460
|
2 352
|
2 416
|
2 727
|
3 045
|
4 083
|
5 187
|
6 405
|
5 149
|
5 277
|
|
| Additional Paid In Capital |
140
|
140
|
140
|
272
|
272
|
272
|
0
|
0
|
52
|
0
|
0
|
0
|
0
|
612
|
612
|
612
|
612
|
1 557
|
1 571
|
|
| Unrealized Security Profit/Loss |
65
|
64
|
62
|
61
|
56
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
1
|
0
|
0
|
407
|
|
| Total Equity |
1 087
N/A
|
1 125
+3%
|
1 403
+25%
|
1 777
+27%
|
2 774
+56%
|
2 632
-5%
|
2 577
-2%
|
2 629
+2%
|
2 720
+3%
|
2 877
+6%
|
2 769
-4%
|
2 833
+2%
|
3 144
+11%
|
4 081
+30%
|
5 120
+25%
|
6 217
+21%
|
7 434
+20%
|
7 175
-3%
|
7 725
+8%
|
|
| Total Liabilities & Equity |
2 407
N/A
|
2 491
+3%
|
2 461
-1%
|
3 051
+24%
|
6 231
+104%
|
6 265
+1%
|
6 525
+4%
|
6 985
+7%
|
7 143
+2%
|
7 098
-1%
|
6 810
-4%
|
7 041
+3%
|
6 654
-5%
|
6 911
+4%
|
8 617
+25%
|
14 282
+66%
|
17 145
+20%
|
16 431
-4%
|
15 729
-4%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
56
|
56
|
56
|
63
|
63
|
63
|
63
|
63
|
63
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
94
|
94
|
|
| Preferred Shares Outstanding |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|