Finolex Cables Ltd
NSE:FINCABLES
Balance Sheet
Balance Sheet Decomposition
Finolex Cables Ltd
Finolex Cables Ltd
Balance Sheet
Finolex Cables 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 |
63
|
97
|
72
|
79
|
592
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
213
|
208
|
324
|
769
|
464
|
8 560
|
246
|
325
|
674
|
980
|
1 455
|
|
| Cash |
63
|
97
|
72
|
79
|
592
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
213
|
208
|
324
|
769
|
464
|
310
|
246
|
325
|
674
|
931
|
901
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 250
|
0
|
0
|
0
|
49
|
553
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
425
|
40
|
0
|
102
|
361
|
271
|
1 118
|
1 882
|
4 041
|
6 029
|
6 191
|
7 281
|
7 679
|
3 716
|
12 850
|
18 501
|
13 458
|
26 323
|
26 750
|
|
| Total Receivables |
1 824
|
1 292
|
3 278
|
3 448
|
3 667
|
4 060
|
1 898
|
1 016
|
978
|
2 354
|
1 474
|
1 793
|
1 843
|
1 787
|
2 066
|
1 394
|
2 036
|
2 865
|
2 443
|
2 752
|
2 572
|
2 747
|
2 384
|
2 956
|
|
| Accounts Receivables |
1 281
|
596
|
452
|
712
|
759
|
788
|
1 076
|
577
|
710
|
1 302
|
1 141
|
1 497
|
1 452
|
1 186
|
1 259
|
1 244
|
1 749
|
2 109
|
1 870
|
1 766
|
1 772
|
2 527
|
2 004
|
2 546
|
|
| Other Receivables |
543
|
696
|
2 826
|
2 736
|
2 908
|
3 272
|
822
|
439
|
268
|
1 052
|
333
|
296
|
391
|
601
|
807
|
150
|
287
|
756
|
573
|
986
|
800
|
220
|
379
|
410
|
|
| Inventory |
1 048
|
1 113
|
1 295
|
1 678
|
2 084
|
1 923
|
2 361
|
1 436
|
2 209
|
2 808
|
2 811
|
3 296
|
3 524
|
3 111
|
3 293
|
4 620
|
4 991
|
5 872
|
5 931
|
7 554
|
6 531
|
6 746
|
5 763
|
7 170
|
|
| Other Current Assets |
290
|
0
|
0
|
0
|
2
|
184
|
172
|
704
|
858
|
217
|
840
|
824
|
750
|
223
|
230
|
26
|
23
|
40
|
42
|
33
|
44
|
8 491
|
81
|
63
|
|
| Total Current Assets |
3 226
|
2 502
|
4 645
|
5 206
|
6 345
|
6 594
|
4 473
|
3 158
|
4 149
|
5 742
|
5 398
|
7 032
|
8 001
|
9 375
|
11 826
|
12 554
|
15 099
|
16 920
|
20 692
|
23 434
|
27 973
|
32 116
|
35 482
|
37 841
|
|
| PP&E Net |
3 350
|
3 827
|
3 314
|
2 397
|
2 287
|
3 079
|
3 783
|
4 557
|
4 475
|
4 221
|
4 412
|
4 478
|
5 065
|
4 781
|
4 349
|
4 218
|
4 132
|
4 139
|
4 134
|
4 199
|
4 667
|
4 546
|
6 108
|
7 924
|
|
| PP&E Gross |
3 350
|
3 827
|
3 314
|
2 397
|
2 287
|
3 079
|
3 783
|
4 557
|
4 475
|
4 221
|
4 412
|
4 478
|
5 065
|
0
|
4 349
|
4 218
|
4 132
|
4 139
|
4 134
|
4 199
|
4 667
|
4 546
|
6 108
|
7 924
|
|
| Accumulated Depreciation |
1 404
|
1 623
|
1 908
|
2 184
|
2 338
|
2 599
|
2 861
|
3 337
|
3 709
|
4 096
|
4 582
|
5 043
|
5 525
|
0
|
549
|
1 017
|
1 400
|
1 771
|
2 152
|
2 535
|
2 808
|
3 254
|
3 630
|
3 555
|
|
| Intangible Assets |
0
|
0
|
125
|
128
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
12
|
10
|
7
|
5
|
2
|
3
|
14
|
12
|
15
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
40
|
357
|
313
|
235
|
66
|
466
|
375
|
482
|
495
|
600
|
428
|
442
|
651
|
809
|
|
| Long-Term Investments |
2 045
|
2 636
|
3 557
|
3 223
|
2 722
|
2 833
|
3 168
|
3 141
|
2 803
|
2 090
|
2 189
|
2 174
|
2 261
|
3 977
|
4 742
|
7 146
|
8 223
|
9 993
|
8 744
|
10 621
|
11 870
|
12 642
|
14 041
|
15 717
|
|
| Other Long-Term Assets |
17
|
27
|
5
|
0
|
77
|
0
|
57
|
103
|
0
|
24
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
58
|
559
|
|
| Total Assets |
8 639
N/A
|
8 992
+4%
|
11 646
+30%
|
10 954
-6%
|
11 432
+4%
|
12 506
+9%
|
11 482
-8%
|
10 959
-5%
|
11 427
+4%
|
12 196
+7%
|
12 161
0%
|
14 041
+15%
|
15 640
+11%
|
18 373
+17%
|
20 987
+14%
|
24 396
+16%
|
27 839
+14%
|
31 541
+13%
|
34 068
+8%
|
38 857
+14%
|
44 940
+16%
|
49 805
+11%
|
56 352
+13%
|
62 865
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
746
|
571
|
807
|
401
|
349
|
544
|
792
|
593
|
533
|
307
|
564
|
633
|
527
|
532
|
899
|
1 883
|
1 775
|
2 083
|
1 587
|
1 760
|
1 901
|
2 087
|
2 342
|
2 417
|
|
| Accrued Liabilities |
19
|
43
|
46
|
38
|
16
|
13
|
11
|
11
|
13
|
11
|
10
|
16
|
16
|
14
|
13
|
9
|
118
|
130
|
110
|
24
|
260
|
142
|
256
|
198
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
292
|
383
|
171
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 338
|
171
|
184
|
203
|
250
|
250
|
4
|
3
|
2
|
24
|
22
|
22
|
36
|
35
|
47
|
|
| Other Current Liabilities |
598
|
355
|
2 574
|
2 657
|
3 073
|
3 287
|
1 156
|
1 110
|
1 381
|
1 257
|
1 197
|
1 417
|
2 245
|
1 802
|
1 512
|
838
|
501
|
398
|
669
|
701
|
755
|
936
|
729
|
949
|
|
| Total Current Liabilities |
1 364
|
970
|
3 428
|
3 096
|
3 438
|
3 844
|
1 959
|
1 714
|
1 926
|
3 205
|
2 324
|
2 420
|
2 991
|
2 599
|
2 673
|
2 734
|
2 397
|
2 612
|
2 389
|
2 507
|
2 937
|
3 201
|
3 361
|
3 610
|
|
| Long-Term Debt |
1 231
|
2 240
|
2 105
|
1 923
|
2 343
|
2 653
|
2 876
|
2 959
|
2 751
|
970
|
1 162
|
1 452
|
1 267
|
512
|
258
|
8
|
6
|
4
|
56
|
45
|
66
|
100
|
146
|
153
|
|
| Deferred Income Tax |
213
|
285
|
295
|
184
|
290
|
208
|
232
|
324
|
319
|
310
|
326
|
345
|
295
|
314
|
244
|
183
|
1 077
|
1 461
|
1 460
|
2 042
|
2 617
|
2 695
|
3 268
|
4 017
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
536
|
344
|
582
|
53
|
54
|
53
|
62
|
70
|
94
|
126
|
117
|
100
|
105
|
118
|
132
|
|
| Total Liabilities |
2 808
N/A
|
3 495
+24%
|
5 827
+67%
|
5 203
-11%
|
6 071
+17%
|
6 706
+10%
|
5 067
-24%
|
4 997
-1%
|
4 996
0%
|
5 021
+1%
|
4 156
-17%
|
4 798
+15%
|
4 606
-4%
|
3 479
-24%
|
3 228
-7%
|
2 987
-7%
|
3 549
+19%
|
4 171
+18%
|
4 031
-3%
|
4 712
+17%
|
5 720
+21%
|
6 101
+7%
|
6 893
+13%
|
7 913
+15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
343
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
|
| Retained Earnings |
5 487
|
5 191
|
5 513
|
5 444
|
3 964
|
4 404
|
5 018
|
4 565
|
5 034
|
5 778
|
6 607
|
7 846
|
9 637
|
13 497
|
16 447
|
19 077
|
21 821
|
25 126
|
28 171
|
31 950
|
37 111
|
41 237
|
46 668
|
52 439
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
1 091
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
935
|
1 072
|
848
|
470
|
798
|
713
|
1 070
|
1 394
|
1 116
|
|
| Total Equity |
5 830
N/A
|
5 497
-6%
|
5 819
+6%
|
5 750
-1%
|
5 361
-7%
|
5 801
+8%
|
6 415
+11%
|
5 962
-7%
|
6 431
+8%
|
7 175
+12%
|
8 004
+12%
|
9 243
+15%
|
11 034
+19%
|
14 894
+35%
|
17 760
+19%
|
21 409
+21%
|
24 290
+13%
|
27 371
+13%
|
30 037
+10%
|
34 145
+14%
|
39 221
+15%
|
43 704
+11%
|
49 459
+13%
|
54 953
+11%
|
|
| Total Liabilities & Equity |
8 639
N/A
|
8 992
+4%
|
11 646
+30%
|
10 954
-6%
|
11 432
+4%
|
12 506
+9%
|
11 482
-8%
|
10 959
-5%
|
11 427
+4%
|
12 196
+7%
|
12 161
0%
|
14 041
+15%
|
15 640
+11%
|
18 373
+17%
|
20 987
+14%
|
24 396
+16%
|
27 839
+14%
|
31 541
+13%
|
34 068
+8%
|
38 857
+14%
|
44 940
+16%
|
49 805
+11%
|
56 352
+13%
|
62 865
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
172
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
|