Gujarat Fluorochemicals Ltd
NSE:FLUOROCHEM
Balance Sheet
Balance Sheet Decomposition
Gujarat Fluorochemicals Ltd
Gujarat Fluorochemicals Ltd
Balance Sheet
Gujarat Fluorochemicals Ltd
| Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 108
|
713
|
166
|
116
|
255
|
1 607
|
1 980
|
2 220
|
|
| Cash |
789
|
713
|
166
|
116
|
255
|
240
|
315
|
550
|
|
| Cash Equivalents |
319
|
0
|
0
|
0
|
0
|
1 367
|
1 666
|
1 670
|
|
| Short-Term Investments |
1 659
|
1 619
|
1 157
|
786
|
1 242
|
2
|
0
|
4 448
|
|
| Total Receivables |
23 384
|
26 243
|
9 130
|
8 808
|
11 301
|
16 851
|
15 347
|
18 630
|
|
| Accounts Receivables |
19 910
|
22 022
|
5 641
|
6 671
|
7 781
|
11 068
|
8 446
|
11 974
|
|
| Other Receivables |
3 473
|
4 221
|
3 489
|
2 136
|
3 520
|
5 783
|
6 901
|
6 656
|
|
| Inventory |
13 139
|
15 980
|
8 128
|
8 639
|
10 461
|
15 794
|
16 325
|
18 933
|
|
| Other Current Assets |
372
|
447
|
689
|
886
|
1 121
|
726
|
383
|
266
|
|
| Total Current Assets |
39 662
|
45 001
|
19 270
|
19 235
|
24 381
|
34 979
|
34 035
|
42 828
|
|
| PP&E Net |
44 270
|
49 677
|
26 965
|
27 380
|
31 738
|
42 342
|
53 382
|
57 540
|
|
| PP&E Gross |
44 270
|
49 677
|
26 965
|
27 380
|
31 738
|
42 342
|
53 382
|
57 540
|
|
| Accumulated Depreciation |
7 960
|
10 951
|
7 488
|
9 160
|
11 124
|
13 331
|
16 110
|
17 644
|
|
| Intangible Assets |
832
|
750
|
257
|
189
|
132
|
314
|
511
|
962
|
|
| Goodwill |
175
|
175
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
6 407
|
8 220
|
9 359
|
9 469
|
9 803
|
4 851
|
3 003
|
3 683
|
|
| Long-Term Investments |
4 508
|
4 749
|
2 102
|
3 345
|
2 630
|
267
|
194
|
148
|
|
| Other Long-Term Assets |
3 348
|
6 886
|
2 716
|
70
|
96
|
961
|
1 215
|
923
|
|
| Other Assets |
175
|
175
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
99 203
N/A
|
115 459
+16%
|
60 670
-47%
|
59 687
-2%
|
68 780
+15%
|
83 714
+22%
|
92 341
+10%
|
106 082
+15%
|
|
| Liabilities | |||||||||
| Accounts Payable |
8 415
|
12 861
|
3 671
|
3 387
|
5 135
|
6 910
|
5 189
|
6 053
|
|
| Accrued Liabilities |
935
|
986
|
73
|
158
|
750
|
873
|
646
|
666
|
|
| Short-Term Debt |
10 728
|
12 900
|
0
|
0
|
9 703
|
12 407
|
15 552
|
14 871
|
|
| Current Portion of Long-Term Debt |
3 322
|
3 257
|
12 410
|
11 907
|
1 458
|
564
|
772
|
1 151
|
|
| Other Current Liabilities |
6 413
|
4 778
|
2 278
|
2 436
|
2 019
|
2 636
|
2 869
|
2 486
|
|
| Total Current Liabilities |
29 814
|
34 782
|
18 433
|
17 888
|
19 064
|
23 389
|
25 028
|
25 225
|
|
| Long-Term Debt |
5 952
|
5 723
|
4 832
|
3 951
|
4 367
|
2 169
|
4 629
|
4 778
|
|
| Deferred Income Tax |
2 013
|
149
|
1
|
2 638
|
2 595
|
2 413
|
2 665
|
2 403
|
|
| Minority Interest |
11 929
|
12 879
|
107
|
139
|
248
|
0
|
0
|
457
|
|
| Other Liabilities |
1 828
|
2 158
|
355
|
421
|
452
|
536
|
656
|
693
|
|
| Total Liabilities |
51 535
N/A
|
55 691
+8%
|
23 514
-58%
|
24 759
+5%
|
26 229
+6%
|
28 507
+9%
|
32 977
+16%
|
33 556
+2%
|
|
| Equity | |||||||||
| Common Stock |
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|
| Retained Earnings |
42 797
|
54 887
|
36 841
|
34 656
|
42 310
|
54 813
|
58 920
|
64 548
|
|
| Additional Paid In Capital |
4 673
|
4 672
|
0
|
0
|
0
|
0
|
0
|
7 412
|
|
| Other Equity |
88
|
100
|
205
|
162
|
131
|
284
|
334
|
456
|
|
| Total Equity |
47 668
N/A
|
59 768
+25%
|
37 156
-38%
|
34 928
-6%
|
42 551
+22%
|
55 207
+30%
|
59 363
+8%
|
72 526
+22%
|
|
| Total Liabilities & Equity |
99 203
N/A
|
115 459
+16%
|
60 670
-47%
|
59 687
-2%
|
68 780
+15%
|
83 714
+22%
|
92 341
+10%
|
106 082
+15%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|