Himadri Speciality Chemical Ltd
NSE:HSCL
Balance Sheet
Balance Sheet Decomposition
Himadri Speciality Chemical Ltd
Himadri Speciality Chemical Ltd
Balance Sheet
Himadri Speciality Chemical 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 |
24
|
50
|
59
|
51
|
62
|
58
|
60
|
12
|
182
|
313
|
117
|
197
|
224
|
174
|
297
|
121
|
199
|
141
|
420
|
527
|
1 734
|
2 078
|
2 149
|
1 551
|
|
| Cash |
24
|
50
|
59
|
51
|
62
|
58
|
60
|
12
|
182
|
313
|
117
|
197
|
160
|
174
|
297
|
121
|
155
|
140
|
420
|
445
|
1 433
|
1 997
|
2 149
|
501
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
44
|
1
|
0
|
82
|
300
|
81
|
0
|
1 050
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
898
|
97
|
79
|
145
|
3 251
|
2 430
|
1 733
|
1 893
|
486
|
437
|
247
|
140
|
59
|
43
|
847
|
913
|
4 166
|
5 170
|
5 203
|
|
| Total Receivables |
124
|
172
|
221
|
237
|
504
|
1 008
|
1 481
|
1 786
|
2 415
|
2 233
|
2 934
|
3 153
|
3 995
|
3 623
|
2 314
|
2 668
|
2 830
|
3 789
|
3 087
|
4 894
|
5 223
|
5 420
|
7 021
|
7 040
|
|
| Accounts Receivables |
78
|
125
|
133
|
134
|
221
|
427
|
24
|
81
|
102
|
124
|
143
|
36
|
3 535
|
3 213
|
2 039
|
2 212
|
2 718
|
3 661
|
2 996
|
4 614
|
5 050
|
5 187
|
6 724
|
6 436
|
|
| Other Receivables |
46
|
47
|
88
|
103
|
283
|
581
|
1 457
|
1 705
|
2 313
|
2 109
|
2 791
|
3 117
|
460
|
410
|
275
|
456
|
112
|
128
|
91
|
280
|
173
|
233
|
297
|
604
|
|
| Inventory |
110
|
118
|
110
|
352
|
471
|
826
|
1 283
|
956
|
1 586
|
3 231
|
4 016
|
4 963
|
4 946
|
4 514
|
3 999
|
4 765
|
4 201
|
5 432
|
4 704
|
4 169
|
8 725
|
7 076
|
8 545
|
7 576
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
161
|
86
|
237
|
362
|
529
|
616
|
31
|
5
|
3
|
3
|
1 231
|
2 091
|
110
|
37
|
86
|
111
|
185
|
142
|
|
| Total Current Assets |
259
|
340
|
391
|
641
|
1 037
|
2 790
|
3 081
|
2 918
|
4 565
|
9 390
|
10 025
|
10 662
|
11 089
|
8 801
|
7 050
|
7 804
|
8 600
|
11 511
|
8 364
|
10 474
|
16 681
|
18 851
|
23 070
|
21 512
|
|
| PP&E Net |
271
|
283
|
437
|
621
|
1 344
|
1 949
|
3 025
|
5 205
|
6 326
|
8 796
|
11 156
|
12 451
|
12 802
|
12 424
|
12 113
|
11 868
|
11 979
|
13 014
|
16 316
|
16 261
|
16 214
|
16 080
|
15 997
|
17 090
|
|
| PP&E Gross |
271
|
283
|
437
|
621
|
1 344
|
1 949
|
3 025
|
5 205
|
6 326
|
8 796
|
11 156
|
12 451
|
12 802
|
12 424
|
12 113
|
11 868
|
11 979
|
13 014
|
16 316
|
16 261
|
16 214
|
16 080
|
15 997
|
17 090
|
|
| Accumulated Depreciation |
108
|
128
|
148
|
176
|
223
|
329
|
461
|
618
|
866
|
1 203
|
1 666
|
2 219
|
2 804
|
3 433
|
4 101
|
4 412
|
4 763
|
5 100
|
5 493
|
5 965
|
6 711
|
7 050
|
7 510
|
8 039
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
23
|
18
|
13
|
7
|
7
|
8
|
633
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
181
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
359
|
959
|
928
|
1 000
|
956
|
863
|
1 106
|
490
|
1 215
|
362
|
405
|
213
|
218
|
407
|
599
|
|
| Long-Term Investments |
21
|
21
|
27
|
27
|
27
|
28
|
21
|
20
|
2 007
|
20
|
20
|
20
|
20
|
297
|
317
|
866
|
2 733
|
1 793
|
468
|
661
|
1 134
|
1 319
|
4 767
|
5 930
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
0
|
0
|
30
|
23
|
17
|
2
|
173
|
131
|
122
|
56
|
213
|
279
|
259
|
337
|
324
|
96
|
97
|
289
|
306
|
239
|
616
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
181
|
|
| Total Assets |
551
N/A
|
644
+17%
|
856
+33%
|
1 290
+51%
|
2 408
+87%
|
4 797
+99%
|
6 149
+28%
|
8 161
+33%
|
12 920
+58%
|
18 757
+45%
|
22 290
+19%
|
24 182
+8%
|
24 967
+3%
|
22 691
-9%
|
20 622
-9%
|
21 904
+6%
|
24 163
+10%
|
27 879
+15%
|
25 624
-8%
|
27 912
+9%
|
34 538
+24%
|
36 781
+6%
|
44 488
+21%
|
46 560
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
52
|
33
|
51
|
24
|
94
|
58
|
84
|
334
|
231
|
175
|
438
|
472
|
1 037
|
1 085
|
1 153
|
1 783
|
1 462
|
4 405
|
2 294
|
1 529
|
7 786
|
3 456
|
5 704
|
2 393
|
|
| Accrued Liabilities |
19
|
29
|
35
|
34
|
4
|
27
|
11
|
6
|
6
|
36
|
58
|
42
|
64
|
71
|
288
|
62
|
70
|
79
|
58
|
34
|
50
|
68
|
52
|
54
|
|
| Short-Term Debt |
0
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3 054
|
5 625
|
6 266
|
5 959
|
5 263
|
4 119
|
3 582
|
3 642
|
2 417
|
3 145
|
5 939
|
4 459
|
7 427
|
5 657
|
3 052
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
369
|
377
|
489
|
1 771
|
659
|
1 094
|
284
|
647
|
465
|
1 693
|
438
|
422
|
467
|
146
|
26
|
|
| Other Current Liabilities |
4
|
5
|
11
|
174
|
344
|
389
|
343
|
271
|
518
|
824
|
550
|
489
|
516
|
959
|
438
|
1 020
|
827
|
974
|
238
|
472
|
1 408
|
1 058
|
471
|
523
|
|
| Total Current Liabilities |
75
|
69
|
97
|
231
|
441
|
473
|
438
|
610
|
756
|
4 457
|
7 048
|
7 757
|
9 347
|
8 038
|
7 092
|
6 730
|
6 649
|
8 341
|
7 429
|
8 413
|
14 124
|
12 476
|
12 030
|
6 049
|
|
| Long-Term Debt |
175
|
252
|
408
|
655
|
1 310
|
1 804
|
2 134
|
3 447
|
4 142
|
5 037
|
4 977
|
6 000
|
5 891
|
5 226
|
3 660
|
3 870
|
2 312
|
1 883
|
291
|
915
|
988
|
527
|
246
|
56
|
|
| Deferred Income Tax |
18
|
21
|
24
|
34
|
76
|
124
|
167
|
266
|
639
|
720
|
901
|
834
|
661
|
521
|
476
|
897
|
971
|
1 271
|
520
|
618
|
732
|
940
|
1 691
|
2 632
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
13
|
4
|
3
|
0
|
4
|
3
|
3
|
5
|
7
|
27
|
28
|
28
|
492
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
403
|
711
|
1 106
|
706
|
607
|
109
|
86
|
70
|
48
|
44
|
46
|
61
|
93
|
114
|
|
| Total Liabilities |
267
N/A
|
342
+28%
|
528
+54%
|
920
+74%
|
1 827
+99%
|
2 402
+31%
|
2 740
+14%
|
4 323
+58%
|
5 558
+29%
|
10 299
+85%
|
13 350
+30%
|
15 315
+15%
|
17 009
+11%
|
14 494
-15%
|
11 835
-18%
|
11 602
-2%
|
10 016
-14%
|
11 561
+15%
|
8 283
-28%
|
9 983
+21%
|
15 862
+59%
|
13 976
-12%
|
14 032
+0%
|
9 343
-33%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
255
|
255
|
255
|
255
|
255
|
315
|
315
|
319
|
386
|
386
|
386
|
386
|
386
|
386
|
418
|
418
|
418
|
419
|
419
|
419
|
419
|
433
|
493
|
494
|
|
| Retained Earnings |
4
|
22
|
47
|
90
|
301
|
732
|
1 487
|
1 931
|
2 960
|
4 148
|
4 676
|
4 725
|
4 110
|
4 273
|
4 086
|
4 890
|
7 327
|
10 532
|
12 519
|
12 923
|
13 273
|
15 337
|
19 318
|
24 615
|
|
| Additional Paid In Capital |
25
|
25
|
25
|
25
|
25
|
1 340
|
1 340
|
1 415
|
3 965
|
3 958
|
3 958
|
3 958
|
3 947
|
3 948
|
4 537
|
4 537
|
4 537
|
4 544
|
4 553
|
4 560
|
4 560
|
5 497
|
9 676
|
10 094
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
575
|
1 954
|
1 123
|
86
|
238
|
602
|
750
|
1 221
|
1 382
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
8
|
267
|
173
|
52
|
34
|
79
|
202
|
485
|
410
|
278
|
119
|
89
|
300
|
236
|
211
|
178
|
788
|
252
|
633
|
|
| Total Equity |
284
N/A
|
302
+6%
|
327
+8%
|
370
+13%
|
581
+57%
|
2 396
+312%
|
3 410
+42%
|
3 838
+13%
|
7 362
+92%
|
8 458
+15%
|
8 940
+6%
|
8 867
-1%
|
7 958
-10%
|
8 197
+3%
|
8 787
+7%
|
10 301
+17%
|
14 147
+37%
|
16 318
+15%
|
17 342
+6%
|
17 929
+3%
|
18 676
+4%
|
22 805
+22%
|
30 456
+34%
|
37 217
+22%
|
|
| Total Liabilities & Equity |
551
N/A
|
644
+17%
|
856
+33%
|
1 290
+51%
|
2 408
+87%
|
4 797
+99%
|
6 149
+28%
|
8 161
+33%
|
12 920
+58%
|
18 757
+45%
|
22 290
+19%
|
24 182
+8%
|
24 967
+3%
|
22 691
-9%
|
20 622
-9%
|
21 904
+6%
|
24 163
+10%
|
27 879
+15%
|
25 624
-8%
|
27 912
+9%
|
34 538
+24%
|
36 781
+6%
|
44 488
+21%
|
46 560
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
255
|
255
|
255
|
255
|
255
|
315
|
315
|
319
|
386
|
386
|
386
|
386
|
386
|
386
|
418
|
418
|
418
|
419
|
419
|
419
|
419
|
433
|
493
|
494
|
|