Indoco Remedies Ltd
NSE:INDOCO
Balance Sheet
Balance Sheet Decomposition
Indoco Remedies Ltd
Indoco Remedies Ltd
Balance Sheet
Indoco Remedies Ltd
| 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 |
132
|
161
|
94
|
53
|
67
|
75
|
75
|
105
|
104
|
229
|
73
|
119
|
231
|
88
|
168
|
0
|
141
|
113
|
|
| Cash |
132
|
161
|
94
|
53
|
67
|
75
|
75
|
105
|
104
|
229
|
73
|
119
|
231
|
88
|
168
|
0
|
141
|
113
|
|
| Short-Term Investments |
18
|
117
|
268
|
161
|
25
|
34
|
23
|
98
|
201
|
378
|
13
|
84
|
6
|
0
|
0
|
17
|
80
|
8
|
|
| Total Receivables |
1 283
|
1 289
|
1 321
|
969
|
1 233
|
1 332
|
1 446
|
1 558
|
1 893
|
2 292
|
2 120
|
2 066
|
2 150
|
2 381
|
3 228
|
4 418
|
5 283
|
5 132
|
|
| Accounts Receivables |
1 078
|
1 003
|
907
|
918
|
1 137
|
1 271
|
1 381
|
1 554
|
1 888
|
2 157
|
2 095
|
1 958
|
2 101
|
2 338
|
2 972
|
3 509
|
4 062
|
3 524
|
|
| Other Receivables |
205
|
286
|
414
|
51
|
96
|
61
|
65
|
4
|
5
|
135
|
25
|
108
|
49
|
43
|
256
|
909
|
1 221
|
1 608
|
|
| Inventory |
443
|
525
|
691
|
804
|
1 019
|
932
|
1 102
|
1 530
|
1 737
|
1 956
|
2 020
|
1 937
|
2 197
|
2 585
|
3 223
|
3 428
|
3 721
|
4 522
|
|
| Other Current Assets |
115
|
142
|
137
|
270
|
295
|
382
|
400
|
600
|
711
|
864
|
1 164
|
1 175
|
1 046
|
1 171
|
1 117
|
170
|
322
|
238
|
|
| Total Current Assets |
1 991
|
2 233
|
2 511
|
2 258
|
2 639
|
2 755
|
3 046
|
3 890
|
4 646
|
5 721
|
5 390
|
5 381
|
5 631
|
6 225
|
7 736
|
8 136
|
9 547
|
10 013
|
|
| PP&E Net |
1 661
|
1 856
|
2 279
|
2 393
|
3 003
|
3 130
|
3 205
|
3 199
|
3 402
|
4 331
|
5 169
|
5 578
|
5 489
|
5 535
|
5 847
|
6 676
|
8 911
|
11 252
|
|
| PP&E Gross |
1 661
|
1 856
|
0
|
2 393
|
3 003
|
3 130
|
3 205
|
0
|
3 402
|
4 331
|
5 169
|
5 578
|
5 489
|
5 535
|
5 847
|
6 676
|
8 911
|
11 252
|
|
| Accumulated Depreciation |
444
|
547
|
0
|
782
|
938
|
1 116
|
1 299
|
0
|
2 013
|
2 355
|
2 719
|
3 125
|
3 592
|
4 066
|
4 517
|
5 010
|
5 533
|
6 187
|
|
| Intangible Assets |
74
|
66
|
0
|
260
|
339
|
462
|
489
|
812
|
879
|
973
|
1 074
|
951
|
914
|
845
|
919
|
1 242
|
1 665
|
1 707
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
215
|
215
|
|
| Note Receivable |
0
|
0
|
0
|
675
|
540
|
556
|
535
|
58
|
165
|
468
|
228
|
220
|
223
|
254
|
212
|
439
|
984
|
990
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
36
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
|
| Other Long-Term Assets |
19
|
17
|
13
|
46
|
41
|
13
|
17
|
205
|
265
|
473
|
517
|
449
|
457
|
289
|
147
|
74
|
111
|
107
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
215
|
215
|
|
| Total Assets |
3 745
N/A
|
4 173
+11%
|
4 803
+15%
|
5 632
+17%
|
6 564
+17%
|
6 919
+5%
|
7 294
+5%
|
8 203
+12%
|
9 406
+15%
|
11 967
+27%
|
12 379
+3%
|
12 580
+2%
|
12 716
+1%
|
13 151
+3%
|
14 861
+13%
|
16 582
+12%
|
21 447
+29%
|
24 299
+13%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
356
|
309
|
416
|
466
|
765
|
683
|
707
|
1 199
|
1 313
|
1 640
|
1 495
|
1 707
|
1 656
|
1 132
|
1 333
|
1 235
|
1 536
|
2 081
|
|
| Accrued Liabilities |
0
|
0
|
0
|
5
|
5
|
4
|
3
|
3
|
4
|
6
|
4
|
12
|
11
|
10
|
263
|
803
|
1 093
|
989
|
|
| Short-Term Debt |
0
|
0
|
0
|
228
|
415
|
648
|
580
|
753
|
872
|
1 184
|
1 099
|
1 134
|
1 060
|
1 163
|
1 037
|
1 184
|
2 566
|
3 560
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
226
|
259
|
282
|
202
|
49
|
111
|
289
|
488
|
543
|
593
|
455
|
461
|
549
|
473
|
890
|
|
| Other Current Liabilities |
270
|
276
|
367
|
284
|
374
|
376
|
530
|
581
|
730
|
786
|
1 087
|
1 059
|
1 270
|
1 309
|
1 154
|
476
|
455
|
559
|
|
| Total Current Liabilities |
626
|
585
|
783
|
1 209
|
1 817
|
1 993
|
2 021
|
2 584
|
3 030
|
3 904
|
4 174
|
4 455
|
4 590
|
4 069
|
4 249
|
4 245
|
6 123
|
8 080
|
|
| Long-Term Debt |
343
|
556
|
657
|
540
|
468
|
274
|
138
|
128
|
379
|
1 323
|
1 233
|
1 287
|
1 024
|
1 039
|
1 068
|
1 585
|
3 641
|
5 426
|
|
| Deferred Income Tax |
234
|
246
|
255
|
257
|
294
|
348
|
305
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
61
|
118
|
134
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
36
|
|
| Other Liabilities |
0
|
2
|
3
|
123
|
137
|
160
|
255
|
213
|
232
|
227
|
223
|
233
|
306
|
352
|
392
|
408
|
459
|
476
|
|
| Total Liabilities |
1 203
N/A
|
1 388
+15%
|
1 698
+22%
|
2 130
+25%
|
2 716
+28%
|
2 777
+2%
|
2 723
-2%
|
2 926
+7%
|
3 641
+24%
|
5 454
+50%
|
5 629
+3%
|
5 974
+6%
|
5 920
-1%
|
5 461
-8%
|
5 815
+6%
|
6 299
+8%
|
10 348
+64%
|
14 079
+36%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
123
|
123
|
123
|
123
|
123
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
184
|
|
| Retained Earnings |
1 716
|
1 958
|
2 279
|
2 676
|
3 021
|
3 330
|
3 759
|
4 452
|
4 937
|
5 687
|
5 923
|
5 780
|
5 969
|
6 864
|
8 220
|
9 456
|
10 263
|
9 361
|
|
| Additional Paid In Capital |
704
|
704
|
704
|
704
|
704
|
642
|
642
|
644
|
644
|
642
|
642
|
642
|
642
|
642
|
642
|
642
|
650
|
666
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
15
|
14
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
|
| Total Equity |
2 542
N/A
|
2 784
+10%
|
3 105
+12%
|
3 502
+13%
|
3 848
+10%
|
4 142
+8%
|
4 572
+10%
|
5 277
+15%
|
5 765
+9%
|
6 513
+13%
|
6 750
+4%
|
6 606
-2%
|
6 796
+3%
|
7 690
+13%
|
9 046
+18%
|
10 283
+14%
|
11 099
+8%
|
10 220
-8%
|
|
| Total Liabilities & Equity |
3 745
N/A
|
4 173
+11%
|
4 803
+15%
|
5 632
+17%
|
6 564
+17%
|
6 919
+5%
|
7 294
+5%
|
8 203
+12%
|
9 406
+15%
|
11 967
+27%
|
12 379
+3%
|
12 580
+2%
|
12 716
+1%
|
13 151
+3%
|
14 861
+13%
|
16 582
+12%
|
21 447
+29%
|
24 299
+13%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
|