IPCA Laboratories Ltd
NSE:IPCALAB
Balance Sheet
Balance Sheet Decomposition
IPCA Laboratories Ltd
IPCA Laboratories Ltd
Balance Sheet
IPCA Laboratories 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 |
38
|
36
|
61
|
50
|
55
|
101
|
94
|
107
|
108
|
91
|
106
|
167
|
142
|
630
|
243
|
275
|
276
|
260
|
584
|
1 660
|
2 752
|
12 579
|
2 089
|
1 672
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
613
|
227
|
262
|
262
|
254
|
547
|
1 060
|
722
|
917
|
1 388
|
1 283
|
|
| Cash Equivalents |
38
|
36
|
61
|
50
|
55
|
101
|
94
|
107
|
108
|
91
|
106
|
167
|
142
|
17
|
16
|
13
|
14
|
6
|
37
|
600
|
2 030
|
11 662
|
701
|
388
|
|
| Short-Term Investments |
26
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
53
|
25
|
22
|
402
|
604
|
963
|
1 447
|
1 155
|
1 911
|
3 456
|
3 598
|
6 028
|
10 949
|
9 222
|
6 364
|
9 379
|
|
| Total Receivables |
1 449
|
1 423
|
1 611
|
1 764
|
1 651
|
2 193
|
3 318
|
3 993
|
4 607
|
4 181
|
3 720
|
4 509
|
5 021
|
8 029
|
5 862
|
6 736
|
8 160
|
8 902
|
10 783
|
10 325
|
11 547
|
11 962
|
19 271
|
21 927
|
|
| Accounts Receivables |
987
|
1 215
|
1 375
|
1 519
|
1 377
|
1 807
|
2 595
|
3 391
|
3 880
|
3 672
|
3 449
|
4 178
|
4 495
|
6 386
|
4 502
|
5 120
|
6 063
|
6 840
|
8 993
|
8 157
|
9 180
|
10 336
|
17 044
|
18 891
|
|
| Other Receivables |
462
|
208
|
236
|
245
|
274
|
386
|
723
|
602
|
727
|
509
|
271
|
331
|
526
|
1 643
|
1 360
|
1 616
|
2 097
|
2 062
|
1 790
|
2 168
|
2 367
|
1 626
|
2 227
|
3 036
|
|
| Inventory |
969
|
1 057
|
1 557
|
1 792
|
1 872
|
2 363
|
2 676
|
3 062
|
3 802
|
4 664
|
6 699
|
7 410
|
8 476
|
9 343
|
8 420
|
8 884
|
8 875
|
10 962
|
13 384
|
16 106
|
18 897
|
17 732
|
25 120
|
25 994
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
480
|
1 407
|
1 553
|
1 484
|
1 781
|
383
|
249
|
291
|
234
|
199
|
208
|
251
|
428
|
398
|
2 545
|
699
|
|
| Total Current Assets |
2 483
|
2 516
|
3 229
|
3 606
|
3 577
|
4 657
|
6 088
|
7 392
|
9 050
|
10 368
|
12 100
|
13 972
|
16 023
|
19 348
|
16 219
|
17 340
|
19 455
|
23 778
|
28 557
|
34 370
|
44 572
|
51 893
|
55 389
|
59 670
|
|
| PP&E Net |
1 434
|
1 681
|
2 132
|
3 178
|
3 702
|
4 299
|
5 407
|
5 887
|
6 761
|
7 842
|
10 046
|
11 790
|
14 466
|
19 532
|
20 355
|
19 755
|
18 954
|
17 826
|
19 933
|
21 465
|
25 026
|
26 946
|
46 632
|
46 853
|
|
| PP&E Gross |
1 434
|
1 681
|
2 132
|
3 178
|
3 702
|
4 299
|
5 407
|
5 887
|
0
|
7 842
|
10 046
|
11 790
|
14 466
|
19 532
|
20 355
|
19 755
|
18 954
|
17 826
|
19 933
|
21 465
|
25 026
|
26 946
|
46 632
|
46 853
|
|
| Accumulated Depreciation |
555
|
803
|
951
|
879
|
1 073
|
1 311
|
1 588
|
1 956
|
0
|
2 810
|
3 849
|
4 638
|
5 606
|
7 135
|
1 536
|
3 145
|
4 788
|
6 441
|
8 185
|
9 938
|
11 891
|
14 306
|
22 535
|
25 747
|
|
| Intangible Assets |
0
|
0
|
13
|
56
|
42
|
25
|
13
|
25
|
0
|
98
|
104
|
151
|
257
|
536
|
602
|
552
|
834
|
1 770
|
1 363
|
1 142
|
1 672
|
1 591
|
1 426
|
1 127
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
236
|
393
|
462
|
472
|
472
|
472
|
472
|
472
|
624
|
466
|
542
|
381
|
906
|
906
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
376
|
376
|
479
|
713
|
954
|
816
|
1 114
|
1 160
|
1 269
|
1 307
|
1 887
|
1 731
|
1 530
|
1 210
|
2 235
|
|
| Long-Term Investments |
20
|
19
|
20
|
28
|
36
|
86
|
95
|
412
|
325
|
407
|
339
|
89
|
90
|
193
|
258
|
222
|
175
|
301
|
713
|
1 114
|
2 699
|
3 027
|
3 036
|
2 163
|
|
| Other Long-Term Assets |
1
|
2
|
1
|
1
|
0
|
19
|
17
|
31
|
35
|
28
|
72
|
96
|
92
|
213
|
195
|
140
|
123
|
93
|
101
|
240
|
148
|
897
|
2 413
|
4 651
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
236
|
393
|
462
|
472
|
472
|
472
|
472
|
472
|
624
|
466
|
542
|
381
|
906
|
906
|
|
| Total Assets |
3 938
N/A
|
4 217
+7%
|
5 396
+28%
|
6 868
+27%
|
7 358
+7%
|
9 086
+23%
|
11 619
+28%
|
13 746
+18%
|
16 172
+18%
|
19 118
+18%
|
23 273
+22%
|
26 970
+16%
|
32 103
+19%
|
41 248
+28%
|
38 917
-6%
|
39 595
+2%
|
41 173
+4%
|
45 507
+11%
|
52 598
+16%
|
60 684
+15%
|
76 389
+26%
|
86 264
+13%
|
111 013
+29%
|
117 606
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
316
|
275
|
426
|
517
|
542
|
670
|
680
|
668
|
698
|
1 786
|
2 345
|
2 684
|
3 413
|
3 060
|
4 211
|
4 577
|
4 235
|
5 243
|
6 099
|
6 649
|
5 577
|
5 251
|
7 761
|
8 462
|
|
| Accrued Liabilities |
1
|
2
|
4
|
19
|
24
|
22
|
39
|
49
|
122
|
131
|
248
|
300
|
394
|
429
|
253
|
244
|
199
|
176
|
285
|
300
|
527
|
379
|
949
|
658
|
|
| Short-Term Debt |
103
|
99
|
167
|
74
|
219
|
232
|
262
|
274
|
498
|
2 634
|
2 014
|
1 571
|
1 439
|
6 433
|
1 849
|
1 773
|
2 390
|
2 097
|
3 110
|
1 766
|
3 678
|
6 618
|
5 592
|
4 953
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
722
|
695
|
937
|
1 646
|
1 059
|
1 981
|
1 867
|
1 545
|
1 144
|
738
|
714
|
327
|
1 506
|
2 588
|
2 734
|
|
| Other Current Liabilities |
274
|
307
|
435
|
361
|
420
|
505
|
626
|
1 171
|
836
|
513
|
1 100
|
844
|
1 041
|
1 536
|
1 406
|
1 098
|
1 707
|
2 315
|
3 033
|
2 177
|
4 550
|
4 305
|
6 666
|
7 057
|
|
| Total Current Liabilities |
694
|
682
|
1 033
|
971
|
1 205
|
1 428
|
1 607
|
2 162
|
2 155
|
5 785
|
6 402
|
6 337
|
7 933
|
12 517
|
9 700
|
9 559
|
10 076
|
10 975
|
13 264
|
11 605
|
14 659
|
18 058
|
23 556
|
23 862
|
|
| Long-Term Debt |
1 446
|
1 304
|
1 549
|
2 207
|
1 969
|
2 389
|
3 530
|
4 594
|
4 545
|
1 946
|
3 302
|
3 662
|
2 940
|
4 987
|
4 843
|
3 517
|
2 340
|
1 409
|
1 160
|
174
|
4 067
|
6 689
|
6 203
|
5 941
|
|
| Deferred Income Tax |
237
|
249
|
290
|
429
|
479
|
531
|
590
|
682
|
829
|
807
|
932
|
1 304
|
1 471
|
1 584
|
1 565
|
1 705
|
1 597
|
1 476
|
1 418
|
1 336
|
1 526
|
1 892
|
3 105
|
2 950
|
|
| Minority Interest |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
4
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
136
|
145
|
769
|
733
|
13 948
|
14 398
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
98
|
129
|
162
|
194
|
218
|
261
|
274
|
268
|
345
|
407
|
448
|
473
|
878
|
970
|
|
| Total Liabilities |
2 377
N/A
|
2 235
-6%
|
2 872
+29%
|
3 608
+26%
|
3 653
+1%
|
4 348
+19%
|
5 727
+32%
|
7 433
+30%
|
7 523
+1%
|
8 602
+14%
|
10 733
+25%
|
11 432
+7%
|
12 506
+9%
|
19 282
+54%
|
16 325
-15%
|
15 043
-8%
|
14 287
-5%
|
14 283
0%
|
16 324
+14%
|
13 667
-16%
|
21 469
+57%
|
27 844
+30%
|
47 691
+71%
|
48 121
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
125
|
125
|
125
|
250
|
250
|
250
|
251
|
250
|
250
|
251
|
252
|
252
|
252
|
252
|
252
|
252
|
252
|
253
|
253
|
254
|
254
|
254
|
254
|
254
|
|
| Retained Earnings |
1 044
|
1 465
|
2 007
|
2 743
|
3 195
|
4 231
|
5 363
|
6 031
|
7 653
|
9 798
|
12 145
|
14 792
|
18 839
|
21 137
|
21 936
|
23 859
|
26 119
|
30 431
|
35 382
|
45 657
|
53 540
|
57 219
|
62 189
|
68 519
|
|
| Additional Paid In Capital |
392
|
392
|
392
|
267
|
267
|
267
|
299
|
341
|
385
|
424
|
436
|
440
|
440
|
440
|
440
|
440
|
440
|
489
|
489
|
965
|
965
|
965
|
965
|
965
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
60
|
|
| Other Equity |
0
|
0
|
0
|
0
|
7
|
10
|
20
|
309
|
361
|
43
|
294
|
54
|
65
|
136
|
37
|
1
|
75
|
51
|
151
|
141
|
161
|
18
|
21
|
194
|
|
| Total Equity |
1 561
N/A
|
1 982
+27%
|
2 524
+27%
|
3 260
+29%
|
3 705
+14%
|
4 738
+28%
|
5 892
+24%
|
6 313
+7%
|
8 649
+37%
|
10 516
+22%
|
12 540
+19%
|
15 538
+24%
|
19 597
+26%
|
21 965
+12%
|
22 592
+3%
|
24 553
+9%
|
26 886
+10%
|
31 224
+16%
|
36 275
+16%
|
47 017
+30%
|
54 920
+17%
|
58 420
+6%
|
63 322
+8%
|
69 485
+10%
|
|
| Total Liabilities & Equity |
3 938
N/A
|
4 217
+7%
|
5 396
+28%
|
6 868
+27%
|
7 358
+7%
|
9 086
+23%
|
11 619
+28%
|
13 746
+18%
|
16 172
+18%
|
19 118
+18%
|
23 273
+22%
|
26 970
+16%
|
32 103
+19%
|
41 248
+28%
|
38 917
-6%
|
39 595
+2%
|
41 173
+4%
|
45 507
+11%
|
52 598
+16%
|
60 684
+15%
|
76 389
+26%
|
86 264
+13%
|
111 013
+29%
|
117 606
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
250
|
250
|
250
|
250
|
250
|
250
|
251
|
250
|
250
|
251
|
252
|
252
|
252
|
252
|
252
|
252
|
252
|
253
|
253
|
254
|
254
|
254
|
254
|
254
|
|