ICICI Securities Ltd
NSE:ISEC
Balance Sheet
Balance Sheet Decomposition
ICICI Securities Ltd
ICICI Securities Ltd
Balance Sheet
ICICI Securities Ltd
| Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
4 729
|
5 967
|
8 531
|
6 394
|
1 206
|
1 771
|
18 841
|
5 418
|
3 093
|
7 736
|
2 406
|
775
|
|
| Cash |
4 729
|
5 967
|
8 531
|
6 394
|
1 206
|
1 521
|
18 491
|
2 490
|
1 949
|
7 624
|
2 406
|
545
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
250
|
350
|
2 928
|
1 144
|
112
|
0
|
230
|
|
| Total Receivables |
1 407
|
5 820
|
2 357
|
3 453
|
7 824
|
3 931
|
5 683
|
1 887
|
5 971
|
5 626
|
10 497
|
14 880
|
|
| Accounts Receivables |
1 269
|
5 650
|
2 064
|
3 240
|
7 542
|
3 478
|
5 225
|
1 309
|
5 050
|
4 470
|
8 352
|
10 442
|
|
| Other Receivables |
138
|
170
|
293
|
213
|
282
|
453
|
458
|
578
|
921
|
1 156
|
2 145
|
4 438
|
|
| Inventory |
51
|
277
|
338
|
1 413
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
6 187
|
12 064
|
11 226
|
11 260
|
9 030
|
5 702
|
24 524
|
7 305
|
9 064
|
13 362
|
12 903
|
15 655
|
|
| PP&E Net |
178
|
200
|
260
|
255
|
242
|
312
|
307
|
1 857
|
1 421
|
1 636
|
2 400
|
4 709
|
|
| PP&E Gross |
178
|
200
|
260
|
255
|
0
|
312
|
307
|
1 857
|
1 421
|
1 636
|
2 400
|
4 709
|
|
| Accumulated Depreciation |
335
|
330
|
378
|
448
|
0
|
32
|
102
|
149
|
171
|
240
|
401
|
786
|
|
| Intangible Assets |
178
|
164
|
126
|
124
|
132
|
109
|
168
|
204
|
267
|
342
|
486
|
880
|
|
| Note Receivable |
1 459
|
1 865
|
1 457
|
1 546
|
1 021
|
6 845
|
5 339
|
7 212
|
30 204
|
69 814
|
65 564
|
120 547
|
|
| Long-Term Investments |
26
|
1 003
|
12
|
12
|
678
|
682
|
2 923
|
8 715
|
4 691
|
2 537
|
9 240
|
4 062
|
|
| Other Long-Term Assets |
252
|
315
|
387
|
509
|
8 937
|
13 902
|
12 924
|
18 713
|
35 380
|
47 727
|
63 761
|
107 665
|
|
| Other Assets |
122
|
120
|
162
|
270
|
384
|
1 187
|
460
|
423
|
783
|
1 044
|
1 333
|
2 709
|
|
| Total Assets |
8 402
N/A
|
15 729
+87%
|
13 629
-13%
|
13 975
+3%
|
20 424
+46%
|
28 739
+41%
|
46 646
+62%
|
44 428
-5%
|
81 809
+84%
|
136 462
+67%
|
155 688
+14%
|
256 227
+65%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
2 195
|
8 367
|
5 569
|
5 925
|
4 863
|
6 117
|
23 362
|
6 926
|
10 265
|
10 776
|
9 148
|
23 884
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 236
|
2 829
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
6 724
|
4 473
|
14 975
|
35 210
|
77 392
|
92 926
|
166 796
|
|
| Current Portion of Long-Term Debt |
2 199
|
3 171
|
2 265
|
1 729
|
3 953
|
0
|
0
|
55
|
7
|
20
|
95
|
112
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
33
|
47
|
87
|
22
|
34
|
44
|
19 418
|
19 490
|
|
| Total Current Liabilities |
4 394
|
11 538
|
7 834
|
7 654
|
8 849
|
12 888
|
27 922
|
21 978
|
45 516
|
88 232
|
123 822
|
213 111
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 519
|
1 054
|
999
|
988
|
1 850
|
|
| Other Liabilities |
1 390
|
1 697
|
2 271
|
2 339
|
6 559
|
7 374
|
8 251
|
8 834
|
17 019
|
22 926
|
2 353
|
2 040
|
|
| Total Liabilities |
5 785
N/A
|
13 235
+129%
|
10 106
-24%
|
9 993
-1%
|
15 409
+54%
|
20 262
+31%
|
36 173
+79%
|
32 333
-11%
|
63 588
+97%
|
112 157
+76%
|
127 163
+13%
|
217 001
+71%
|
|
| Equity | |||||||||||||
| Common Stock |
2 111
|
1 611
|
1 611
|
1 611
|
1 611
|
1 611
|
1 611
|
1 611
|
1 611
|
1 613
|
1 614
|
1 617
|
|
| Retained Earnings |
218
|
584
|
1 608
|
2 057
|
3 094
|
6 555
|
8 550
|
10 173
|
16 272
|
22 224
|
26 366
|
36 840
|
|
| Additional Paid In Capital |
244
|
244
|
244
|
244
|
244
|
244
|
244
|
244
|
268
|
419
|
496
|
719
|
|
| Other Equity |
45
|
55
|
60
|
70
|
66
|
67
|
68
|
68
|
70
|
50
|
49
|
51
|
|
| Total Equity |
2 618
N/A
|
2 494
-5%
|
3 523
+41%
|
3 982
+13%
|
5 015
+26%
|
8 477
+69%
|
10 473
+24%
|
12 095
+15%
|
18 221
+51%
|
24 305
+33%
|
28 525
+17%
|
39 226
+38%
|
|
| Total Liabilities & Equity |
8 402
N/A
|
15 729
+87%
|
13 629
-13%
|
13 975
+3%
|
20 424
+46%
|
28 739
+41%
|
46 646
+62%
|
44 428
-5%
|
81 809
+84%
|
136 462
+67%
|
155 688
+14%
|
256 227
+65%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
322
|
322
|
322
|
322
|
322
|
322
|
322
|
322
|
322
|
323
|
323
|
323
|
|