Mishra Dhatu Nigam Ltd
NSE:MIDHANI
Balance Sheet
Balance Sheet Decomposition
Mishra Dhatu Nigam Ltd
Mishra Dhatu Nigam Ltd
Balance Sheet
Mishra Dhatu Nigam Ltd
| 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 |
1 885
|
1 504
|
1 730
|
1 056
|
894
|
1 959
|
2 079
|
851
|
1 400
|
727
|
939
|
625
|
143
|
165
|
509
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
137
|
99
|
339
|
99
|
143
|
165
|
509
|
|
| Cash Equivalents |
1 885
|
1 504
|
1 730
|
1 056
|
894
|
1 959
|
2 079
|
841
|
1 263
|
628
|
600
|
526
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
122
|
117
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 276
|
2 931
|
4 945
|
5 476
|
3 369
|
2 091
|
2 885
|
4 377
|
4 483
|
4 877
|
5 528
|
5 204
|
4 994
|
4 339
|
4 460
|
|
| Accounts Receivables |
1 041
|
1 352
|
2 674
|
2 436
|
2 205
|
2 091
|
2 885
|
4 134
|
3 522
|
2 974
|
3 862
|
3 085
|
3 158
|
3 230
|
4 120
|
|
| Other Receivables |
1 235
|
1 579
|
2 271
|
3 040
|
1 164
|
0
|
0
|
243
|
961
|
1 903
|
1 666
|
2 120
|
1 836
|
1 109
|
340
|
|
| Inventory |
3 923
|
4 434
|
4 829
|
4 528
|
4 230
|
2 885
|
2 060
|
2 462
|
5 160
|
9 138
|
8 023
|
10 927
|
12 270
|
13 133
|
12 866
|
|
| Other Current Assets |
104
|
201
|
241
|
74
|
77
|
781
|
125
|
963
|
596
|
400
|
22
|
27
|
29
|
34
|
32
|
|
| Total Current Assets |
8 188
|
9 069
|
11 745
|
11 134
|
8 570
|
7 837
|
7 266
|
8 653
|
11 639
|
15 142
|
14 511
|
16 783
|
17 435
|
17 671
|
17 866
|
|
| PP&E Net |
646
|
709
|
2 002
|
2 309
|
2 518
|
2 682
|
3 326
|
4 078
|
5 987
|
8 445
|
9 766
|
10 693
|
10 905
|
11 108
|
10 963
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 078
|
5 987
|
8 445
|
9 766
|
10 693
|
10 905
|
11 108
|
10 963
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
495
|
723
|
978
|
1 243
|
1 568
|
2 089
|
2 650
|
3 255
|
|
| Intangible Assets |
0
|
0
|
30
|
25
|
19
|
15
|
9
|
17
|
13
|
10
|
11
|
10
|
46
|
37
|
28
|
|
| Note Receivable |
48
|
190
|
29
|
14
|
16
|
0
|
0
|
682
|
481
|
106
|
43
|
44
|
23
|
20
|
36
|
|
| Long-Term Investments |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
205
|
206
|
209
|
213
|
218
|
253
|
|
| Other Long-Term Assets |
0
|
11
|
1
|
0
|
0
|
654
|
387
|
202
|
107
|
54
|
55
|
56
|
5
|
0
|
0
|
|
| Total Assets |
8 904
N/A
|
10 000
+12%
|
13 827
+38%
|
13 503
-2%
|
11 145
-17%
|
11 208
+1%
|
11 010
-2%
|
13 652
+24%
|
18 247
+34%
|
23 964
+31%
|
24 592
+3%
|
27 795
+13%
|
28 628
+3%
|
29 054
+1%
|
29 147
+0%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
439
|
432
|
743
|
969
|
1 077
|
530
|
660
|
963
|
1 286
|
1 289
|
856
|
1 759
|
1 593
|
1 200
|
933
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
338
|
216
|
125
|
130
|
182
|
154
|
1
|
1
|
|
| Short-Term Debt |
10
|
886
|
564
|
279
|
415
|
0
|
126
|
919
|
1 061
|
1 334
|
1 604
|
2 398
|
3 000
|
2 450
|
1 750
|
|
| Current Portion of Long-Term Debt |
93
|
100
|
100
|
105
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
400
|
475
|
550
|
|
| Other Current Liabilities |
3 147
|
3 714
|
4 771
|
5 334
|
3 524
|
2 520
|
1 694
|
2 027
|
2 772
|
4 220
|
3 836
|
3 558
|
2 863
|
3 625
|
3 621
|
|
| Total Current Liabilities |
3 688
|
5 132
|
6 178
|
6 687
|
5 056
|
3 049
|
2 480
|
4 248
|
5 335
|
6 969
|
6 426
|
8 021
|
8 009
|
7 751
|
6 856
|
|
| Long-Term Debt |
258
|
198
|
136
|
182
|
143
|
90
|
12
|
9
|
6
|
2
|
0
|
1 075
|
1 487
|
1 401
|
1 197
|
|
| Deferred Income Tax |
4
|
5
|
3
|
64
|
155
|
226
|
204
|
286
|
398
|
312
|
338
|
352
|
396
|
447
|
518
|
|
| Other Liabilities |
1 574
|
987
|
3 443
|
2 119
|
779
|
1 646
|
1 270
|
1 219
|
4 161
|
7 113
|
7 117
|
6 451
|
5 882
|
6 263
|
6 426
|
|
| Total Liabilities |
5 524
N/A
|
6 322
+14%
|
9 760
+54%
|
9 052
-7%
|
6 133
-32%
|
5 012
-18%
|
3 967
-21%
|
5 762
+45%
|
9 900
+72%
|
14 396
+45%
|
13 881
-4%
|
15 899
+15%
|
15 774
-1%
|
15 863
+1%
|
14 997
-5%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1 833
|
1 833
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
|
| Retained Earnings |
1 546
|
1 805
|
2 194
|
2 578
|
3 138
|
4 323
|
5 170
|
5 996
|
6 447
|
7 687
|
8 835
|
10 013
|
10 972
|
11 313
|
12 281
|
|
| Additional Paid In Capital |
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
26
|
7
|
3
|
9
|
9
|
5
|
4
|
|
| Total Equity |
3 380
N/A
|
3 678
+9%
|
4 068
+11%
|
4 451
+9%
|
5 011
+13%
|
6 197
+24%
|
7 043
+14%
|
7 890
+12%
|
8 347
+6%
|
9 568
+15%
|
10 711
+12%
|
11 895
+11%
|
12 854
+8%
|
13 192
+3%
|
14 150
+7%
|
|
| Total Liabilities & Equity |
8 904
N/A
|
10 000
+12%
|
13 827
+38%
|
13 503
-2%
|
11 145
-17%
|
11 208
+1%
|
11 010
-2%
|
13 652
+24%
|
18 247
+34%
|
23 964
+31%
|
24 592
+3%
|
27 795
+13%
|
28 628
+3%
|
29 054
+1%
|
29 147
+0%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
|