Meghmani Organics Ltd
NSE:MOL
Balance Sheet
Balance Sheet Decomposition
Meghmani Organics Ltd
Meghmani Organics Ltd
Balance Sheet
Meghmani Organics Ltd
| 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 |
68
|
117
|
51
|
56
|
80
|
361
|
234
|
220
|
0
|
141
|
94
|
68
|
73
|
27
|
21
|
43
|
1 333
|
86
|
207
|
105
|
311
|
50
|
227
|
|
| Cash |
0
|
0
|
51
|
56
|
80
|
361
|
234
|
220
|
0
|
141
|
94
|
68
|
73
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
68
|
117
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
21
|
43
|
1 333
|
86
|
207
|
105
|
311
|
50
|
227
|
|
| Short-Term Investments |
0
|
0
|
4
|
2
|
252
|
0
|
0
|
0
|
573
|
190
|
240
|
299
|
250
|
11
|
285
|
714
|
136
|
167
|
1 175
|
1 397
|
300
|
162
|
0
|
|
| Total Receivables |
1 032
|
1 359
|
1 576
|
1 878
|
2 272
|
4 118
|
3 640
|
4 032
|
4 755
|
4 240
|
4 379
|
4 588
|
4 188
|
3 456
|
3 876
|
4 074
|
4 592
|
5 514
|
4 319
|
5 433
|
7 352
|
6 401
|
7 080
|
|
| Accounts Receivables |
848
|
1 185
|
1 308
|
1 545
|
1 851
|
2 647
|
2 830
|
3 157
|
921
|
3 326
|
3 393
|
3 523
|
3 167
|
3 269
|
3 309
|
3 745
|
4 314
|
5 305
|
4 107
|
5 428
|
5 234
|
4 329
|
5 668
|
|
| Other Receivables |
184
|
174
|
268
|
333
|
421
|
1 471
|
810
|
875
|
3 834
|
914
|
986
|
1 065
|
1 021
|
187
|
567
|
329
|
278
|
209
|
212
|
5
|
2 118
|
2 072
|
1 412
|
|
| Inventory |
306
|
402
|
552
|
842
|
905
|
955
|
1 585
|
1 662
|
1 763
|
2 040
|
2 030
|
2 687
|
2 290
|
3 215
|
2 519
|
2 719
|
4 143
|
3 585
|
3 802
|
6 394
|
6 547
|
5 203
|
6 017
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
561
|
495
|
133
|
428
|
127
|
182
|
185
|
751
|
702
|
842
|
510
|
417
|
443
|
1 031
|
147
|
181
|
178
|
|
| Total Current Assets |
1 406
|
1 878
|
2 183
|
2 777
|
3 509
|
5 434
|
6 020
|
6 409
|
7 225
|
7 039
|
6 871
|
7 823
|
6 986
|
7 459
|
7 403
|
8 392
|
10 714
|
9 768
|
9 947
|
14 360
|
14 657
|
12 116
|
13 501
|
|
| PP&E Net |
765
|
944
|
1 014
|
1 214
|
1 547
|
2 066
|
5 998
|
6 686
|
6 912
|
7 251
|
7 783
|
8 104
|
8 016
|
8 081
|
7 785
|
8 540
|
12 377
|
16 937
|
7 349
|
10 879
|
15 097
|
16 589
|
16 404
|
|
| PP&E Gross |
765
|
944
|
1 014
|
1 214
|
1 547
|
2 066
|
5 998
|
6 686
|
0
|
7 251
|
7 783
|
8 104
|
8 016
|
8 081
|
7 785
|
8 540
|
12 377
|
16 937
|
7 349
|
0
|
15 097
|
16 589
|
16 404
|
|
| Accumulated Depreciation |
409
|
502
|
613
|
726
|
858
|
995
|
1 160
|
1 639
|
0
|
2 921
|
3 601
|
4 314
|
4 912
|
750
|
1 628
|
2 540
|
3 394
|
4 177
|
2 283
|
0
|
3 523
|
4 402
|
5 390
|
|
| Intangible Assets |
0
|
0
|
11
|
11
|
11
|
15
|
160
|
162
|
191
|
163
|
98
|
50
|
26
|
193
|
187
|
443
|
164
|
245
|
111
|
110
|
119
|
140
|
171
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
39
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
161
|
292
|
278
|
66
|
0
|
184
|
105
|
103
|
86
|
128
|
205
|
231
|
420
|
587
|
|
| Long-Term Investments |
2
|
5
|
5
|
5
|
7
|
46
|
410
|
193
|
6
|
6
|
6
|
6
|
66
|
33
|
41
|
44
|
42
|
78
|
2 076
|
2 245
|
1 534
|
982
|
32
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
460
|
458
|
434
|
353
|
375
|
256
|
169
|
253
|
660
|
367
|
255
|
131
|
176
|
347
|
139
|
159
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
39
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 173
N/A
|
2 827
+30%
|
3 212
+14%
|
4 007
+25%
|
5 074
+27%
|
7 599
+50%
|
12 609
+66%
|
13 910
+10%
|
14 791
+6%
|
15 053
+2%
|
15 402
+2%
|
16 635
+8%
|
15 416
-7%
|
15 935
+3%
|
15 853
-1%
|
18 184
+15%
|
23 768
+31%
|
27 369
+15%
|
19 742
-28%
|
27 976
+42%
|
31 984
+14%
|
30 386
-5%
|
30 854
+2%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
330
|
306
|
377
|
361
|
353
|
778
|
1 550
|
1 096
|
1 261
|
1 118
|
1 462
|
1 736
|
1 434
|
1 779
|
1 630
|
1 951
|
2 519
|
2 747
|
3 402
|
5 737
|
4 478
|
4 919
|
5 505
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
50
|
61
|
110
|
230
|
145
|
110
|
108
|
117
|
100
|
131
|
348
|
583
|
343
|
271
|
2
|
438
|
350
|
365
|
|
| Short-Term Debt |
44
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
1 977
|
2 159
|
2 460
|
1 973
|
2 678
|
2 496
|
814
|
2 019
|
1 870
|
988
|
0
|
2 899
|
2 817
|
3 869
|
|
| Current Portion of Long-Term Debt |
442
|
674
|
388
|
1 030
|
1 719
|
0
|
0
|
0
|
2 505
|
657
|
796
|
1 311
|
1 334
|
935
|
896
|
861
|
637
|
1 309
|
410
|
2 871
|
1 306
|
1 718
|
1 590
|
|
| Other Current Liabilities |
89
|
89
|
74
|
51
|
79
|
149
|
106
|
533
|
214
|
214
|
330
|
342
|
457
|
385
|
367
|
551
|
1 316
|
1 790
|
1 065
|
1 739
|
1 180
|
816
|
707
|
|
| Total Current Liabilities |
906
|
1 069
|
839
|
1 443
|
2 159
|
976
|
1 718
|
1 738
|
4 210
|
4 111
|
4 857
|
5 957
|
5 313
|
5 877
|
5 521
|
4 524
|
7 075
|
8 059
|
6 137
|
10 349
|
10 300
|
10 621
|
12 036
|
|
| Long-Term Debt |
0
|
222
|
111
|
0
|
0
|
2 089
|
5 689
|
6 394
|
4 640
|
4 993
|
4 217
|
3 773
|
3 129
|
2 168
|
1 217
|
2 183
|
4 506
|
4 836
|
1 281
|
2 122
|
4 034
|
3 833
|
2 833
|
|
| Deferred Income Tax |
67
|
82
|
92
|
103
|
99
|
131
|
119
|
423
|
132
|
210
|
202
|
370
|
471
|
267
|
337
|
506
|
504
|
345
|
440
|
611
|
574
|
378
|
581
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
12
|
401
|
802
|
682
|
600
|
568
|
797
|
924
|
943
|
1 263
|
1 547
|
2 214
|
1 492
|
1 893
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
267
|
411
|
309
|
431
|
44
|
48
|
45
|
52
|
154
|
146
|
153
|
231
|
384
|
276
|
252
|
|
| Total Liabilities |
973
N/A
|
1 373
+41%
|
1 042
-24%
|
1 546
+48%
|
2 270
+47%
|
3 596
+58%
|
8 328
+132%
|
9 237
+11%
|
9 849
+7%
|
10 293
+5%
|
10 381
+1%
|
11 454
+10%
|
9 901
-14%
|
9 623
-3%
|
8 668
-10%
|
9 479
+9%
|
13 732
+45%
|
15 279
+11%
|
8 011
-48%
|
13 314
+66%
|
15 292
+15%
|
15 109
-1%
|
15 702
+4%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
166
|
166
|
201
|
201
|
201
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
|
| Retained Earnings |
805
|
1 059
|
1 307
|
1 592
|
1 940
|
2 185
|
2 458
|
2 856
|
0
|
3 140
|
3 282
|
3 480
|
3 684
|
4 421
|
5 296
|
6 892
|
8 219
|
10 272
|
9 912
|
14 408
|
14 876
|
13 470
|
13 375
|
|
| Additional Paid In Capital |
229
|
229
|
663
|
663
|
663
|
1 565
|
1 565
|
1 565
|
4 688
|
1 565
|
1 565
|
1 565
|
1 565
|
1 565
|
1 565
|
1 565
|
1 565
|
1 565
|
1 565
|
0
|
1 565
|
1 565
|
1 565
|
|
| Other Equity |
0
|
0
|
1
|
6
|
0
|
1
|
3
|
3
|
0
|
199
|
81
|
119
|
12
|
72
|
69
|
6
|
3
|
1
|
1
|
0
|
3
|
12
|
42
|
|
| Total Equity |
1 200
N/A
|
1 454
+21%
|
2 170
+49%
|
2 462
+13%
|
2 804
+14%
|
4 003
+43%
|
4 281
+7%
|
4 673
+9%
|
4 943
+6%
|
4 760
-4%
|
5 020
+5%
|
5 181
+3%
|
5 515
+6%
|
6 312
+14%
|
7 185
+14%
|
8 705
+21%
|
10 036
+15%
|
12 091
+20%
|
11 730
-3%
|
14 662
+25%
|
16 692
+14%
|
15 277
-8%
|
15 153
-1%
|
|
| Total Liabilities & Equity |
2 173
N/A
|
2 827
+30%
|
3 212
+14%
|
4 007
+25%
|
5 074
+27%
|
7 599
+50%
|
12 609
+66%
|
13 910
+10%
|
14 791
+6%
|
15 053
+2%
|
15 402
+2%
|
16 635
+8%
|
15 416
-7%
|
15 935
+3%
|
15 853
-1%
|
18 184
+15%
|
23 768
+31%
|
27 369
+15%
|
19 742
-28%
|
27 976
+42%
|
31 984
+14%
|
30 386
-5%
|
30 854
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
166
|
166
|
201
|
201
|
201
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
|