Petronet LNG Ltd
NSE:PETRONET
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Petronet LNG Ltd
NSE:PETRONET
|
IN |
Balance Sheet
Balance Sheet Decomposition
Petronet LNG Ltd
Petronet LNG Ltd
Balance Sheet
Petronet LNG Ltd
| 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 |
2 980
|
2 506
|
3 405
|
3 586
|
6 577
|
3 405
|
1 295
|
9 552
|
12 632
|
12 275
|
3 621
|
21 829
|
3 274
|
7 043
|
2 266
|
9 760
|
8 493
|
10 743
|
627
|
17 234
|
7 811
|
|
| Cash |
2 980
|
2 506
|
3 405
|
12
|
16
|
34
|
9
|
25
|
31
|
42
|
29
|
116
|
60
|
10
|
11
|
83
|
28
|
130
|
13
|
104
|
61
|
|
| Cash Equivalents |
0
|
0
|
0
|
3 574
|
6 561
|
3 371
|
1 286
|
9 527
|
12 601
|
12 233
|
3 592
|
21 713
|
3 214
|
7 033
|
2 255
|
9 677
|
8 465
|
10 613
|
614
|
17 130
|
7 750
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10 417
|
0
|
0
|
499
|
4
|
13
|
27 710
|
39 578
|
8 249
|
1 847
|
13 879
|
8 758
|
64 379
|
56 055
|
92 619
|
|
| Total Receivables |
1 483
|
2 151
|
5 364
|
3 970
|
7 400
|
6 465
|
9 241
|
13 665
|
18 016
|
20 571
|
14 484
|
11 214
|
12 396
|
16 523
|
15 595
|
19 184
|
20 743
|
29 053
|
41 057
|
39 790
|
37 990
|
|
| Accounts Receivables |
1 196
|
1 278
|
3 313
|
3 330
|
6 712
|
5 035
|
8 472
|
12 859
|
16 898
|
20 157
|
13 428
|
9 885
|
12 108
|
16 505
|
14 578
|
17 801
|
19 867
|
28 059
|
40 963
|
39 528
|
37 104
|
|
| Other Receivables |
287
|
873
|
2 051
|
640
|
688
|
1 430
|
769
|
806
|
1 118
|
414
|
1 056
|
1 329
|
288
|
18
|
1 017
|
1 383
|
876
|
994
|
93
|
262
|
886
|
|
| Inventory |
1 267
|
1 039
|
2 099
|
909
|
3 856
|
2 223
|
2 480
|
7 124
|
10 366
|
9 557
|
8 947
|
2 584
|
5 572
|
5 295
|
6 067
|
4 985
|
3 444
|
5 912
|
12 091
|
14 816
|
12 397
|
|
| Other Current Assets |
3
|
6
|
15
|
41
|
263
|
124
|
686
|
722
|
359
|
300
|
634
|
220
|
75
|
1 739
|
27 441
|
34 712
|
35 059
|
32 687
|
774
|
1 047
|
1 210
|
|
| Total Current Assets |
5 732
|
5 702
|
10 883
|
8 507
|
18 097
|
12 216
|
24 119
|
31 062
|
41 373
|
43 200
|
27 689
|
35 859
|
49 026
|
70 178
|
59 618
|
70 488
|
81 619
|
87 153
|
118 928
|
128 941
|
152 026
|
|
| PP&E Net |
18 873
|
18 609
|
21 266
|
26 291
|
33 154
|
42 011
|
47 146
|
58 115
|
66 825
|
71 412
|
76 789
|
83 542
|
84 671
|
82 475
|
80 122
|
111 927
|
103 384
|
97 496
|
99 133
|
96 970
|
104 711
|
|
| PP&E Gross |
18 873
|
18 609
|
21 266
|
26 291
|
33 154
|
42 011
|
47 146
|
58 115
|
66 825
|
71 412
|
0
|
83 542
|
84 671
|
82 475
|
80 122
|
111 927
|
103 384
|
97 496
|
99 133
|
96 970
|
104 711
|
|
| Accumulated Depreciation |
985
|
1 981
|
2 989
|
4 004
|
5 027
|
6 630
|
8 476
|
10 316
|
12 165
|
15 218
|
0
|
3 169
|
6 815
|
10 809
|
14 883
|
22 609
|
30 427
|
37 697
|
45 291
|
52 977
|
60 997
|
|
| Intangible Assets |
29
|
18
|
7
|
3
|
2
|
1
|
0
|
0
|
59
|
38
|
106
|
69
|
45
|
24
|
11
|
2
|
2
|
2
|
29
|
24
|
67
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
2 020
|
1 439
|
1 074
|
2 806
|
3 207
|
1 172
|
1 180
|
1 125
|
1 317
|
1 533
|
2 635
|
4 596
|
3 977
|
6 224
|
5 408
|
|
| Long-Term Investments |
179
|
1 569
|
2 780
|
5 473
|
3 043
|
5 386
|
1 232
|
1 399
|
1 399
|
900
|
1 235
|
1 385
|
2 489
|
2 552
|
3 289
|
3 323
|
3 218
|
24 171
|
5 871
|
23 027
|
10 700
|
|
| Other Long-Term Assets |
2 283
|
780
|
123
|
6
|
7
|
9
|
95
|
96
|
99
|
771
|
2 807
|
2 720
|
1 725
|
1 092
|
8 137
|
1 396
|
42
|
200
|
45
|
45
|
56
|
|
| Total Assets |
27 097
N/A
|
26 678
-2%
|
35 059
+31%
|
40 279
+15%
|
54 303
+35%
|
59 623
+10%
|
74 612
+25%
|
92 110
+23%
|
110 828
+20%
|
119 127
+7%
|
111 833
-6%
|
124 746
+12%
|
139 136
+12%
|
157 445
+13%
|
152 493
-3%
|
188 669
+24%
|
190 900
+1%
|
213 618
+12%
|
227 983
+7%
|
255 230
+12%
|
272 967
+7%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
3 506
|
1 368
|
3 125
|
3 388
|
5 715
|
6 043
|
5 672
|
12 686
|
22 974
|
18 868
|
3 209
|
7 721
|
9 446
|
15 699
|
12 952
|
11 661
|
10 355
|
15 268
|
16 902
|
28 650
|
25 630
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
15
|
12
|
221
|
587
|
588
|
587
|
435
|
233
|
0
|
0
|
0
|
293
|
355
|
599
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
4 075
|
3 420
|
3 159
|
6 192
|
3 290
|
3 816
|
7 680
|
7 196
|
6 322
|
3 802
|
3 083
|
3 053
|
2 745
|
4 117
|
4 802
|
|
| Other Current Liabilities |
79
|
356
|
2 752
|
2 232
|
3 207
|
2 963
|
6 452
|
7 774
|
9 060
|
8 939
|
5 933
|
3 725
|
3 914
|
5 272
|
5 336
|
6 278
|
7 307
|
9 046
|
9 522
|
8 461
|
9 570
|
|
| Total Current Liabilities |
3 585
|
1 725
|
5 877
|
5 619
|
8 922
|
9 006
|
16 206
|
23 895
|
35 205
|
34 220
|
13 019
|
15 851
|
21 627
|
28 602
|
24 844
|
21 741
|
20 744
|
27 367
|
29 462
|
41 582
|
40 601
|
|
| Long-Term Debt |
12 599
|
12 599
|
13 832
|
15 776
|
22 817
|
24 998
|
28 085
|
29 342
|
27 182
|
26 477
|
25 687
|
22 329
|
14 500
|
7 334
|
1 012
|
36 529
|
33 447
|
31 332
|
30 705
|
25 964
|
21 764
|
|
| Deferred Income Tax |
2 143
|
1 635
|
2 595
|
2 698
|
2 729
|
3 271
|
3 480
|
3 630
|
3 910
|
5 530
|
4 933
|
5 886
|
7 302
|
10 482
|
13 360
|
8 883
|
8 806
|
8 321
|
7 026
|
6 165
|
5 938
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
40
|
46
|
34
|
3 038
|
9 043
|
14 056
|
13 923
|
12 914
|
10 972
|
10 307
|
9 835
|
9 916
|
8 145
|
7 418
|
5 890
|
|
| Total Liabilities |
18 327
N/A
|
15 959
-13%
|
22 304
+40%
|
24 094
+8%
|
34 468
+43%
|
37 275
+8%
|
47 810
+28%
|
56 913
+19%
|
66 331
+17%
|
69 266
+4%
|
52 681
-24%
|
58 122
+10%
|
57 352
-1%
|
59 332
+3%
|
50 188
-15%
|
77 460
+54%
|
72 831
-6%
|
76 937
+6%
|
75 337
-2%
|
81 129
+8%
|
74 192
-9%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
7 500
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
|
| Retained Earnings |
284
|
1 665
|
3 701
|
7 131
|
10 780
|
13 294
|
17 747
|
26 143
|
35 442
|
40 807
|
50 097
|
57 570
|
72 747
|
83 126
|
87 339
|
96 271
|
103 163
|
121 794
|
137 646
|
159 101
|
183 726
|
|
| Additional Paid In Capital |
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
1 555
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
13
|
33
|
62
|
94
|
113
|
0
|
0
|
49
|
|
| Total Equity |
8 770
N/A
|
10 719
+22%
|
12 755
+19%
|
16 185
+27%
|
19 834
+23%
|
22 349
+13%
|
26 802
+20%
|
35 198
+31%
|
44 497
+26%
|
49 861
+12%
|
59 152
+19%
|
66 625
+13%
|
81 784
+23%
|
98 113
+20%
|
102 306
+4%
|
111 209
+9%
|
118 069
+6%
|
136 681
+16%
|
152 646
+12%
|
174 101
+14%
|
198 775
+14%
|
|
| Total Liabilities & Equity |
27 097
N/A
|
26 678
-2%
|
35 059
+31%
|
40 279
+15%
|
54 303
+35%
|
59 623
+10%
|
74 612
+25%
|
92 110
+23%
|
110 828
+20%
|
119 127
+7%
|
111 833
-6%
|
124 746
+12%
|
139 136
+12%
|
157 445
+13%
|
152 493
-3%
|
188 669
+24%
|
190 900
+1%
|
213 618
+12%
|
227 983
+7%
|
255 230
+12%
|
272 967
+7%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
|