PG Electroplast Ltd
NSE:PGEL
Balance Sheet
Balance Sheet Decomposition
PG Electroplast Ltd
PG Electroplast Ltd
Balance Sheet
PG Electroplast Ltd
| Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | 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 |
6
|
12
|
15
|
110
|
62
|
45
|
1
|
1
|
85
|
43
|
41
|
64
|
180
|
150
|
392
|
396
|
1 824
|
9 797
|
|
| Cash |
6
|
12
|
15
|
110
|
62
|
45
|
1
|
1
|
6
|
24
|
15
|
37
|
113
|
74
|
239
|
87
|
302
|
812
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
19
|
26
|
27
|
67
|
76
|
153
|
310
|
1 522
|
8 984
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
262
|
254
|
0
|
54
|
47
|
43
|
1
|
19
|
24
|
187
|
268
|
1 522
|
8 984
|
|
| Total Receivables |
60
|
140
|
178
|
410
|
511
|
607
|
811
|
645
|
575
|
692
|
534
|
933
|
1 115
|
1 593
|
2 457
|
4 436
|
6 364
|
13 039
|
|
| Accounts Receivables |
2
|
6
|
6
|
52
|
42
|
354
|
498
|
444
|
541
|
675
|
507
|
847
|
1 012
|
1 473
|
2 133
|
4 379
|
5 570
|
9 863
|
|
| Other Receivables |
58
|
134
|
172
|
358
|
469
|
253
|
313
|
201
|
34
|
17
|
27
|
86
|
103
|
120
|
324
|
57
|
794
|
3 176
|
|
| Inventory |
30
|
94
|
214
|
162
|
218
|
279
|
169
|
333
|
459
|
631
|
593
|
768
|
944
|
1 028
|
3 019
|
3 534
|
5 689
|
14 515
|
|
| Other Current Assets |
15
|
4
|
2
|
20
|
44
|
44
|
75
|
69
|
162
|
162
|
156
|
11
|
50
|
35
|
26
|
366
|
181
|
187
|
|
| Total Current Assets |
110
|
251
|
409
|
702
|
836
|
1 236
|
1 309
|
1 048
|
1 334
|
1 574
|
1 366
|
1 776
|
2 307
|
2 830
|
6 081
|
9 000
|
14 058
|
37 537
|
|
| PP&E Net |
135
|
203
|
214
|
318
|
782
|
1 438
|
1 391
|
1 461
|
1 468
|
1 647
|
2 015
|
2 256
|
2 587
|
2 786
|
4 452
|
5 785
|
8 446
|
12 079
|
|
| PP&E Gross |
135
|
203
|
214
|
318
|
782
|
1 438
|
1 391
|
0
|
0
|
0
|
0
|
2 256
|
2 587
|
2 786
|
4 452
|
5 785
|
8 446
|
12 079
|
|
| Accumulated Depreciation |
17
|
25
|
38
|
52
|
72
|
209
|
314
|
0
|
0
|
0
|
0
|
349
|
507
|
661
|
859
|
1 175
|
1 605
|
2 242
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
8
|
7
|
8
|
7
|
6
|
6
|
6
|
7
|
12
|
34
|
42
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
138
|
23
|
47
|
0
|
24
|
0
|
10
|
70
|
159
|
81
|
0
|
272
|
1 235
|
|
| Long-Term Investments |
0
|
1
|
1
|
1
|
4
|
0
|
0
|
0
|
13
|
15
|
23
|
4
|
1
|
2
|
7
|
121
|
105
|
83
|
|
| Other Long-Term Assets |
2
|
2
|
0
|
0
|
17
|
58
|
98
|
105
|
22
|
32
|
70
|
77
|
32
|
12
|
58
|
78
|
166
|
231
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
248
N/A
|
457
+84%
|
624
+37%
|
1 021
+64%
|
1 641
+61%
|
2 880
+76%
|
2 831
-2%
|
2 669
-6%
|
2 845
+7%
|
3 299
+16%
|
3 481
+6%
|
4 129
+19%
|
5 001
+21%
|
5 794
+16%
|
10 685
+84%
|
14 997
+40%
|
23 080
+54%
|
51 208
+122%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
455
|
634
|
423
|
624
|
745
|
650
|
915
|
1 063
|
1 533
|
2 692
|
3 900
|
6 464
|
13 744
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
17
|
0
|
134
|
148
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
520
|
314
|
405
|
334
|
477
|
356
|
681
|
1 039
|
656
|
1 747
|
2 597
|
1 317
|
908
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
119
|
103
|
0
|
77
|
155
|
134
|
117
|
150
|
316
|
387
|
607
|
480
|
398
|
|
| Other Current Liabilities |
54
|
193
|
231
|
323
|
472
|
71
|
86
|
251
|
172
|
185
|
204
|
185
|
209
|
345
|
639
|
948
|
1 240
|
4 561
|
|
| Total Current Liabilities |
54
|
193
|
231
|
323
|
472
|
1 165
|
1 136
|
1 079
|
1 207
|
1 562
|
1 343
|
1 898
|
2 461
|
2 858
|
5 482
|
8 052
|
9 634
|
19 759
|
|
| Long-Term Debt |
102
|
140
|
201
|
401
|
685
|
280
|
462
|
399
|
422
|
484
|
796
|
501
|
694
|
904
|
1 852
|
2 566
|
2 551
|
2 536
|
|
| Deferred Income Tax |
13
|
15
|
18
|
23
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
49
|
166
|
282
|
317
|
383
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
9
|
8
|
12
|
19
|
21
|
33
|
40
|
70
|
58
|
63
|
138
|
197
|
248
|
|
| Total Liabilities |
168
N/A
|
349
+108%
|
451
+29%
|
747
+66%
|
1 187
+59%
|
1 455
+23%
|
1 606
+10%
|
1 490
-7%
|
1 648
+11%
|
2 068
+25%
|
2 172
+5%
|
2 439
+12%
|
3 239
+33%
|
3 869
+19%
|
7 562
+95%
|
11 038
+46%
|
12 699
+15%
|
22 926
+81%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
14
|
30
|
30
|
107
|
107
|
164
|
164
|
164
|
164
|
164
|
164
|
187
|
195
|
197
|
212
|
227
|
260
|
283
|
|
| Retained Earnings |
42
|
78
|
89
|
168
|
347
|
1 261
|
1 060
|
1 015
|
1 032
|
1 068
|
1 144
|
150
|
177
|
293
|
639
|
3 732
|
2 904
|
5 906
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 349
|
1 390
|
1 413
|
1 851
|
0
|
7 209
|
22 084
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
24
|
0
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
22
|
421
|
0
|
8
|
8
|
|
| Total Equity |
80
N/A
|
108
+35%
|
174
+61%
|
274
+57%
|
453
+65%
|
1 425
+215%
|
1 224
-14%
|
1 179
-4%
|
1 196
+1%
|
1 232
+3%
|
1 308
+6%
|
1 690
+29%
|
1 762
+4%
|
1 925
+9%
|
3 123
+62%
|
3 959
+27%
|
10 381
+162%
|
28 282
+172%
|
|
| Total Liabilities & Equity |
248
N/A
|
457
+84%
|
624
+37%
|
1 021
+64%
|
1 641
+61%
|
2 880
+76%
|
2 831
-2%
|
2 669
-6%
|
2 845
+7%
|
3 299
+16%
|
3 481
+6%
|
4 129
+19%
|
5 001
+21%
|
5 794
+16%
|
10 685
+84%
|
14 997
+40%
|
23 080
+54%
|
51 208
+122%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
19
|
20
|
20
|
21
|
227
|
260
|
283
|
|