Premier Explosives Ltd
NSE:PREMEXPLN
Balance Sheet
Balance Sheet Decomposition
Premier Explosives Ltd
Premier Explosives Ltd
Balance Sheet
Premier Explosives Ltd
| 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 |
47
|
6
|
10
|
3
|
5
|
5
|
5
|
26
|
25
|
68
|
53
|
389
|
299
|
20
|
9
|
5
|
4
|
202
|
931
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
42
|
365
|
279
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
47
|
6
|
10
|
3
|
5
|
5
|
5
|
26
|
25
|
37
|
11
|
24
|
20
|
20
|
9
|
5
|
4
|
202
|
931
|
|
| Short-Term Investments |
12
|
14
|
2
|
2
|
2
|
38
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
8
|
10
|
7
|
1
|
1
|
|
| Total Receivables |
259
|
304
|
196
|
149
|
172
|
179
|
205
|
331
|
365
|
411
|
561
|
978
|
651
|
535
|
511
|
785
|
603
|
783
|
524
|
|
| Accounts Receivables |
51
|
65
|
13
|
3
|
154
|
155
|
175
|
295
|
334
|
411
|
561
|
978
|
651
|
493
|
458
|
716
|
537
|
727
|
381
|
|
| Other Receivables |
209
|
239
|
183
|
146
|
19
|
24
|
30
|
36
|
31
|
0
|
0
|
0
|
0
|
42
|
53
|
69
|
67
|
57
|
143
|
|
| Inventory |
124
|
72
|
73
|
107
|
95
|
118
|
168
|
184
|
241
|
223
|
350
|
375
|
339
|
420
|
367
|
377
|
879
|
1 244
|
1 642
|
|
| Other Current Assets |
6
|
6
|
14
|
21
|
30
|
11
|
14
|
12
|
2
|
58
|
91
|
65
|
67
|
205
|
114
|
95
|
99
|
117
|
96
|
|
| Total Current Assets |
448
|
401
|
296
|
282
|
304
|
350
|
407
|
552
|
634
|
760
|
1 054
|
1 807
|
1 355
|
1 192
|
1 010
|
1 272
|
1 592
|
2 347
|
3 194
|
|
| PP&E Net |
332
|
198
|
221
|
292
|
297
|
343
|
385
|
428
|
414
|
976
|
1 079
|
1 206
|
1 479
|
1 730
|
1 792
|
1 765
|
1 841
|
1 965
|
1 962
|
|
| PP&E Gross |
332
|
198
|
221
|
292
|
297
|
343
|
385
|
0
|
0
|
0
|
0
|
0
|
0
|
1 730
|
1 792
|
1 765
|
1 841
|
1 965
|
1 962
|
|
| Accumulated Depreciation |
162
|
82
|
94
|
108
|
116
|
129
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
394
|
449
|
497
|
567
|
666
|
761
|
|
| Intangible Assets |
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
45
|
65
|
76
|
71
|
69
|
62
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
45
|
64
|
30
|
28
|
17
|
4
|
3
|
4
|
3
|
51
|
33
|
67
|
29
|
18
|
40
|
|
| Long-Term Investments |
6
|
7
|
10
|
15
|
5
|
5
|
52
|
52
|
52
|
62
|
7
|
8
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
10
|
16
|
16
|
14
|
23
|
19
|
25
|
12
|
16
|
43
|
55
|
65
|
108
|
52
|
42
|
37
|
27
|
19
|
24
|
|
| Total Assets |
797
N/A
|
622
-22%
|
543
-13%
|
602
+11%
|
674
+12%
|
781
+16%
|
899
+15%
|
1 073
+19%
|
1 133
+6%
|
1 844
+63%
|
2 199
+19%
|
3 089
+40%
|
2 987
-3%
|
3 072
+3%
|
2 943
-4%
|
3 218
+9%
|
3 560
+11%
|
4 419
+24%
|
5 283
+20%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
260
|
98
|
96
|
101
|
41
|
64
|
73
|
81
|
81
|
159
|
130
|
215
|
259
|
231
|
217
|
263
|
158
|
156
|
1 166
|
|
| Accrued Liabilities |
3
|
3
|
3
|
3
|
5
|
6
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
11
|
51
|
63
|
85
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
11
|
17
|
68
|
74
|
178
|
218
|
317
|
359
|
184
|
512
|
448
|
678
|
779
|
417
|
281
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
12
|
5
|
19
|
0
|
0
|
8
|
3
|
27
|
139
|
26
|
30
|
51
|
28
|
73
|
50
|
|
| Other Current Liabilities |
54
|
53
|
66
|
68
|
159
|
143
|
131
|
231
|
164
|
183
|
236
|
236
|
53
|
144
|
172
|
135
|
404
|
1 133
|
909
|
|
| Total Current Liabilities |
316
|
155
|
164
|
172
|
228
|
235
|
299
|
386
|
423
|
568
|
685
|
837
|
634
|
920
|
876
|
1 136
|
1 420
|
1 841
|
2 492
|
|
| Long-Term Debt |
246
|
197
|
93
|
94
|
18
|
24
|
41
|
29
|
6
|
3
|
65
|
78
|
65
|
39
|
102
|
51
|
23
|
125
|
75
|
|
| Deferred Income Tax |
51
|
44
|
45
|
55
|
56
|
48
|
56
|
64
|
59
|
150
|
145
|
137
|
143
|
93
|
52
|
70
|
86
|
139
|
138
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
15
|
14
|
13
|
13
|
12
|
13
|
13
|
14
|
|
| Other Liabilities |
1
|
0
|
0
|
0
|
14
|
18
|
19
|
23
|
25
|
31
|
38
|
32
|
34
|
42
|
52
|
54
|
71
|
99
|
107
|
|
| Total Liabilities |
615
N/A
|
395
-36%
|
303
-23%
|
321
+6%
|
315
-2%
|
326
+3%
|
415
+27%
|
501
+21%
|
514
+3%
|
751
+46%
|
949
+26%
|
1 100
+16%
|
890
-19%
|
1 107
+24%
|
1 095
-1%
|
1 323
+21%
|
1 613
+22%
|
2 218
+38%
|
2 825
+27%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
81
|
81
|
81
|
81
|
81
|
81
|
81
|
84
|
89
|
89
|
89
|
106
|
108
|
108
|
108
|
108
|
108
|
108
|
108
|
|
| Retained Earnings |
80
|
124
|
139
|
179
|
261
|
356
|
386
|
481
|
531
|
1 004
|
1 162
|
1 883
|
1 990
|
1 105
|
996
|
1 049
|
1 102
|
1 367
|
1 627
|
|
| Additional Paid In Capital |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
772
|
772
|
772
|
772
|
772
|
772
|
|
| Unrealized Security Profit/Loss |
4
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
21
|
28
|
34
|
35
|
45
|
49
|
|
| Total Equity |
183
N/A
|
227
+24%
|
241
+6%
|
281
+17%
|
359
+28%
|
455
+27%
|
485
+7%
|
572
+18%
|
619
+8%
|
1 093
+76%
|
1 250
+14%
|
1 990
+59%
|
2 097
+5%
|
1 964
-6%
|
1 848
-6%
|
1 895
+3%
|
1 947
+3%
|
2 202
+13%
|
2 458
+12%
|
|
| Total Liabilities & Equity |
797
N/A
|
622
-22%
|
543
-13%
|
602
+11%
|
674
+12%
|
781
+16%
|
899
+15%
|
1 073
+19%
|
1 133
+6%
|
1 844
+63%
|
2 199
+19%
|
3 089
+40%
|
2 987
-3%
|
3 072
+3%
|
2 943
-4%
|
3 218
+9%
|
3 560
+11%
|
4 419
+24%
|
5 283
+20%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
11
|
54
|
54
|
54
|
|