Refex Industries Ltd
NSE:REFEX
Balance Sheet
Balance Sheet Decomposition
Refex Industries Ltd
Refex Industries Ltd
Balance Sheet
Refex Industries 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 |
0
|
1
|
11
|
12
|
6
|
3
|
8
|
7
|
39
|
210
|
212
|
75
|
1
|
482
|
1 707
|
|
| Cash |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
3
|
0
|
156
|
704
|
|
| Cash Equivalents |
0
|
0
|
11
|
12
|
6
|
3
|
8
|
7
|
39
|
210
|
46
|
72
|
1
|
326
|
1 003
|
|
| Short-Term Investments |
17
|
2
|
0
|
0
|
0
|
0
|
0
|
354
|
80
|
91
|
511
|
347
|
244
|
166
|
292
|
|
| Total Receivables |
410
|
215
|
78
|
68
|
503
|
977
|
385
|
375
|
886
|
723
|
930
|
1 631
|
3 409
|
4 022
|
8 810
|
|
| Accounts Receivables |
356
|
190
|
77
|
43
|
499
|
803
|
90
|
365
|
875
|
723
|
930
|
1 164
|
2 812
|
3 455
|
8 292
|
|
| Other Receivables |
55
|
24
|
2
|
25
|
5
|
174
|
295
|
10
|
11
|
0
|
0
|
467
|
596
|
567
|
518
|
|
| Inventory |
130
|
35
|
36
|
40
|
6
|
12
|
12
|
52
|
76
|
32
|
55
|
75
|
1 433
|
291
|
920
|
|
| Other Current Assets |
0
|
0
|
7
|
0
|
18
|
4
|
1
|
3
|
232
|
37
|
2
|
8
|
75
|
60
|
977
|
|
| Total Current Assets |
558
|
252
|
133
|
120
|
533
|
995
|
405
|
791
|
1 312
|
1 092
|
1 709
|
2 135
|
5 263
|
5 021
|
13 814
|
|
| PP&E Net |
395
|
403
|
326
|
176
|
158
|
150
|
146
|
143
|
151
|
219
|
868
|
854
|
1 500
|
2 109
|
3 429
|
|
| PP&E Gross |
0
|
403
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
868
|
854
|
1 500
|
2 109
|
3 429
|
|
| Accumulated Depreciation |
0
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
41
|
110
|
193
|
279
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
18
|
197
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
9
|
8
|
48
|
55
|
8
|
18
|
19
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
|
| Long-Term Investments |
5
|
2
|
2
|
2
|
0
|
0
|
0
|
11
|
6
|
7
|
811
|
810
|
738
|
738
|
307
|
|
| Other Long-Term Assets |
81
|
52
|
0
|
0
|
0
|
15
|
30
|
30
|
116
|
61
|
27
|
11
|
20
|
90
|
244
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 047
N/A
|
717
-32%
|
509
-29%
|
353
-31%
|
700
+98%
|
1 178
+68%
|
601
-49%
|
975
+62%
|
1 585
+63%
|
1 379
-13%
|
3 414
+148%
|
3 809
+12%
|
7 523
+97%
|
7 980
+6%
|
17 992
+125%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
170
|
80
|
75
|
74
|
494
|
627
|
85
|
414
|
1 012
|
412
|
1 004
|
773
|
1 926
|
543
|
1 717
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
10
|
13
|
26
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
319
|
635
|
339
|
|
| Current Portion of Long-Term Debt |
305
|
311
|
169
|
112
|
91
|
368
|
0
|
3
|
2
|
12
|
109
|
130
|
121
|
129
|
637
|
|
| Other Current Liabilities |
87
|
78
|
3
|
106
|
22
|
83
|
50
|
33
|
141
|
46
|
175
|
328
|
941
|
605
|
1 261
|
|
| Total Current Liabilities |
562
|
468
|
240
|
292
|
607
|
1 078
|
134
|
449
|
1 154
|
470
|
1 291
|
1 358
|
3 320
|
1 939
|
3 962
|
|
| Long-Term Debt |
44
|
42
|
168
|
1
|
1
|
1
|
350
|
410
|
2
|
79
|
633
|
603
|
1 054
|
1 381
|
1 884
|
|
| Deferred Income Tax |
43
|
43
|
43
|
43
|
43
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
6
|
|
| Other Liabilities |
7
|
6
|
56
|
3
|
5
|
3
|
15
|
3
|
2
|
73
|
95
|
8
|
5
|
13
|
24
|
|
| Total Liabilities |
655
N/A
|
559
-15%
|
507
-9%
|
339
-33%
|
656
+93%
|
1 081
+65%
|
499
-54%
|
864
+73%
|
1 158
+34%
|
621
-46%
|
2 018
+225%
|
1 970
-2%
|
4 379
+122%
|
3 324
-24%
|
5 864
+76%
|
|
| Equity | ||||||||||||||||
| Common Stock |
155
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
210
|
210
|
221
|
231
|
258
|
|
| Retained Earnings |
5
|
229
|
153
|
141
|
111
|
58
|
53
|
44
|
273
|
603
|
760
|
1 204
|
2 367
|
3 251
|
6 380
|
|
| Additional Paid In Capital |
232
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
426
|
426
|
558
|
1 177
|
5 491
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
4
|
2
|
|
| Total Equity |
393
N/A
|
159
-60%
|
2
-99%
|
14
+621%
|
44
+220%
|
97
+121%
|
102
+5%
|
111
+9%
|
427
+285%
|
758
+77%
|
1 396
+84%
|
1 840
+32%
|
3 144
+71%
|
4 656
+48%
|
12 128
+160%
|
|
| Total Liabilities & Equity |
1 047
N/A
|
717
-32%
|
509
-29%
|
353
-31%
|
700
+98%
|
1 178
+68%
|
601
-49%
|
975
+62%
|
1 585
+63%
|
1 379
-13%
|
3 414
+148%
|
3 809
+12%
|
7 523
+97%
|
7 980
+6%
|
17 992
+125%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
21
|
21
|
111
|
116
|
129
|
|