Ramkrishna Forgings Ltd
NSE:RKFORGE
Balance Sheet
Balance Sheet Decomposition
Ramkrishna Forgings Ltd
Ramkrishna Forgings Ltd
Balance Sheet
Ramkrishna Forgings Ltd
| Mar-2002 | 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 |
0
|
6
|
13
|
18
|
104
|
1
|
1
|
1
|
3
|
1
|
2
|
13
|
147
|
7
|
18
|
11
|
12
|
21
|
26
|
673
|
362
|
0
|
1 770
|
186
|
|
| Cash |
0
|
6
|
13
|
18
|
104
|
1
|
1
|
1
|
3
|
1
|
2
|
13
|
7
|
7
|
4
|
5
|
8
|
0
|
26
|
673
|
362
|
0
|
1 731
|
160
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
0
|
14
|
6
|
4
|
21
|
0
|
0
|
0
|
0
|
39
|
26
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
43
|
11
|
97
|
3
|
22
|
2
|
25
|
5
|
5
|
3
|
9
|
0
|
10
|
6
|
11
|
572
|
27
|
571
|
89
|
|
| Total Receivables |
50
|
65
|
89
|
253
|
264
|
531
|
595
|
593
|
642
|
735
|
861
|
1 169
|
1 724
|
3 523
|
4 515
|
5 003
|
5 888
|
5 382
|
4 076
|
6 112
|
9 449
|
8 362
|
8 530
|
11 293
|
|
| Accounts Receivables |
46
|
50
|
66
|
209
|
204
|
32
|
32
|
86
|
37
|
576
|
707
|
875
|
1 356
|
2 987
|
3 881
|
4 438
|
5 147
|
5 096
|
3 427
|
5 688
|
8 906
|
7 763
|
8 499
|
9 809
|
|
| Other Receivables |
4
|
15
|
23
|
44
|
60
|
499
|
563
|
507
|
605
|
159
|
154
|
294
|
368
|
536
|
634
|
565
|
741
|
286
|
649
|
424
|
543
|
599
|
31
|
1 484
|
|
| Inventory |
24
|
42
|
85
|
180
|
287
|
457
|
855
|
830
|
995
|
1 149
|
1 310
|
1 492
|
1 571
|
1 804
|
1 603
|
2 446
|
3 095
|
3 482
|
3 749
|
4 597
|
7 311
|
9 345
|
10 499
|
12 965
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
81
|
46
|
93
|
108
|
40
|
47
|
40
|
137
|
60
|
144
|
372
|
325
|
2 145
|
570
|
|
| Total Current Assets |
75
|
113
|
187
|
450
|
654
|
1 031
|
1 463
|
1 522
|
1 643
|
1 926
|
2 255
|
2 745
|
3 541
|
5 448
|
6 180
|
7 515
|
9 035
|
9 033
|
7 918
|
11 537
|
18 065
|
18 504
|
23 235
|
25 075
|
|
| PP&E Net |
65
|
88
|
185
|
364
|
508
|
879
|
1 673
|
1 941
|
2 079
|
2 242
|
2 481
|
2 819
|
5 814
|
8 394
|
10 407
|
10 662
|
11 116
|
12 370
|
13 876
|
15 101
|
15 964
|
17 774
|
25 172
|
33 672
|
|
| PP&E Gross |
65
|
88
|
185
|
364
|
508
|
879
|
1 673
|
1 941
|
2 079
|
2 242
|
2 481
|
2 819
|
5 814
|
8 394
|
10 407
|
10 662
|
11 116
|
12 370
|
13 876
|
15 101
|
15 964
|
17 774
|
25 172
|
33 672
|
|
| Accumulated Depreciation |
22
|
30
|
41
|
53
|
82
|
122
|
196
|
306
|
425
|
631
|
880
|
1 093
|
1 325
|
1 609
|
0
|
730
|
1 566
|
2 757
|
3 930
|
5 066
|
6 733
|
8 705
|
10 704
|
13 423
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
24
|
28
|
31
|
36
|
28
|
36
|
25
|
15
|
10
|
9
|
13
|
10
|
515
|
520
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
757
|
707
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
162
|
679
|
862
|
491
|
350
|
154
|
316
|
446
|
379
|
312
|
650
|
745
|
132
|
2 943
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
130
|
1
|
16
|
25
|
0
|
14
|
0
|
1
|
1
|
1
|
1
|
1
|
4
|
1
|
3
|
1
|
4
|
1
|
1 139
|
1 917
|
|
| Other Long-Term Assets |
0
|
0
|
4
|
0
|
0
|
2
|
32
|
38
|
80
|
4
|
5
|
6
|
5
|
4
|
19
|
162
|
17
|
91
|
52
|
34
|
91
|
220
|
1 627
|
738
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
757
|
707
|
|
| Total Assets |
140
N/A
|
201
+44%
|
376
+87%
|
815
+117%
|
1 292
+59%
|
1 912
+48%
|
3 184
+67%
|
3 526
+11%
|
3 802
+8%
|
4 326
+14%
|
4 926
+14%
|
6 321
+28%
|
10 305
+63%
|
14 424
+40%
|
17 035
+18%
|
18 579
+9%
|
20 564
+11%
|
22 005
+7%
|
22 288
+1%
|
27 044
+21%
|
34 836
+29%
|
37 304
+7%
|
52 578
+41%
|
65 573
+25%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18
|
30
|
64
|
155
|
178
|
332
|
563
|
421
|
405
|
413
|
789
|
579
|
1 148
|
1 556
|
1 794
|
3 002
|
3 007
|
2 791
|
2 140
|
4 306
|
6 082
|
7 915
|
10 166
|
10 802
|
|
| Accrued Liabilities |
5
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
69
|
52
|
64
|
95
|
133
|
136
|
168
|
188
|
195
|
209
|
213
|
265
|
404
|
376
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
996
|
710
|
1 048
|
1 222
|
2 604
|
3 707
|
4 518
|
3 670
|
3 623
|
4 018
|
4 653
|
5 873
|
3 806
|
1 489
|
7 104
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
297
|
251
|
308
|
321
|
313
|
514
|
816
|
920
|
913
|
1 085
|
937
|
1 391
|
1 746
|
2 154
|
2 470
|
|
| Other Current Liabilities |
1
|
2
|
2
|
16
|
12
|
23
|
23
|
12
|
22
|
59
|
145
|
238
|
443
|
932
|
729
|
659
|
625
|
416
|
498
|
552
|
669
|
970
|
1 723
|
1 998
|
|
| Total Current Liabilities |
24
|
39
|
66
|
171
|
191
|
355
|
587
|
434
|
427
|
1 844
|
1 964
|
2 225
|
3 197
|
5 500
|
6 877
|
9 131
|
8 389
|
7 930
|
7 936
|
10 657
|
14 228
|
14 702
|
15 532
|
22 750
|
|
| Long-Term Debt |
71
|
99
|
170
|
342
|
459
|
759
|
1 518
|
1 934
|
1 883
|
697
|
821
|
1 275
|
3 572
|
4 430
|
4 988
|
4 233
|
3 861
|
4 582
|
4 827
|
6 738
|
8 919
|
7 781
|
8 423
|
11 691
|
|
| Deferred Income Tax |
0
|
10
|
16
|
29
|
42
|
77
|
177
|
209
|
225
|
244
|
253
|
300
|
292
|
329
|
216
|
219
|
344
|
572
|
594
|
654
|
744
|
1 159
|
1 808
|
325
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
2
|
27
|
61
|
335
|
309
|
383
|
197
|
170
|
170
|
162
|
445
|
476
|
433
|
|
| Total Liabilities |
95
N/A
|
148
+56%
|
253
+71%
|
541
+114%
|
692
+28%
|
1 191
+72%
|
2 282
+92%
|
2 578
+13%
|
2 536
-2%
|
2 791
+10%
|
3 042
+9%
|
3 802
+25%
|
7 088
+86%
|
10 321
+46%
|
12 415
+20%
|
13 893
+12%
|
12 978
-7%
|
13 280
+2%
|
13 528
+2%
|
18 218
+35%
|
24 052
+32%
|
24 087
+0%
|
26 239
+9%
|
35 199
+34%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
17
|
26
|
66
|
128
|
153
|
153
|
209
|
209
|
164
|
164
|
181
|
211
|
261
|
275
|
287
|
287
|
326
|
326
|
326
|
326
|
320
|
320
|
362
|
362
|
|
| Retained Earnings |
29
|
27
|
29
|
70
|
155
|
276
|
387
|
433
|
683
|
942
|
1 105
|
1 365
|
1 409
|
2 117
|
2 446
|
2 490
|
3 400
|
4 530
|
4 564
|
4 747
|
6 684
|
9 120
|
25 977
|
15 271
|
|
| Additional Paid In Capital |
0
|
0
|
27
|
76
|
292
|
292
|
306
|
306
|
413
|
413
|
581
|
929
|
1 540
|
1 704
|
1 872
|
1 872
|
3 801
|
3 807
|
3 807
|
3 684
|
3 702
|
3 702
|
14 385
|
14 501
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
15
|
16
|
13
|
0
|
0
|
15
|
37
|
60
|
62
|
63
|
75
|
78
|
76
|
95
|
241
|
|
| Total Equity |
46
N/A
|
54
+17%
|
123
+128%
|
273
+122%
|
601
+120%
|
722
+20%
|
902
+25%
|
948
+5%
|
1 266
+34%
|
1 535
+21%
|
1 884
+23%
|
2 518
+34%
|
3 217
+28%
|
4 103
+28%
|
4 620
+13%
|
4 687
+1%
|
7 586
+62%
|
8 725
+15%
|
8 760
+0%
|
8 826
+1%
|
10 784
+22%
|
13 218
+23%
|
26 339
+99%
|
30 374
+15%
|
|
| Total Liabilities & Equity |
140
N/A
|
201
+44%
|
376
+87%
|
815
+117%
|
1 292
+59%
|
1 912
+48%
|
3 184
+67%
|
3 526
+11%
|
3 802
+8%
|
4 326
+14%
|
4 926
+14%
|
6 321
+28%
|
10 305
+63%
|
14 424
+40%
|
17 035
+18%
|
18 579
+9%
|
20 564
+11%
|
22 005
+7%
|
22 288
+1%
|
27 044
+21%
|
34 836
+29%
|
37 304
+7%
|
52 578
+41%
|
65 573
+25%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
13
|
33
|
64
|
76
|
76
|
77
|
77
|
82
|
82
|
91
|
105
|
130
|
137
|
143
|
143
|
163
|
163
|
163
|
160
|
160
|
160
|
181
|
181
|
|