SRF Ltd
NSE:SRF
Balance Sheet
Balance Sheet Decomposition
SRF Ltd
SRF Ltd
Balance Sheet
SRF 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 |
216
|
306
|
558
|
108
|
101
|
204
|
218
|
44
|
423
|
660
|
966
|
1 729
|
746
|
991
|
3 399
|
961
|
870
|
1 896
|
1 164
|
1 383
|
4 505
|
6 080
|
4 075
|
3 538
|
|
| Cash |
216
|
306
|
558
|
108
|
101
|
204
|
218
|
44
|
423
|
660
|
966
|
1 729
|
746
|
489
|
2 473
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
502
|
926
|
961
|
870
|
1 896
|
1 164
|
1 383
|
4 505
|
6 080
|
4 075
|
3 538
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
11
|
19
|
1 262
|
1 676
|
1 489
|
265
|
958
|
2 003
|
2 278
|
1 217
|
1 005
|
1 986
|
5 477
|
3 169
|
4 959
|
4 393
|
7 878
|
|
| Total Receivables |
1 468
|
1 335
|
1 571
|
1 852
|
2 265
|
3 192
|
3 485
|
3 839
|
5 417
|
6 228
|
5 748
|
5 884
|
8 323
|
6 214
|
5 657
|
6 811
|
11 442
|
15 562
|
12 967
|
16 029
|
21 267
|
21 962
|
22 939
|
24 803
|
|
| Accounts Receivables |
962
|
842
|
1 025
|
1 024
|
1 290
|
2 155
|
2 450
|
1
|
14
|
4
|
29
|
0
|
0
|
0
|
0
|
6 569
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
506
|
493
|
546
|
828
|
975
|
1 037
|
1 035
|
3 838
|
5 403
|
6 232
|
5 777
|
5 884
|
8 323
|
6 214
|
5 657
|
242
|
11 442
|
15 562
|
12 967
|
16 029
|
21 267
|
21 962
|
22 939
|
24 803
|
|
| Inventory |
933
|
1 230
|
1 070
|
2 013
|
1 757
|
2 005
|
2 505
|
2 487
|
3 073
|
5 041
|
4 877
|
5 711
|
7 572
|
7 296
|
6 711
|
8 381
|
9 582
|
12 247
|
12 012
|
14 658
|
21 385
|
24 359
|
24 372
|
24 594
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
473
|
107
|
119
|
199
|
245
|
1 368
|
2 068
|
2 363
|
1 148
|
1 013
|
932
|
1 842
|
2 217
|
390
|
796
|
681
|
|
| Total Current Assets |
2 617
|
2 871
|
3 200
|
3 973
|
4 123
|
5 401
|
6 216
|
6 429
|
9 404
|
13 298
|
13 386
|
15 012
|
17 151
|
16 826
|
19 837
|
20 794
|
24 259
|
31 723
|
29 062
|
39 389
|
52 543
|
57 750
|
56 493
|
61 296
|
|
| PP&E Net |
6 321
|
5 853
|
6 115
|
8 625
|
11 246
|
11 820
|
12 484
|
18 318
|
20 427
|
21 173
|
24 658
|
28 786
|
36 351
|
39 271
|
41 308
|
45 778
|
55 636
|
62 501
|
76 438
|
84 862
|
99 775
|
123 406
|
139 274
|
144 184
|
|
| PP&E Gross |
6 321
|
5 853
|
6 115
|
8 625
|
11 246
|
11 820
|
12 484
|
18 318
|
20 427
|
21 173
|
24 658
|
28 786
|
36 351
|
0
|
41 308
|
0
|
55 636
|
62 501
|
76 438
|
84 862
|
99 775
|
123 406
|
139 274
|
144 184
|
|
| Accumulated Depreciation |
4 050
|
4 682
|
5 083
|
5 698
|
6 224
|
7 062
|
7 882
|
13 834
|
15 323
|
17 449
|
20 549
|
23 983
|
25 375
|
0
|
2 547
|
0
|
8 200
|
11 668
|
14 876
|
19 200
|
23 512
|
28 630
|
34 452
|
41 958
|
|
| Intangible Assets |
0
|
0
|
0
|
19
|
17
|
18
|
9
|
141
|
207
|
193
|
178
|
150
|
167
|
1 016
|
943
|
808
|
1 127
|
1 089
|
1 165
|
1 124
|
1 194
|
1 147
|
1 195
|
1 125
|
|
| Goodwill |
58
|
58
|
58
|
58
|
58
|
58
|
58
|
130
|
126
|
123
|
119
|
115
|
111
|
49
|
49
|
49
|
41
|
41
|
6
|
6
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
615
|
1 242
|
1 492
|
719
|
345
|
303
|
423
|
1 567
|
2 133
|
1 751
|
3 240
|
2 684
|
4 326
|
4 223
|
4 399
|
|
| Long-Term Investments |
137
|
58
|
159
|
104
|
71
|
87
|
571
|
425
|
71
|
58
|
63
|
98
|
101
|
1
|
43
|
251
|
56
|
48
|
200
|
489
|
1 447
|
724
|
3 187
|
4 065
|
|
| Other Long-Term Assets |
16
|
7
|
0
|
0
|
0
|
33
|
41
|
247
|
199
|
179
|
176
|
237
|
586
|
2 236
|
3 054
|
1 605
|
944
|
1 345
|
145
|
184
|
123
|
193
|
447
|
504
|
|
| Other Assets |
58
|
58
|
58
|
58
|
58
|
58
|
58
|
130
|
126
|
123
|
119
|
115
|
111
|
49
|
49
|
49
|
41
|
41
|
6
|
6
|
0
|
0
|
0
|
0
|
|
| Total Assets |
9 149
N/A
|
8 848
-3%
|
9 532
+8%
|
12 779
+34%
|
15 515
+21%
|
17 417
+12%
|
19 379
+11%
|
25 689
+33%
|
30 435
+18%
|
35 638
+17%
|
39 822
+12%
|
45 890
+15%
|
55 186
+20%
|
59 744
+8%
|
65 536
+10%
|
69 709
+6%
|
83 630
+20%
|
98 879
+18%
|
108 768
+10%
|
129 294
+19%
|
157 766
+22%
|
187 545
+19%
|
204 819
+9%
|
215 571
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 111
|
1 271
|
1 323
|
1 786
|
1 478
|
1 477
|
2 147
|
2 560
|
2 455
|
3 269
|
2 423
|
2 455
|
3 254
|
2 885
|
4 124
|
8 089
|
10 442
|
13 824
|
11 117
|
15 852
|
20 964
|
22 313
|
21 978
|
23 316
|
|
| Accrued Liabilities |
42
|
34
|
25
|
35
|
36
|
85
|
113
|
277
|
326
|
157
|
89
|
131
|
164
|
86
|
61
|
0
|
251
|
315
|
291
|
58
|
45
|
148
|
274
|
270
|
|
| Short-Term Debt |
120
|
184
|
408
|
457
|
676
|
841
|
863
|
359
|
1 839
|
2 359
|
2 908
|
2 773
|
4 649
|
2 930
|
3 037
|
0
|
0
|
0
|
0
|
0
|
3 106
|
7
|
16 851
|
20 215
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 036
|
5 113
|
6 079
|
4 627
|
6 428
|
5 748
|
5 456
|
12 346
|
15 689
|
17 489
|
14 398
|
15 067
|
20 684
|
10 115
|
6 672
|
|
| Other Current Liabilities |
223
|
216
|
273
|
421
|
484
|
469
|
282
|
440
|
647
|
876
|
1 227
|
984
|
1 277
|
1 512
|
1 242
|
6 557
|
2 283
|
2 159
|
4 182
|
5 404
|
5 222
|
6 014
|
5 590
|
3 827
|
|
| Total Current Liabilities |
1 496
|
1 706
|
2 029
|
2 699
|
2 674
|
2 871
|
3 404
|
3 636
|
5 267
|
10 697
|
11 761
|
12 421
|
13 971
|
13 840
|
14 212
|
20 102
|
25 322
|
31 987
|
33 079
|
35 711
|
44 403
|
49 166
|
54 808
|
54 299
|
|
| Long-Term Debt |
3 823
|
2 943
|
2 560
|
4 544
|
6 153
|
4 893
|
5 173
|
10 542
|
10 318
|
5 695
|
7 171
|
10 961
|
17 126
|
18 271
|
19 405
|
14 319
|
19 073
|
21 613
|
23 856
|
20 288
|
18 485
|
24 091
|
23 339
|
20 374
|
|
| Deferred Income Tax |
446
|
639
|
896
|
1 018
|
1 081
|
1 305
|
1 526
|
1 759
|
2 111
|
2 161
|
2 269
|
2 648
|
3 250
|
3 186
|
3 820
|
2 866
|
2 914
|
3 420
|
1 755
|
3 862
|
6 775
|
8 092
|
9 387
|
10 553
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
106
|
170
|
172
|
400
|
470
|
596
|
676
|
566
|
744
|
869
|
2 450
|
2 926
|
2 495
|
4 083
|
|
| Total Liabilities |
5 766
N/A
|
5 288
-8%
|
5 485
+4%
|
8 260
+51%
|
9 907
+20%
|
9 069
-8%
|
10 103
+11%
|
15 937
+58%
|
17 696
+11%
|
18 659
+5%
|
21 307
+14%
|
26 201
+23%
|
34 519
+32%
|
35 696
+3%
|
37 907
+6%
|
37 883
0%
|
47 985
+27%
|
57 586
+20%
|
59 434
+3%
|
60 730
+2%
|
72 113
+19%
|
84 275
+17%
|
90 029
+7%
|
89 309
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
655
|
655
|
655
|
655
|
684
|
689
|
689
|
617
|
615
|
615
|
584
|
584
|
584
|
574
|
574
|
584
|
584
|
585
|
585
|
603
|
2 974
|
2 974
|
2 974
|
2 974
|
|
| Retained Earnings |
932
|
1 193
|
1 783
|
2 235
|
3 315
|
5 834
|
7 071
|
7 932
|
10 326
|
14 187
|
16 804
|
18 676
|
19 628
|
23 270
|
26 863
|
31 242
|
34 922
|
40 504
|
49 681
|
60 275
|
77 003
|
96 499
|
107 760
|
118 206
|
|
| Additional Paid In Capital |
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 253
|
1 253
|
567
|
553
|
553
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
7 363
|
5 096
|
5 096
|
5 096
|
5 101
|
|
| Unrealized Security Profit/Loss |
796
|
711
|
609
|
629
|
610
|
589
|
581
|
1 248
|
1 106
|
1 585
|
1 017
|
296
|
292
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
17
|
317
|
612
|
139
|
40
|
109
|
133
|
162
|
193
|
182
|
0
|
139
|
204
|
932
|
324
|
581
|
1 299
|
1 040
|
20
|
|
| Total Equity |
3 383
N/A
|
3 560
+5%
|
4 047
+14%
|
4 519
+12%
|
5 608
+24%
|
8 348
+49%
|
9 277
+11%
|
9 753
+5%
|
12 739
+31%
|
16 980
+33%
|
18 515
+9%
|
19 689
+6%
|
20 667
+5%
|
24 047
+16%
|
27 630
+15%
|
31 827
+15%
|
35 645
+12%
|
41 293
+16%
|
49 333
+19%
|
68 564
+39%
|
85 654
+25%
|
103 271
+21%
|
114 790
+11%
|
126 262
+10%
|
|
| Total Liabilities & Equity |
9 149
N/A
|
8 848
-3%
|
9 532
+8%
|
12 779
+34%
|
15 515
+21%
|
17 417
+12%
|
19 379
+11%
|
25 689
+33%
|
30 435
+18%
|
35 638
+17%
|
39 822
+12%
|
45 890
+15%
|
55 186
+20%
|
59 744
+8%
|
65 536
+10%
|
69 709
+6%
|
83 630
+20%
|
98 879
+18%
|
108 768
+10%
|
129 294
+19%
|
157 766
+22%
|
187 545
+19%
|
204 819
+9%
|
215 571
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
323
|
323
|
323
|
323
|
323
|
339
|
339
|
303
|
303
|
303
|
287
|
287
|
287
|
287
|
287
|
292
|
287
|
287
|
287
|
296
|
296
|
296
|
296
|
296
|
|