Thejo Engineering Ltd
NSE:THEJO
Balance Sheet
Balance Sheet Decomposition
Thejo Engineering Ltd
Thejo Engineering Ltd
Balance Sheet
Thejo Engineering 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 |
36
|
29
|
120
|
68
|
70
|
33
|
58
|
59
|
88
|
280
|
366
|
493
|
428
|
601
|
659
|
|
| Cash |
36
|
29
|
120
|
68
|
70
|
33
|
58
|
59
|
88
|
220
|
293
|
417
|
417
|
576
|
597
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
73
|
76
|
11
|
26
|
61
|
|
| Short-Term Investments |
16
|
17
|
22
|
28
|
12
|
11
|
11
|
21
|
25
|
45
|
54
|
60
|
94
|
91
|
100
|
|
| Total Receivables |
356
|
464
|
604
|
704
|
829
|
760
|
687
|
763
|
729
|
995
|
927
|
1 066
|
1 164
|
1 436
|
1 437
|
|
| Accounts Receivables |
257
|
333
|
402
|
462
|
549
|
538
|
588
|
653
|
639
|
995
|
927
|
1 066
|
1 083
|
1 359
|
1 349
|
|
| Other Receivables |
99
|
132
|
202
|
242
|
280
|
222
|
99
|
110
|
90
|
0
|
0
|
0
|
81
|
77
|
88
|
|
| Inventory |
81
|
117
|
144
|
143
|
164
|
225
|
235
|
256
|
383
|
340
|
383
|
522
|
670
|
739
|
720
|
|
| Other Current Assets |
4
|
5
|
4
|
4
|
22
|
24
|
27
|
22
|
51
|
90
|
152
|
134
|
103
|
103
|
143
|
|
| Total Current Assets |
493
|
632
|
894
|
947
|
1 097
|
1 052
|
1 018
|
1 120
|
1 276
|
1 749
|
1 881
|
2 275
|
2 459
|
2 971
|
3 058
|
|
| PP&E Net |
136
|
168
|
236
|
340
|
313
|
304
|
302
|
332
|
335
|
410
|
467
|
667
|
1 131
|
1 092
|
1 180
|
|
| PP&E Gross |
136
|
168
|
236
|
340
|
313
|
304
|
302
|
332
|
335
|
410
|
467
|
667
|
1 131
|
1 092
|
1 180
|
|
| Accumulated Depreciation |
116
|
130
|
156
|
191
|
255
|
305
|
353
|
404
|
467
|
517
|
606
|
700
|
314
|
500
|
677
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
5
|
4
|
3
|
3
|
3
|
2
|
1
|
2
|
7
|
14
|
6
|
|
| Note Receivable |
14
|
19
|
23
|
29
|
37
|
40
|
40
|
51
|
48
|
0
|
0
|
0
|
2
|
4
|
137
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
37
|
40
|
8
|
9
|
14
|
|
| Other Long-Term Assets |
10
|
23
|
31
|
31
|
25
|
26
|
17
|
14
|
5
|
24
|
26
|
45
|
36
|
48
|
68
|
|
| Total Assets |
654
N/A
|
841
+29%
|
1 183
+41%
|
1 346
+14%
|
1 476
+10%
|
1 427
-3%
|
1 380
-3%
|
1 519
+10%
|
1 668
+10%
|
2 217
+33%
|
2 412
+9%
|
3 029
+26%
|
3 643
+20%
|
4 138
+14%
|
4 464
+8%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
103
|
140
|
141
|
132
|
195
|
155
|
201
|
210
|
252
|
277
|
399
|
346
|
474
|
407
|
411
|
|
| Accrued Liabilities |
47
|
47
|
50
|
61
|
75
|
82
|
74
|
78
|
86
|
105
|
117
|
112
|
124
|
166
|
138
|
|
| Short-Term Debt |
167
|
207
|
257
|
283
|
292
|
289
|
324
|
181
|
207
|
180
|
27
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
11
|
10
|
5
|
5
|
11
|
24
|
36
|
55
|
28
|
72
|
34
|
48
|
74
|
84
|
45
|
|
| Other Current Liabilities |
101
|
127
|
214
|
288
|
295
|
276
|
105
|
190
|
178
|
270
|
258
|
292
|
355
|
372
|
387
|
|
| Total Current Liabilities |
429
|
531
|
667
|
769
|
867
|
826
|
741
|
715
|
751
|
904
|
836
|
797
|
1 028
|
1 028
|
981
|
|
| Long-Term Debt |
48
|
43
|
1
|
26
|
67
|
80
|
52
|
98
|
76
|
192
|
116
|
334
|
379
|
341
|
255
|
|
| Deferred Income Tax |
2
|
3
|
0
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
10
|
28
|
23
|
22
|
0
|
|
| Minority Interest |
3
|
3
|
3
|
10
|
30
|
22
|
25
|
45
|
62
|
118
|
154
|
207
|
232
|
223
|
225
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
5
|
8
|
10
|
14
|
19
|
20
|
25
|
|
| Total Liabilities |
482
N/A
|
580
+20%
|
672
+16%
|
813
+21%
|
965
+19%
|
929
-4%
|
820
-12%
|
861
+5%
|
893
+4%
|
1 222
+37%
|
1 126
-8%
|
1 379
+23%
|
1 680
+22%
|
1 635
-3%
|
1 486
-9%
|
|
| Equity | ||||||||||||||||
| Common Stock |
12
|
12
|
17
|
34
|
34
|
34
|
34
|
34
|
34
|
35
|
35
|
107
|
107
|
108
|
108
|
|
| Retained Earnings |
141
|
231
|
292
|
315
|
293
|
279
|
343
|
441
|
559
|
777
|
1 032
|
1 380
|
1 680
|
2 208
|
2 681
|
|
| Additional Paid In Capital |
19
|
19
|
202
|
185
|
185
|
185
|
185
|
185
|
185
|
190
|
202
|
142
|
152
|
167
|
190
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
5
|
17
|
21
|
24
|
20
|
2
|
|
| Total Equity |
172
N/A
|
262
+52%
|
511
+96%
|
534
+4%
|
512
-4%
|
497
-3%
|
559
+12%
|
658
+18%
|
775
+18%
|
995
+28%
|
1 286
+29%
|
1 650
+28%
|
1 963
+19%
|
2 503
+27%
|
2 978
+19%
|
|
| Total Liabilities & Equity |
654
N/A
|
841
+29%
|
1 183
+41%
|
1 346
+14%
|
1 476
+10%
|
1 427
-3%
|
1 380
-3%
|
1 519
+10%
|
1 668
+10%
|
2 217
+33%
|
2 412
+9%
|
3 029
+26%
|
3 643
+20%
|
4 138
+14%
|
4 464
+8%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
5
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
|