Trident Ltd
NSE:TRIDENT
Balance Sheet
Balance Sheet Decomposition
Trident Ltd
Trident Ltd
Balance Sheet
Trident Ltd
| Dec-2002 | Dec-2003 | 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 |
39
|
142
|
294
|
489
|
535
|
50
|
67
|
93
|
23
|
141
|
91
|
89
|
43
|
49
|
1 326
|
481
|
101
|
3 189
|
987
|
2 711
|
1 302
|
314
|
342
|
|
| Cash |
39
|
142
|
294
|
489
|
535
|
50
|
67
|
93
|
23
|
141
|
72
|
14
|
8
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
75
|
35
|
38
|
1 326
|
481
|
101
|
3 189
|
987
|
2 711
|
1 267
|
314
|
342
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
251
|
82
|
106
|
27
|
21
|
119
|
182
|
56
|
83
|
1 510
|
125
|
971
|
7
|
279
|
109
|
2 641
|
4 611
|
5 742
|
|
| Total Receivables |
950
|
1 184
|
766
|
1 177
|
1 372
|
1 389
|
1 810
|
2 227
|
2 153
|
2 153
|
2 481
|
2 836
|
2 919
|
2 689
|
3 751
|
6 088
|
7 629
|
3 790
|
5 250
|
6 257
|
4 779
|
6 191
|
4 814
|
|
| Accounts Receivables |
634
|
746
|
284
|
359
|
299
|
387
|
602
|
927
|
1 988
|
1 919
|
2 322
|
2 641
|
2 737
|
2 513
|
3 751
|
4 604
|
6 577
|
2 754
|
4 487
|
5 253
|
2 796
|
4 365
|
3 087
|
|
| Other Receivables |
316
|
438
|
482
|
818
|
1 073
|
1 002
|
1 208
|
1 300
|
165
|
234
|
159
|
195
|
182
|
176
|
0
|
1 484
|
1 052
|
1 036
|
763
|
1 004
|
1 983
|
1 825
|
1 726
|
|
| Inventory |
753
|
1 346
|
1 787
|
1 978
|
2 342
|
2 252
|
2 110
|
3 987
|
6 971
|
6 189
|
7 286
|
6 773
|
7 482
|
9 065
|
7 747
|
9 351
|
10 250
|
9 293
|
10 934
|
13 460
|
11 066
|
14 880
|
13 071
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
14
|
642
|
647
|
673
|
1 250
|
911
|
1 090
|
1 105
|
2 441
|
3 847
|
736
|
2 261
|
1 418
|
1 241
|
872
|
2 953
|
666
|
1 009
|
809
|
|
| Total Current Assets |
1 741
|
2 673
|
2 847
|
3 644
|
4 263
|
4 584
|
4 716
|
7 086
|
10 424
|
9 414
|
11 067
|
10 985
|
12 940
|
15 734
|
15 071
|
18 305
|
20 369
|
17 519
|
18 321
|
25 489
|
20 454
|
27 009
|
25 099
|
|
| PP&E Net |
2 689
|
2 897
|
5 624
|
7 631
|
10 697
|
14 633
|
17 041
|
17 150
|
16 516
|
21 464
|
19 903
|
18 189
|
38 771
|
47 107
|
42 378
|
40 283
|
38 048
|
37 842
|
38 091
|
37 596
|
44 249
|
46 370
|
44 638
|
|
| PP&E Gross |
2 689
|
2 897
|
5 624
|
7 631
|
10 697
|
14 633
|
17 041
|
17 150
|
0
|
21 464
|
19 903
|
18 189
|
0
|
47 107
|
42 378
|
40 283
|
38 048
|
37 842
|
38 091
|
37 596
|
44 249
|
46 370
|
44 638
|
|
| Accumulated Depreciation |
2 144
|
2 522
|
3 014
|
3 577
|
4 325
|
5 131
|
6 230
|
7 873
|
0
|
11 725
|
14 236
|
16 746
|
0
|
3 375
|
7 416
|
11 381
|
14 927
|
18 082
|
21 248
|
24 413
|
27 320
|
30 541
|
33 872
|
|
| Intangible Assets |
0
|
46
|
54
|
52
|
41
|
32
|
25
|
31
|
48
|
79
|
60
|
130
|
256
|
439
|
501
|
504
|
436
|
425
|
459
|
364
|
376
|
583
|
434
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
812
|
833
|
1 001
|
1 358
|
0
|
0
|
0
|
559
|
483
|
663
|
805
|
1 399
|
391
|
258
|
329
|
|
| Long-Term Investments |
51
|
86
|
251
|
500
|
454
|
753
|
1 183
|
357
|
439
|
555
|
614
|
997
|
518
|
1 113
|
1 370
|
1 043
|
1 313
|
1 276
|
14
|
18
|
1 855
|
1 076
|
4
|
|
| Other Long-Term Assets |
69
|
46
|
23
|
3
|
2
|
71
|
765
|
523
|
30
|
319
|
224
|
156
|
1 373
|
901
|
720
|
937
|
912
|
39
|
28
|
25
|
963
|
337
|
1 104
|
|
| Total Assets |
4 550
N/A
|
5 747
+26%
|
8 799
+53%
|
11 830
+34%
|
15 457
+31%
|
20 073
+30%
|
23 729
+18%
|
25 146
+6%
|
28 268
+12%
|
32 665
+16%
|
32 868
+1%
|
31 815
-3%
|
53 858
+69%
|
65 293
+21%
|
60 040
-8%
|
61 632
+3%
|
61 561
0%
|
57 765
-6%
|
57 717
0%
|
64 891
+12%
|
68 287
+5%
|
75 633
+11%
|
71 607
-5%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
107
|
217
|
287
|
435
|
707
|
1 145
|
1 923
|
1 328
|
121
|
107
|
63
|
1 853
|
2 191
|
2 237
|
1 730
|
1 690
|
1 866
|
2 023
|
2 985
|
4 606
|
5 402
|
4 766
|
3 377
|
|
| Accrued Liabilities |
5
|
6
|
5
|
6
|
5
|
4
|
3
|
3
|
206
|
289
|
275
|
365
|
0
|
0
|
0
|
514
|
584
|
386
|
740
|
677
|
719
|
720
|
617
|
|
| Short-Term Debt |
15
|
214
|
0
|
22
|
82
|
489
|
501
|
246
|
8 044
|
7 658
|
9 872
|
8 039
|
8 859
|
9 733
|
8 039
|
11 084
|
11 420
|
9 009
|
12 336
|
12 129
|
5 519
|
8 018
|
5 035
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 484
|
2 754
|
3 233
|
2 925
|
0
|
0
|
0
|
2 786
|
3 402
|
3 686
|
481
|
501
|
257
|
927
|
1 168
|
|
| Other Current Liabilities |
168
|
249
|
140
|
322
|
95
|
178
|
192
|
225
|
2 367
|
1 837
|
1 759
|
569
|
4 556
|
4 408
|
4 483
|
787
|
945
|
1 867
|
1 882
|
2 120
|
2 753
|
2 616
|
2 299
|
|
| Total Current Liabilities |
295
|
686
|
431
|
785
|
889
|
1 815
|
2 619
|
1 801
|
13 222
|
12 645
|
15 201
|
13 750
|
15 606
|
16 378
|
14 251
|
16 861
|
18 216
|
16 970
|
18 425
|
20 033
|
14 650
|
17 046
|
12 495
|
|
| Long-Term Debt |
1 572
|
1 941
|
4 664
|
6 895
|
9 899
|
13 102
|
15 569
|
17 111
|
8 787
|
12 726
|
9 492
|
7 659
|
13 961
|
21 365
|
17 442
|
14 108
|
9 536
|
7 215
|
2 805
|
3 337
|
8 646
|
12 314
|
10 150
|
|
| Deferred Income Tax |
296
|
377
|
536
|
566
|
675
|
716
|
1 094
|
1 206
|
913
|
760
|
1 070
|
1 082
|
1 796
|
1 582
|
2 952
|
3 401
|
4 079
|
3 366
|
3 203
|
3 034
|
3 018
|
3 096
|
2 752
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
23
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
43
|
45
|
474
|
1 607
|
0
|
0
|
0
|
0
|
0
|
40
|
33
|
0
|
0
|
|
| Total Liabilities |
2 162
N/A
|
3 004
+39%
|
5 631
+87%
|
8 246
+46%
|
11 464
+39%
|
15 633
+36%
|
19 282
+23%
|
20 118
+4%
|
22 952
+14%
|
26 161
+14%
|
25 806
-1%
|
22 537
-13%
|
31 837
+41%
|
40 932
+29%
|
34 645
-15%
|
34 370
-1%
|
31 831
-7%
|
27 551
-13%
|
24 433
-11%
|
26 445
+8%
|
26 361
0%
|
32 479
+23%
|
25 397
-22%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
1 942
|
1 942
|
1 942
|
1 942
|
1 942
|
1 942
|
2 222
|
2 222
|
2 223
|
3 058
|
3 108
|
3 111
|
5 086
|
5 094
|
4 979
|
4 978
|
4 981
|
4 979
|
5 096
|
5 096
|
5 096
|
5 096
|
5 096
|
|
| Retained Earnings |
223
|
579
|
1 004
|
1 354
|
1 829
|
2 216
|
1 687
|
2 268
|
2 554
|
2 674
|
3 167
|
5 382
|
13 751
|
16 092
|
20 416
|
18 859
|
20 999
|
21 961
|
25 448
|
30 467
|
33 751
|
35 182
|
37 932
|
|
| Additional Paid In Capital |
222
|
222
|
222
|
222
|
222
|
222
|
539
|
539
|
539
|
750
|
786
|
786
|
3 329
|
3 333
|
0
|
3 334
|
3 334
|
3 334
|
3 334
|
3 334
|
3 334
|
3 334
|
3 334
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
146
|
244
|
0
|
0
|
0
|
0
|
751
|
685
|
480
|
479
|
119
|
|
| Other Equity |
0
|
0
|
0
|
66
|
0
|
60
|
0
|
0
|
0
|
21
|
0
|
0
|
1
|
87
|
0
|
92
|
416
|
61
|
156
|
236
|
226
|
22
|
33
|
|
| Total Equity |
2 388
N/A
|
2 743
+15%
|
3 168
+15%
|
3 585
+13%
|
3 993
+11%
|
4 440
+11%
|
4 448
+0%
|
5 028
+13%
|
5 315
+6%
|
6 504
+22%
|
7 061
+9%
|
9 278
+31%
|
22 022
+137%
|
24 361
+11%
|
25 395
+4%
|
27 262
+7%
|
29 730
+9%
|
30 214
+2%
|
33 283
+10%
|
38 447
+16%
|
41 926
+9%
|
43 154
+3%
|
46 210
+7%
|
|
| Total Liabilities & Equity |
4 550
N/A
|
5 747
+26%
|
8 799
+53%
|
11 830
+34%
|
15 457
+31%
|
20 073
+30%
|
23 729
+18%
|
25 146
+6%
|
28 268
+12%
|
32 665
+16%
|
32 868
+1%
|
31 815
-3%
|
53 858
+69%
|
65 293
+21%
|
60 040
-8%
|
61 632
+3%
|
61 561
0%
|
57 765
-6%
|
57 717
0%
|
64 891
+12%
|
68 287
+5%
|
75 633
+11%
|
71 607
-5%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
1 942
|
1 942
|
1 942
|
1 942
|
1 942
|
1 942
|
2 222
|
2 222
|
2 223
|
3 058
|
3 108
|
3 111
|
5 086
|
5 094
|
4 979
|
4 978
|
4 981
|
4 979
|
5 096
|
5 096
|
5 096
|
5 096
|
5 096
|
|