Vardhman Polytex Ltd
NSE:VARDMNPOLY
Balance Sheet
Balance Sheet Decomposition
Vardhman Polytex Ltd
Vardhman Polytex Ltd
Balance Sheet
Vardhman Polytex 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 |
24
|
30
|
15
|
59
|
18
|
135
|
197
|
16
|
45
|
103
|
32
|
267
|
143
|
151
|
93
|
91
|
39
|
3
|
1
|
1
|
2
|
4
|
11
|
4
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
|
| Cash Equivalents |
24
|
30
|
15
|
59
|
18
|
135
|
197
|
16
|
45
|
103
|
32
|
267
|
143
|
151
|
93
|
91
|
39
|
3
|
1
|
1
|
2
|
3
|
11
|
0
|
|
| Short-Term Investments |
1
|
1
|
1
|
92
|
32
|
0
|
0
|
0
|
1
|
75
|
64
|
27
|
81
|
3
|
145
|
111
|
30
|
3
|
5
|
4
|
3
|
4
|
4
|
0
|
|
| Total Receivables |
527
|
706
|
370
|
364
|
508
|
896
|
1 279
|
1 754
|
951
|
1 427
|
921
|
1 573
|
1 610
|
1 252
|
961
|
905
|
323
|
114
|
86
|
114
|
150
|
50
|
56
|
411
|
|
| Accounts Receivables |
311
|
179
|
169
|
212
|
293
|
409
|
352
|
307
|
518
|
94
|
104
|
967
|
950
|
716
|
909
|
858
|
284
|
86
|
57
|
83
|
108
|
2
|
0
|
83
|
|
| Other Receivables |
216
|
527
|
201
|
152
|
215
|
487
|
927
|
1 446
|
433
|
1 333
|
816
|
607
|
661
|
536
|
52
|
47
|
39
|
29
|
29
|
31
|
42
|
48
|
55
|
328
|
|
| Inventory |
743
|
560
|
844
|
761
|
918
|
934
|
1 374
|
819
|
925
|
1 756
|
511
|
745
|
1 055
|
1 542
|
860
|
883
|
445
|
206
|
208
|
189
|
438
|
159
|
168
|
438
|
|
| Other Current Assets |
57
|
79
|
177
|
225
|
234
|
0
|
0
|
0
|
170
|
168
|
277
|
0
|
0
|
0
|
270
|
242
|
239
|
218
|
177
|
220
|
368
|
467
|
596
|
77
|
|
| Total Current Assets |
1 353
|
1 376
|
1 407
|
1 501
|
1 708
|
1 965
|
2 850
|
2 588
|
2 091
|
3 530
|
1 803
|
2 612
|
2 889
|
2 949
|
2 328
|
2 232
|
1 075
|
544
|
477
|
528
|
959
|
684
|
836
|
930
|
|
| PP&E Net |
1 409
|
510
|
1 066
|
1 419
|
1 925
|
2 162
|
2 746
|
2 916
|
4 674
|
4 377
|
5 014
|
4 600
|
4 296
|
3 914
|
3 635
|
3 611
|
3 365
|
2 064
|
1 908
|
1 779
|
1 654
|
1 542
|
1 289
|
1 159
|
|
| PP&E Gross |
1 409
|
510
|
1 066
|
1 419
|
1 925
|
2 162
|
2 746
|
2 916
|
4 674
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 159
|
|
| Accumulated Depreciation |
1 085
|
687
|
770
|
892
|
1 113
|
1 347
|
1 581
|
1 550
|
2 083
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 435
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
205
|
176
|
144
|
120
|
93
|
55
|
32
|
14
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
535
|
535
|
567
|
567
|
567
|
567
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
55
|
112
|
103
|
115
|
4
|
4
|
28
|
12
|
81
|
107
|
30
|
53
|
54
|
125
|
|
| Long-Term Investments |
212
|
174
|
217
|
255
|
132
|
358
|
844
|
1 054
|
54
|
0
|
0
|
0
|
0
|
0
|
82
|
61
|
51
|
50
|
49
|
48
|
113
|
130
|
69
|
4
|
|
| Other Long-Term Assets |
7
|
11
|
43
|
230
|
47
|
1
|
19
|
84
|
22
|
31
|
197
|
199
|
220
|
558
|
652
|
614
|
597
|
569
|
575
|
593
|
505
|
505
|
509
|
539
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
535
|
535
|
567
|
567
|
567
|
567
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 981
N/A
|
2 071
-31%
|
2 733
+32%
|
3 404
+25%
|
3 812
+12%
|
4 485
+18%
|
6 459
+44%
|
6 642
+3%
|
7 376
+11%
|
8 678
+18%
|
7 812
-10%
|
8 233
+5%
|
8 194
0%
|
8 195
+0%
|
6 755
-18%
|
6 553
-3%
|
5 129
-22%
|
3 239
-37%
|
3 091
-5%
|
3 055
-1%
|
3 261
+7%
|
2 914
-11%
|
2 756
-5%
|
2 758
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
32
|
13
|
24
|
41
|
21
|
0
|
0
|
0
|
184
|
370
|
407
|
820
|
874
|
824
|
768
|
816
|
494
|
446
|
623
|
752
|
1 008
|
1 434
|
1 862
|
973
|
|
| Accrued Liabilities |
10
|
6
|
7
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 314
|
2 013
|
1 064
|
1 391
|
1 822
|
1 788
|
1 998
|
2 586
|
4 387
|
4 837
|
5 209
|
5 275
|
4 471
|
311
|
2
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
553
|
1 208
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
10
|
4
|
0
|
333
|
|
| Other Current Liabilities |
193
|
115
|
126
|
126
|
166
|
202
|
1 047
|
227
|
187
|
198
|
323
|
1 551
|
1 578
|
1 443
|
1 269
|
1 482
|
1 846
|
2 245
|
484
|
543
|
575
|
601
|
377
|
292
|
|
| Total Current Liabilities |
235
|
134
|
157
|
174
|
193
|
202
|
1 047
|
227
|
371
|
3 434
|
4 034
|
3 436
|
3 843
|
4 088
|
3 825
|
4 297
|
4 926
|
7 088
|
5 943
|
6 504
|
6 868
|
6 511
|
2 549
|
1 612
|
|
| Long-Term Debt |
1 302
|
436
|
998
|
1 609
|
1 935
|
2 502
|
4 491
|
4 807
|
5 911
|
3 658
|
3 376
|
4 288
|
3 647
|
3 204
|
3 055
|
2 728
|
2 394
|
66
|
55
|
14
|
4
|
0
|
451
|
162
|
|
| Deferred Income Tax |
93
|
29
|
61
|
81
|
105
|
109
|
113
|
111
|
14
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
59
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
89
|
27
|
32
|
59
|
53
|
59
|
41
|
43
|
6
|
2
|
22
|
25
|
27
|
3 366
|
3 258
|
|
| Total Liabilities |
1 638
N/A
|
598
-63%
|
1 216
+103%
|
1 863
+53%
|
2 233
+20%
|
2 814
+26%
|
5 652
+101%
|
5 145
-9%
|
6 402
+24%
|
7 345
+15%
|
7 455
+1%
|
7 756
+4%
|
7 549
-3%
|
7 345
-3%
|
6 938
-6%
|
7 066
+2%
|
7 363
+4%
|
7 160
-3%
|
6 000
-16%
|
6 540
+9%
|
6 897
+5%
|
6 537
-5%
|
6 366
-3%
|
5 032
-21%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
107
|
107
|
107
|
107
|
107
|
107
|
107
|
107
|
127
|
163
|
163
|
251
|
321
|
345
|
345
|
345
|
345
|
223
|
223
|
223
|
223
|
223
|
273
|
459
|
|
| Retained Earnings |
844
|
974
|
1 018
|
1 042
|
1 080
|
1 173
|
85
|
1 034
|
465
|
650
|
317
|
199
|
226
|
505
|
528
|
858
|
2 579
|
4 144
|
3 132
|
3 708
|
3 859
|
3 846
|
3 883
|
4 564
|
|
| Additional Paid In Capital |
392
|
392
|
392
|
392
|
392
|
392
|
372
|
339
|
383
|
521
|
511
|
28
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 850
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
244
|
17
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
|
| Total Equity |
1 343
N/A
|
1 473
+10%
|
1 517
+3%
|
1 541
+2%
|
1 579
+2%
|
1 672
+6%
|
807
-52%
|
1 497
+85%
|
974
-35%
|
1 334
+37%
|
358
-73%
|
478
+34%
|
645
+35%
|
851
+32%
|
183
N/A
|
513
-181%
|
2 234
-336%
|
3 920
-75%
|
2 909
+26%
|
3 485
-20%
|
3 636
-4%
|
3 623
+0%
|
3 610
+0%
|
2 274
+37%
|
|
| Total Liabilities & Equity |
2 981
N/A
|
2 071
-31%
|
2 733
+32%
|
3 404
+25%
|
3 812
+12%
|
4 485
+18%
|
6 459
+44%
|
6 642
+3%
|
7 376
+11%
|
8 678
+18%
|
7 812
-10%
|
8 233
+5%
|
8 194
0%
|
8 195
+0%
|
6 755
-18%
|
6 553
-3%
|
5 129
-22%
|
3 239
-37%
|
3 091
-5%
|
3 055
-1%
|
3 261
+7%
|
2 914
-11%
|
2 756
-5%
|
2 758
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
13
|
16
|
16
|
18
|
20
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
25
|
309
|
459
|
|