Vardhman Special Steels Ltd
NSE:VSSL
Balance Sheet
Balance Sheet Decomposition
Vardhman Special Steels Ltd
Vardhman Special Steels Ltd
Balance Sheet
Vardhman Special Steels 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 |
53
|
69
|
137
|
139
|
87
|
38
|
60
|
75
|
3
|
23
|
523
|
3
|
95
|
78
|
113
|
|
| Cash |
53
|
69
|
137
|
0
|
87
|
38
|
60
|
75
|
3
|
23
|
523
|
3
|
95
|
76
|
108
|
|
| Cash Equivalents |
0
|
0
|
0
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
|
| Short-Term Investments |
0
|
972
|
1 096
|
150
|
11
|
142
|
11
|
82
|
0
|
50
|
0
|
311
|
200
|
224
|
104
|
|
| Total Receivables |
980
|
1 215
|
1 205
|
1 512
|
1 805
|
1 957
|
1 904
|
2 044
|
2 078
|
1 846
|
2 319
|
2 486
|
2 920
|
2 977
|
3 009
|
|
| Accounts Receivables |
3
|
5
|
20
|
1 228
|
1 790
|
1 942
|
1 890
|
1 993
|
1 942
|
1 799
|
2 243
|
2 219
|
2 615
|
2 622
|
2 613
|
|
| Other Receivables |
977
|
1 210
|
1 185
|
285
|
15
|
15
|
15
|
51
|
136
|
47
|
76
|
267
|
304
|
356
|
396
|
|
| Inventory |
980
|
958
|
1 137
|
1 193
|
1 329
|
1 069
|
1 178
|
1 646
|
3 360
|
1 560
|
1 964
|
3 147
|
3 743
|
3 592
|
3 374
|
|
| Other Current Assets |
1
|
34
|
32
|
5
|
178
|
267
|
197
|
35
|
17
|
130
|
16
|
21
|
28
|
97
|
16
|
|
| Total Current Assets |
2 014
|
3 247
|
3 607
|
2 999
|
3 409
|
3 472
|
3 351
|
3 881
|
5 458
|
3 609
|
4 823
|
5 967
|
6 986
|
6 743
|
6 612
|
|
| PP&E Net |
323
|
516
|
1 726
|
2 399
|
2 508
|
2 524
|
2 653
|
2 563
|
3 121
|
3 222
|
2 951
|
3 020
|
3 056
|
3 257
|
4 257
|
|
| PP&E Gross |
0
|
516
|
1 726
|
0
|
0
|
0
|
0
|
2 563
|
3 121
|
3 222
|
2 951
|
3 020
|
3 056
|
3 257
|
4 257
|
|
| Accumulated Depreciation |
0
|
533
|
560
|
0
|
0
|
0
|
0
|
1 184
|
796
|
1 050
|
1 337
|
1 599
|
1 877
|
2 170
|
2 496
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
|
| Note Receivable |
33
|
37
|
67
|
74
|
2
|
3
|
5
|
207
|
152
|
142
|
139
|
206
|
78
|
191
|
202
|
|
| Long-Term Investments |
200
|
813
|
285
|
168
|
175
|
14
|
7
|
0
|
0
|
514
|
0
|
0
|
0
|
28
|
77
|
|
| Other Long-Term Assets |
0
|
97
|
144
|
0
|
87
|
122
|
108
|
113
|
160
|
214
|
113
|
16
|
184
|
206
|
212
|
|
| Total Assets |
2 570
N/A
|
4 709
+83%
|
5 829
+24%
|
5 640
-3%
|
6 181
+10%
|
6 138
-1%
|
6 127
0%
|
6 767
+10%
|
8 893
+31%
|
7 702
-13%
|
8 027
+4%
|
9 209
+15%
|
10 305
+12%
|
10 397
+1%
|
11 359
+9%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
126
|
109
|
330
|
420
|
516
|
410
|
349
|
606
|
1 635
|
617
|
1 302
|
1 475
|
1 856
|
1 745
|
1 393
|
|
| Accrued Liabilities |
49
|
97
|
89
|
0
|
0
|
0
|
0
|
5
|
3
|
4
|
5
|
3
|
3
|
2
|
5
|
|
| Short-Term Debt |
590
|
1 557
|
2 144
|
1 950
|
2 391
|
1 668
|
1 387
|
1 185
|
1 868
|
1 486
|
599
|
512
|
783
|
458
|
1 056
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
69
|
417
|
619
|
82
|
117
|
83
|
201
|
310
|
208
|
232
|
111
|
|
| Other Current Liabilities |
114
|
110
|
344
|
408
|
402
|
554
|
627
|
473
|
286
|
266
|
199
|
329
|
360
|
395
|
568
|
|
| Total Current Liabilities |
879
|
1 873
|
2 907
|
2 778
|
3 378
|
3 049
|
2 981
|
2 350
|
3 908
|
2 457
|
2 305
|
2 629
|
3 209
|
2 832
|
3 132
|
|
| Long-Term Debt |
0
|
885
|
927
|
998
|
1 044
|
1 290
|
1 155
|
1 015
|
1 351
|
1 093
|
1 106
|
798
|
448
|
147
|
37
|
|
| Deferred Income Tax |
41
|
41
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
209
|
201
|
198
|
184
|
|
| Other Liabilities |
5
|
7
|
6
|
6
|
7
|
8
|
10
|
9
|
14
|
16
|
23
|
24
|
26
|
26
|
27
|
|
| Total Liabilities |
926
N/A
|
2 806
+203%
|
3 878
+38%
|
3 783
-2%
|
4 430
+17%
|
4 347
-2%
|
4 146
-5%
|
3 373
-19%
|
5 273
+56%
|
3 566
-32%
|
3 434
-4%
|
3 659
+7%
|
3 883
+6%
|
3 203
-18%
|
3 380
+6%
|
|
| Equity | ||||||||||||||||
| Common Stock |
58
|
186
|
186
|
186
|
186
|
186
|
186
|
357
|
358
|
404
|
405
|
406
|
406
|
815
|
817
|
|
| Retained Earnings |
1 586
|
1 718
|
1 766
|
1 672
|
0
|
1 606
|
1 795
|
2 043
|
2 263
|
2 288
|
2 737
|
3 686
|
4 545
|
5 301
|
6 066
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
994
|
1 000
|
1 444
|
1 452
|
1 458
|
1 470
|
1 078
|
1 096
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1 566
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 644
N/A
|
1 903
+16%
|
1 952
+3%
|
1 858
-5%
|
1 751
-6%
|
1 792
+2%
|
1 981
+11%
|
3 393
+71%
|
3 620
+7%
|
4 136
+14%
|
4 594
+11%
|
5 550
+21%
|
6 422
+16%
|
7 194
+12%
|
7 979
+11%
|
|
| Total Liabilities & Equity |
2 570
N/A
|
4 709
+83%
|
5 829
+24%
|
5 640
-3%
|
6 181
+10%
|
6 138
-1%
|
6 127
0%
|
6 767
+10%
|
8 893
+31%
|
7 702
-13%
|
8 027
+4%
|
9 209
+15%
|
10 305
+12%
|
10 397
+1%
|
11 359
+9%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
16
|
51
|
51
|
51
|
51
|
51
|
51
|
71
|
72
|
81
|
81
|
81
|
81
|
81
|
82
|
|