Adani Green Energy Ltd
NSE:ADANIGREEN
Balance Sheet
Balance Sheet Decomposition
Adani Green Energy Ltd
Adani Green Energy Ltd
Balance Sheet
Adani Green Energy Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 060
|
1 868
|
2 506
|
3 615
|
6 373
|
1 840
|
5 670
|
10 020
|
16 080
|
22 130
|
|
| Cash |
95
|
854
|
2 506
|
2 541
|
6 373
|
1 840
|
1 710
|
3 160
|
15 580
|
20 710
|
|
| Cash Equivalents |
965
|
1 014
|
0
|
1 074
|
0
|
0
|
3 960
|
6 860
|
500
|
1 420
|
|
| Short-Term Investments |
578
|
1 255
|
491
|
3 243
|
2 305
|
4 860
|
9 160
|
16 430
|
25 360
|
23 750
|
|
| Total Receivables |
664
|
8 657
|
13 135
|
8 520
|
11 418
|
17 130
|
29 140
|
28 230
|
22 510
|
30 740
|
|
| Accounts Receivables |
643
|
3 365
|
9 754
|
7 579
|
9 603
|
14 940
|
19 720
|
22 590
|
14 820
|
17 500
|
|
| Other Receivables |
21
|
5 292
|
3 381
|
941
|
1 815
|
2 190
|
9 420
|
5 640
|
7 690
|
13 240
|
|
| Inventory |
4 006
|
5
|
17 879
|
1 359
|
1 959
|
1 490
|
2 910
|
1 220
|
3 780
|
1 540
|
|
| Other Current Assets |
221
|
257
|
3 297
|
4 000
|
3 779
|
14 570
|
15 000
|
22 180
|
70 900
|
8 060
|
|
| Total Current Assets |
6 529
|
12 041
|
37 309
|
20 736
|
25 834
|
39 890
|
61 880
|
78 080
|
138 630
|
86 220
|
|
| PP&E Net |
47 238
|
46 074
|
108 441
|
111 270
|
137 565
|
208 000
|
482 680
|
535 480
|
686 180
|
943 020
|
|
| PP&E Gross |
0
|
0
|
108 441
|
0
|
137 565
|
208 000
|
482 680
|
535 480
|
686 180
|
943 020
|
|
| Accumulated Depreciation |
0
|
0
|
8 729
|
0
|
23 229
|
27 960
|
36 420
|
49 080
|
67 540
|
92 400
|
|
| Intangible Assets |
9
|
7
|
8
|
12
|
22
|
780
|
800
|
760
|
900
|
890
|
|
| Goodwill |
0
|
0
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
|
| Note Receivable |
2
|
17
|
6 154
|
527
|
1 614
|
16 680
|
7 040
|
7 460
|
14 680
|
22 210
|
|
| Long-Term Investments |
327
|
1 143
|
418
|
4 732
|
2 797
|
3 030
|
740
|
1 310
|
4 940
|
9 630
|
|
| Other Long-Term Assets |
1 405
|
2 316
|
4 757
|
9 273
|
16 390
|
18 800
|
38 500
|
50 490
|
40 020
|
51 980
|
|
| Other Assets |
0
|
0
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
|
| Total Assets |
55 510
N/A
|
61 599
+11%
|
157 086
+155%
|
146 580
-7%
|
184 251
+26%
|
287 210
+56%
|
591 670
+106%
|
673 610
+14%
|
885 380
+31%
|
1 113 980
+26%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
12
|
82
|
983
|
1 612
|
1 754
|
1 290
|
1 450
|
3 910
|
3 540
|
3 950
|
|
| Accrued Liabilities |
0
|
0
|
575
|
0
|
41
|
2 560
|
3 380
|
3 960
|
3 400
|
4 650
|
|
| Short-Term Debt |
5 874
|
6 349
|
13 513
|
7 422
|
11 150
|
36 930
|
81 840
|
19 880
|
49 460
|
68 800
|
|
| Current Portion of Long-Term Debt |
0
|
486
|
1 398
|
0
|
7 862
|
4 660
|
13 450
|
23 270
|
177 400
|
39 730
|
|
| Other Current Liabilities |
8 765
|
5 982
|
43 322
|
17 955
|
9 347
|
13 840
|
19 200
|
33 410
|
34 340
|
51 750
|
|
| Total Current Liabilities |
14 651
|
12 899
|
59 792
|
26 990
|
30 154
|
59 280
|
119 320
|
84 430
|
268 140
|
168 880
|
|
| Long-Term Debt |
38 517
|
36 630
|
83 731
|
99 481
|
129 650
|
200 500
|
433 030
|
499 080
|
421 720
|
691 870
|
|
| Deferred Income Tax |
1
|
0
|
0
|
5
|
15
|
290
|
2 130
|
4 520
|
8 890
|
11 300
|
|
| Minority Interest |
5
|
0
|
0
|
11
|
458
|
740
|
0
|
460
|
76 140
|
104 360
|
|
| Other Liabilities |
981
|
40
|
149
|
782
|
1 325
|
5 880
|
11 050
|
12 080
|
12 150
|
16 200
|
|
| Total Liabilities |
54 155
N/A
|
49 570
-8%
|
143 672
+190%
|
127 247
-11%
|
160 686
+26%
|
265 210
+65%
|
565 530
+113%
|
600 570
+6%
|
787 040
+31%
|
992 610
+26%
|
|
| Equity | |||||||||||
| Common Stock |
1 600
|
12 739
|
15 640
|
15 640
|
15 640
|
15 640
|
15 640
|
15 840
|
15 840
|
15 840
|
|
| Retained Earnings |
245
|
710
|
2 226
|
7 240
|
8 236
|
7 020
|
2 970
|
5 990
|
31 420
|
53 910
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38 300
|
38 300
|
38 300
|
|
| Other Equity |
0
|
0
|
0
|
10 933
|
16 161
|
13 380
|
13 470
|
12 910
|
12 780
|
13 320
|
|
| Total Equity |
1 355
N/A
|
12 029
+788%
|
13 414
+12%
|
19 333
+44%
|
23 566
+22%
|
22 000
-7%
|
26 140
+19%
|
73 040
+179%
|
98 340
+35%
|
121 370
+23%
|
|
| Total Liabilities & Equity |
55 510
N/A
|
61 599
+11%
|
157 086
+155%
|
146 580
-7%
|
184 251
+26%
|
287 210
+56%
|
591 670
+106%
|
673 610
+14%
|
885 380
+31%
|
1 113 980
+26%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 274
|
1 274
|
1 377
|
1 564
|
1 564
|
1 564
|
1 564
|
1 584
|
1 584
|
1 584
|
|