CG Power and Industrial Solutions Ltd
NSE:CGPOWER
Balance Sheet
Balance Sheet Decomposition
CG Power and Industrial Solutions Ltd
CG Power and Industrial Solutions Ltd
Balance Sheet
CG Power and Industrial Solutions 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 |
617
|
568
|
802
|
669
|
2 073
|
2 415
|
1 666
|
2 626
|
2 227
|
1 870
|
3 261
|
4 697
|
8 089
|
6 786
|
6 174
|
2 910
|
4 181
|
1 865
|
1 748
|
4 963
|
3 979
|
6 818
|
1 998
|
4 095
|
|
| Cash |
617
|
568
|
802
|
669
|
2 073
|
2 415
|
1 666
|
2 626
|
2 227
|
1 870
|
3 261
|
4 697
|
8 089
|
6 786
|
6 174
|
2 910
|
4 181
|
1 859
|
1 748
|
2 166
|
1 594
|
1 451
|
1 068
|
4 095
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
2 797
|
2 385
|
5 367
|
930
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
779
|
3 030
|
4 461
|
4 526
|
5 537
|
6 086
|
251
|
1 611
|
52
|
3 273
|
3
|
163
|
420
|
382
|
1 327
|
349
|
12 512
|
12 708
|
|
| Total Receivables |
6 326
|
6 254
|
6 457
|
6 525
|
13 156
|
17 859
|
20 908
|
21 993
|
23 433
|
29 707
|
37 319
|
36 864
|
40 349
|
40 362
|
27 531
|
31 889
|
30 171
|
24 431
|
11 973
|
11 326
|
13 404
|
16 596
|
18 200
|
22 757
|
|
| Accounts Receivables |
4 820
|
4 827
|
5 365
|
5 452
|
10 950
|
14 214
|
17 204
|
20 556
|
21 463
|
25 427
|
31 433
|
31 605
|
33 279
|
30 880
|
20 770
|
22 445
|
24 003
|
16 957
|
5 222
|
5 870
|
9 437
|
12 971
|
15 342
|
20 140
|
|
| Other Receivables |
1 506
|
1 427
|
1 092
|
1 073
|
2 206
|
3 645
|
3 704
|
1 437
|
1 970
|
4 280
|
5 886
|
5 259
|
7 070
|
9 482
|
6 761
|
9 444
|
6 168
|
7 474
|
6 751
|
5 456
|
3 967
|
3 624
|
2 858
|
2 618
|
|
| Inventory |
1 836
|
1 976
|
1 789
|
1 778
|
5 959
|
9 156
|
10 664
|
10 949
|
10 194
|
11 893
|
12 233
|
16 367
|
17 570
|
16 481
|
7 477
|
11 941
|
12 991
|
12 688
|
4 272
|
4 949
|
5 707
|
5 935
|
8 246
|
12 168
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
853
|
704
|
1 085
|
1 677
|
555
|
134
|
150
|
2 163
|
3 041
|
228
|
474
|
283
|
16
|
0
|
122
|
152
|
785
|
|
| Total Current Assets |
8 779
|
8 797
|
9 048
|
8 972
|
21 188
|
29 430
|
34 016
|
39 452
|
41 018
|
49 080
|
60 026
|
64 568
|
66 393
|
65 390
|
43 396
|
53 054
|
47 574
|
39 620
|
18 696
|
21 636
|
24 419
|
29 819
|
41 108
|
52 513
|
|
| PP&E Net |
4 262
|
4 041
|
3 782
|
3 547
|
5 266
|
8 337
|
9 269
|
9 900
|
10 357
|
14 499
|
16 771
|
15 197
|
34 470
|
29 226
|
15 150
|
20 721
|
20 837
|
17 285
|
12 400
|
9 245
|
8 967
|
7 898
|
9 185
|
12 901
|
|
| PP&E Gross |
4 262
|
4 041
|
3 782
|
3 547
|
5 266
|
8 337
|
9 269
|
9 900
|
10 357
|
0
|
0
|
15 197
|
34 470
|
29 226
|
15 150
|
20 721
|
20 837
|
17 285
|
12 400
|
9 245
|
8 967
|
7 898
|
9 185
|
12 901
|
|
| Accumulated Depreciation |
3 669
|
4 081
|
4 439
|
4 708
|
11 547
|
11 942
|
13 819
|
15 351
|
15 473
|
0
|
0
|
18 875
|
20 572
|
19 251
|
9 053
|
3 884
|
6 583
|
7 288
|
5 745
|
5 200
|
5 961
|
6 395
|
6 843
|
7 585
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
137
|
236
|
420
|
574
|
806
|
4 913
|
0
|
5 675
|
11 122
|
8 378
|
6 940
|
2 447
|
2 190
|
1 833
|
1 265
|
857
|
676
|
569
|
704
|
2 935
|
|
| Goodwill |
16
|
16
|
16
|
8
|
0
|
2 298
|
2 755
|
3 312
|
2 598
|
0
|
5 805
|
9 792
|
5 755
|
4 707
|
4 684
|
1 435
|
1 466
|
1 409
|
1 502
|
1 557
|
1 524
|
1 621
|
1 638
|
2 811
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
470
|
232
|
132
|
10
|
144
|
104
|
99
|
91
|
1 793
|
308
|
193
|
163
|
75
|
1 204
|
2 041
|
|
| Long-Term Investments |
909
|
610
|
753
|
826
|
651
|
645
|
934
|
1 672
|
5 536
|
2 719
|
2 853
|
2 901
|
2 890
|
2 877
|
2 303
|
2 386
|
2 989
|
112
|
17
|
124
|
173
|
106
|
97
|
176
|
|
| Other Long-Term Assets |
1 778
|
1 491
|
0
|
0
|
877
|
932
|
1 307
|
1 330
|
896
|
1 208
|
1 966
|
3 264
|
2 672
|
8 877
|
37 808
|
24 265
|
33 586
|
12 906
|
12 335
|
10 406
|
6 338
|
6 203
|
2 322
|
793
|
|
| Other Assets |
16
|
16
|
16
|
8
|
0
|
2 298
|
2 755
|
3 312
|
2 598
|
0
|
5 805
|
9 792
|
5 755
|
4 707
|
4 684
|
1 435
|
1 466
|
1 409
|
1 502
|
1 557
|
1 524
|
1 621
|
1 638
|
2 811
|
|
| Total Assets |
15 744
N/A
|
14 955
-5%
|
13 600
-9%
|
13 352
-2%
|
28 119
+111%
|
41 877
+49%
|
48 702
+16%
|
56 239
+15%
|
61 210
+9%
|
72 889
+19%
|
87 652
+20%
|
101 528
+16%
|
123 312
+21%
|
119 598
-3%
|
110 384
-8%
|
104 407
-5%
|
108 732
+4%
|
74 957
-31%
|
46 522
-38%
|
44 017
-5%
|
42 259
-4%
|
46 291
+10%
|
56 257
+22%
|
74 171
+32%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 106
|
5 200
|
5 788
|
4 409
|
9 106
|
11 726
|
12 273
|
16 395
|
16 429
|
18 585
|
21 076
|
24 618
|
27 837
|
20 554
|
13 027
|
18 575
|
18 704
|
23 102
|
13 017
|
10 345
|
11 486
|
12 727
|
14 843
|
18 700
|
|
| Accrued Liabilities |
10
|
8
|
40
|
4
|
46
|
31
|
71
|
56
|
2
|
64
|
24
|
43
|
72
|
47
|
16
|
384
|
81
|
157
|
1 383
|
369
|
17
|
117
|
387
|
914
|
|
| Short-Term Debt |
0
|
12
|
6
|
12
|
11
|
5
|
0
|
0
|
0
|
924
|
3 686
|
2 965
|
5 608
|
6 573
|
6 923
|
7 574
|
12 430
|
14 269
|
10 673
|
1 281
|
1
|
1
|
1
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
748
|
592
|
1 775
|
2 050
|
1 577
|
2 371
|
4 810
|
3 037
|
5 396
|
11 127
|
5 097
|
526
|
44
|
55
|
137
|
|
| Other Current Liabilities |
502
|
585
|
740
|
1 572
|
6 313
|
10 587
|
14 079
|
13 309
|
13 739
|
12 730
|
15 777
|
17 215
|
18 602
|
14 933
|
6 277
|
12 423
|
21 348
|
18 417
|
22 798
|
18 789
|
16 465
|
7 768
|
9 552
|
11 504
|
|
| Total Current Liabilities |
5 618
|
5 805
|
6 574
|
5 997
|
15 476
|
22 348
|
26 423
|
29 760
|
30 170
|
33 051
|
41 155
|
46 615
|
54 169
|
43 683
|
28 614
|
43 766
|
55 600
|
61 341
|
58 997
|
35 880
|
28 496
|
20 656
|
24 838
|
31 257
|
|
| Long-Term Debt |
5 768
|
4 607
|
3 388
|
3 145
|
4 222
|
9 045
|
8 420
|
7 182
|
5 010
|
3 031
|
6 163
|
15 550
|
16 424
|
12 772
|
5 990
|
9 058
|
14 945
|
14 475
|
6 029
|
8 465
|
3 143
|
121
|
119
|
272
|
|
| Deferred Income Tax |
0
|
0
|
119
|
5
|
451
|
512
|
719
|
848
|
945
|
1 244
|
1 356
|
1 469
|
7 223
|
6 371
|
3 427
|
3 861
|
3 976
|
2 388
|
355
|
47
|
38
|
8
|
6
|
882
|
|
| Minority Interest |
22
|
23
|
25
|
15
|
117
|
284
|
123
|
139
|
43
|
157
|
157
|
95
|
128
|
100
|
82
|
392
|
387
|
548
|
155
|
4
|
10
|
9
|
13
|
1 937
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 659
|
2 713
|
2 184
|
1 490
|
13 693
|
26 382
|
8 892
|
4 996
|
1 374
|
702
|
467
|
543
|
7 592
|
1 107
|
1 383
|
|
| Total Liabilities |
11 407
N/A
|
10 435
-9%
|
10 105
-3%
|
9 163
-9%
|
20 265
+121%
|
32 189
+59%
|
35 684
+11%
|
37 928
+6%
|
36 168
-5%
|
40 142
+11%
|
51 543
+28%
|
65 913
+28%
|
79 435
+21%
|
76 620
-4%
|
64 495
-16%
|
65 968
+2%
|
79 904
+21%
|
80 126
+0%
|
66 239
-17%
|
44 864
-32%
|
32 230
-28%
|
28 386
-12%
|
26 083
-8%
|
35 731
+37%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
524
|
524
|
524
|
524
|
524
|
733
|
733
|
733
|
1 283
|
1 283
|
1 283
|
1 283
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
2 676
|
2 884
|
3 054
|
3 055
|
3 058
|
|
| Retained Earnings |
3 813
|
3 997
|
529
|
1 227
|
4 949
|
7 225
|
10 292
|
14 931
|
22 632
|
29 877
|
32 411
|
31 152
|
40 750
|
39 779
|
41 320
|
33 282
|
25 618
|
8 492
|
21 336
|
8 039
|
892
|
8 032
|
20 374
|
28 198
|
|
| Additional Paid In Capital |
0
|
0
|
2 278
|
2 278
|
2 278
|
2 068
|
2 068
|
2 068
|
1 518
|
1 518
|
1 518
|
1 518
|
0
|
0
|
0
|
0
|
0
|
183
|
183
|
5 030
|
6 601
|
7 170
|
7 208
|
7 613
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
164
|
157
|
152
|
150
|
148
|
146
|
144
|
143
|
140
|
309
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
4
|
49
|
487
|
223
|
433
|
535
|
74
|
757
|
1 352
|
1 873
|
1 946
|
3 316
|
3 903
|
1 957
|
1 887
|
183
|
513
|
347
|
351
|
462
|
429
|
|
| Total Equity |
4 337
N/A
|
4 520
+4%
|
3 494
-23%
|
4 190
+20%
|
7 854
+87%
|
9 688
+23%
|
13 018
+34%
|
18 311
+41%
|
25 043
+37%
|
32 747
+31%
|
36 109
+10%
|
35 615
-1%
|
43 877
+23%
|
42 978
-2%
|
45 890
+7%
|
38 439
-16%
|
28 828
-25%
|
5 169
N/A
|
19 717
-281%
|
847
+96%
|
10 030
N/A
|
17 905
+79%
|
30 174
+69%
|
38 440
+27%
|
|
| Total Liabilities & Equity |
15 744
N/A
|
14 955
-5%
|
13 600
-9%
|
13 352
-2%
|
28 119
+111%
|
41 877
+49%
|
48 702
+16%
|
56 239
+15%
|
61 210
+9%
|
72 889
+19%
|
87 652
+20%
|
101 528
+16%
|
123 312
+21%
|
119 598
-3%
|
110 384
-8%
|
104 407
-5%
|
108 732
+4%
|
74 957
-31%
|
46 522
-38%
|
44 017
-5%
|
42 259
-4%
|
46 291
+10%
|
56 257
+22%
|
74 171
+32%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
642
|
642
|
642
|
642
|
642
|
642
|
642
|
642
|
641
|
641
|
641
|
641
|
627
|
627
|
627
|
627
|
627
|
627
|
627
|
1 338
|
1 442
|
1 527
|
1 527
|
1 529
|
|