HBL Engineering Ltd
NSE:HBLENGINE
Balance Sheet
Balance Sheet Decomposition
HBL Engineering Ltd
HBL Engineering Ltd
Balance Sheet
HBL Engineering 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 |
103
|
177
|
125
|
142
|
255
|
264
|
202
|
578
|
367
|
787
|
269
|
180
|
227
|
219
|
169
|
59
|
72
|
118
|
413
|
266
|
501
|
1 322
|
2 236
|
1 171
|
|
| Cash |
103
|
177
|
125
|
142
|
255
|
264
|
179
|
456
|
251
|
574
|
146
|
145
|
202
|
81
|
88
|
48
|
61
|
109
|
405
|
162
|
266
|
658
|
445
|
651
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
23
|
122
|
117
|
214
|
123
|
36
|
25
|
137
|
81
|
11
|
11
|
9
|
9
|
105
|
234
|
663
|
1 790
|
520
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
9
|
5
|
7
|
46
|
265
|
395
|
11
|
54
|
858
|
|
| Total Receivables |
712
|
637
|
741
|
1 253
|
1 572
|
2 044
|
3 163
|
3 215
|
3 882
|
4 628
|
5 404
|
5 850
|
5 015
|
4 343
|
4 557
|
4 962
|
4 754
|
3 812
|
3 257
|
2 673
|
3 104
|
3 320
|
4 077
|
4 361
|
|
| Accounts Receivables |
626
|
558
|
88
|
189
|
262
|
293
|
263
|
422
|
477
|
546
|
4 759
|
5 332
|
4 365
|
3 956
|
4 295
|
4 750
|
4 580
|
3 686
|
3 122
|
2 555
|
2 962
|
3 159
|
3 878
|
4 127
|
|
| Other Receivables |
86
|
79
|
653
|
1 064
|
1 309
|
1 751
|
2 900
|
2 793
|
3 404
|
4 082
|
644
|
518
|
650
|
387
|
261
|
212
|
174
|
126
|
135
|
117
|
142
|
161
|
199
|
235
|
|
| Inventory |
311
|
352
|
335
|
536
|
677
|
755
|
1 726
|
1 802
|
2 330
|
3 073
|
3 427
|
4 997
|
6 085
|
5 408
|
4 300
|
4 389
|
3 898
|
3 346
|
3 198
|
3 023
|
3 272
|
3 887
|
4 501
|
5 555
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
291
|
351
|
435
|
463
|
591
|
426
|
425
|
330
|
267
|
351
|
376
|
391
|
510
|
375
|
210
|
182
|
113
|
242
|
|
| Total Current Assets |
1 127
|
1 165
|
1 200
|
1 930
|
2 504
|
3 062
|
5 382
|
5 946
|
7 014
|
8 951
|
9 691
|
11 453
|
11 752
|
10 306
|
9 300
|
9 769
|
9 106
|
7 674
|
7 424
|
6 601
|
7 483
|
8 722
|
10 981
|
12 187
|
|
| PP&E Net |
717
|
836
|
900
|
1 034
|
1 380
|
2 119
|
2 826
|
3 508
|
4 229
|
6 913
|
7 741
|
7 688
|
4 923
|
4 421
|
4 108
|
4 062
|
3 730
|
3 315
|
3 033
|
2 944
|
2 973
|
3 338
|
3 650
|
4 593
|
|
| PP&E Gross |
717
|
836
|
900
|
1 034
|
1 380
|
2 119
|
2 826
|
3 508
|
4 229
|
6 913
|
7 741
|
7 688
|
4 923
|
0
|
4 108
|
4 062
|
3 730
|
3 315
|
3 033
|
2 944
|
2 973
|
3 338
|
3 650
|
4 593
|
|
| Accumulated Depreciation |
169
|
211
|
259
|
315
|
381
|
464
|
607
|
877
|
1 156
|
2 105
|
2 350
|
2 863
|
2 243
|
0
|
3 158
|
3 484
|
3 746
|
3 813
|
3 913
|
3 767
|
3 639
|
3 559
|
3 857
|
4 193
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
38
|
91
|
91
|
80
|
70
|
1 866
|
430
|
603
|
559
|
598
|
527
|
441
|
373
|
426
|
468
|
461
|
497
|
367
|
80
|
39
|
|
| Goodwill |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
893
|
899
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
169
|
57
|
48
|
2
|
1
|
1
|
31
|
6
|
1
|
9
|
3
|
1
|
29
|
344
|
|
| Long-Term Investments |
17
|
2
|
2
|
1
|
174
|
9
|
4
|
1
|
31
|
275
|
323
|
299
|
16
|
78
|
79
|
81
|
49
|
54
|
65
|
75
|
117
|
206
|
1 183
|
2 144
|
|
| Other Long-Term Assets |
21
|
16
|
11
|
6
|
4
|
11
|
8
|
6
|
1
|
73
|
101
|
229
|
222
|
177
|
333
|
311
|
125
|
132
|
35
|
273
|
253
|
309
|
602
|
473
|
|
| Other Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
893
|
899
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
|
| Total Assets |
1 883
N/A
|
2 020
+7%
|
2 113
+5%
|
2 971
+41%
|
4 101
+38%
|
5 292
+29%
|
8 311
+57%
|
9 542
+15%
|
11 346
+19%
|
18 261
+61%
|
19 348
+6%
|
21 229
+10%
|
17 554
-17%
|
15 581
-11%
|
14 349
-8%
|
14 665
+2%
|
13 415
-9%
|
11 607
-13%
|
11 025
-5%
|
10 363
-6%
|
11 326
+9%
|
12 942
+14%
|
16 541
+28%
|
19 795
+20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
271
|
195
|
306
|
448
|
497
|
763
|
1 141
|
1 068
|
1 064
|
2 278
|
2 207
|
2 818
|
2 950
|
1 828
|
1 647
|
1 640
|
1 256
|
762
|
781
|
673
|
876
|
983
|
1 305
|
1 812
|
|
| Accrued Liabilities |
44
|
49
|
54
|
83
|
74
|
140
|
184
|
180
|
262
|
119
|
201
|
173
|
203
|
155
|
211
|
196
|
168
|
259
|
253
|
243
|
222
|
400
|
361
|
417
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 744
|
3 896
|
4 623
|
4 324
|
4 267
|
4 155
|
4 301
|
3 382
|
2 085
|
1 396
|
472
|
225
|
288
|
197
|
315
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 325
|
1 343
|
1 497
|
747
|
583
|
266
|
208
|
223
|
162
|
125
|
26
|
53
|
126
|
201
|
223
|
|
| Other Current Liabilities |
41
|
81
|
66
|
86
|
151
|
124
|
308
|
602
|
467
|
765
|
1 295
|
1 063
|
1 174
|
805
|
734
|
608
|
658
|
459
|
512
|
784
|
788
|
1 061
|
1 897
|
1 495
|
|
| Total Current Liabilities |
356
|
325
|
426
|
616
|
722
|
1 027
|
1 633
|
1 851
|
1 794
|
7 231
|
8 943
|
10 174
|
9 398
|
7 639
|
7 013
|
6 953
|
5 688
|
3 727
|
3 067
|
2 199
|
2 164
|
2 858
|
3 961
|
4 261
|
|
| Long-Term Debt |
611
|
699
|
629
|
1 122
|
1 401
|
1 763
|
3 532
|
3 699
|
4 291
|
4 006
|
3 917
|
4 169
|
2 270
|
1 672
|
1 068
|
281
|
58
|
74
|
89
|
201
|
382
|
446
|
277
|
205
|
|
| Deferred Income Tax |
24
|
31
|
48
|
67
|
76
|
103
|
127
|
150
|
175
|
240
|
372
|
449
|
260
|
185
|
147
|
117
|
138
|
120
|
122
|
123
|
103
|
101
|
80
|
92
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
943
|
835
|
980
|
13
|
12
|
12
|
15
|
17
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
168
|
16
|
16
|
21
|
48
|
42
|
38
|
31
|
24
|
19
|
20
|
20
|
22
|
25
|
413
|
|
| Total Liabilities |
991
N/A
|
1 056
+7%
|
1 103
+4%
|
1 805
+64%
|
2 199
+22%
|
2 893
+32%
|
5 292
+83%
|
5 700
+8%
|
6 259
+10%
|
12 587
+101%
|
14 083
+12%
|
15 788
+12%
|
11 936
-24%
|
9 533
-20%
|
8 258
-13%
|
7 374
-11%
|
5 898
-20%
|
3 945
-33%
|
3 297
-16%
|
2 542
-23%
|
2 668
+5%
|
3 427
+28%
|
4 336
+26%
|
4 967
+15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
201
|
201
|
201
|
201
|
221
|
243
|
243
|
243
|
253
|
253
|
253
|
253
|
253
|
253
|
253
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
|
| Retained Earnings |
672
|
740
|
785
|
940
|
1 166
|
1 440
|
2 064
|
2 887
|
3 794
|
3 986
|
3 664
|
3 854
|
4 346
|
4 752
|
4 807
|
4 719
|
4 953
|
5 101
|
5 177
|
5 268
|
6 107
|
6 971
|
9 663
|
12 287
|
|
| Additional Paid In Capital |
18
|
18
|
18
|
18
|
508
|
707
|
707
|
707
|
1 044
|
1 440
|
1 350
|
1 336
|
1 044
|
1 044
|
1 044
|
2 301
|
2 301
|
2 301
|
2 301
|
2 301
|
2 301
|
2 301
|
2 301
|
2 301
|
|
| Other Equity |
1
|
6
|
6
|
6
|
6
|
9
|
6
|
6
|
4
|
5
|
1
|
2
|
25
|
1
|
12
|
6
|
15
|
17
|
27
|
26
|
28
|
35
|
36
|
38
|
|
| Total Equity |
892
N/A
|
964
+8%
|
1 010
+5%
|
1 166
+15%
|
1 901
+63%
|
2 399
+26%
|
3 019
+26%
|
3 843
+27%
|
5 087
+32%
|
5 675
+12%
|
5 266
-7%
|
5 441
+3%
|
5 618
+3%
|
6 048
+8%
|
6 091
+1%
|
7 291
+20%
|
7 517
+3%
|
7 662
+2%
|
7 729
+1%
|
7 820
+1%
|
8 658
+11%
|
9 514
+10%
|
12 205
+28%
|
14 827
+21%
|
|
| Total Liabilities & Equity |
1 883
N/A
|
2 020
+7%
|
2 113
+5%
|
2 971
+41%
|
4 101
+38%
|
5 292
+29%
|
8 311
+57%
|
9 542
+15%
|
11 346
+19%
|
18 261
+61%
|
19 348
+6%
|
21 229
+10%
|
17 554
-17%
|
15 581
-11%
|
14 349
-8%
|
14 665
+2%
|
13 415
-9%
|
11 607
-13%
|
11 025
-5%
|
10 363
-6%
|
11 326
+9%
|
12 942
+14%
|
16 541
+28%
|
19 795
+20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
201
|
201
|
201
|
201
|
221
|
243
|
243
|
243
|
253
|
253
|
253
|
253
|
253
|
253
|
253
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
|