IRB Infrastructure Developers Ltd
NSE:IRB
Balance Sheet
Balance Sheet Decomposition
IRB Infrastructure Developers Ltd
IRB Infrastructure Developers Ltd
Balance Sheet
IRB Infrastructure Developers Ltd
| 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 |
0
|
52
|
1
|
98
|
203
|
1 111
|
967
|
1 147
|
1 344
|
3 076
|
8 696
|
5 268
|
1 990
|
2 022
|
1 991
|
2 003
|
2 569
|
4 333
|
6 481
|
462
|
2 861
|
2 268
|
18 393
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
1 797
|
1 877
|
1 807
|
1 265
|
2 410
|
897
|
5 748
|
361
|
2 422
|
1 881
|
959
|
|
| Cash Equivalents |
0
|
52
|
1
|
98
|
203
|
1 111
|
967
|
1 147
|
1 344
|
3 076
|
8 696
|
5 067
|
193
|
145
|
184
|
738
|
159
|
3 436
|
733
|
101
|
439
|
387
|
17 434
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
3 500
|
4 110
|
3 180
|
3 955
|
11 056
|
6 686
|
6 053
|
8 632
|
11 580
|
12 634
|
12 222
|
12 453
|
13 530
|
20 064
|
20 123
|
19 968
|
15 134
|
16 123
|
14 067
|
|
| Total Receivables |
10
|
481
|
931
|
53
|
3 571
|
3 633
|
3 648
|
3 559
|
3 871
|
3 942
|
4 842
|
5 328
|
1 788
|
1 513
|
2 278
|
3 088
|
5 522
|
14 701
|
20 092
|
22 239
|
36 320
|
21 598
|
17 954
|
|
| Accounts Receivables |
0
|
0
|
0
|
8
|
84
|
28
|
68
|
297
|
397
|
141
|
80
|
55
|
58
|
87
|
705
|
1 326
|
2 554
|
4 675
|
3 965
|
14 851
|
22 705
|
12 955
|
9 642
|
|
| Other Receivables |
10
|
481
|
931
|
45
|
3 487
|
3 605
|
3 580
|
3 262
|
3 474
|
3 801
|
4 762
|
5 273
|
1 730
|
1 426
|
1 573
|
1 762
|
2 968
|
10 026
|
16 127
|
7 388
|
13 615
|
8 643
|
8 313
|
|
| Inventory |
0
|
0
|
0
|
0
|
92
|
502
|
2 054
|
1 698
|
1 638
|
1 624
|
2 488
|
2 683
|
3 449
|
6 998
|
4 634
|
6 204
|
5 098
|
4 047
|
3 490
|
3 799
|
3 468
|
3 498
|
4 369
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
232
|
331
|
1 119
|
953
|
9 646
|
1 280
|
1 485
|
5 053
|
2 244
|
128 237
|
1 418
|
2 112
|
2 031
|
4 714
|
4 807
|
11 868
|
4 908
|
4 304
|
|
| Total Current Assets |
10
|
533
|
932
|
151
|
7 366
|
9 589
|
10 180
|
11 477
|
18 861
|
24 973
|
23 358
|
23 396
|
23 860
|
25 411
|
149 360
|
25 166
|
28 830
|
45 176
|
54 900
|
51 275
|
69 651
|
48 394
|
59 087
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
6 423
|
9 838
|
17 684
|
11 760
|
3 706
|
3 687
|
3 603
|
3 492
|
3 639
|
3 482
|
3 022
|
2 451
|
2 077
|
2 013
|
1 824
|
9 842
|
9 500
|
9 220
|
9 863
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
6 423
|
9 838
|
17 684
|
11 760
|
3 706
|
3 687
|
3 603
|
3 492
|
3 639
|
3 482
|
3 022
|
2 451
|
2 077
|
2 013
|
1 824
|
9 842
|
9 500
|
9 220
|
9 863
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
381
|
534
|
754
|
1 272
|
1 729
|
2 283
|
2 830
|
3 259
|
0
|
544
|
1 077
|
578
|
868
|
1 046
|
1 205
|
1 428
|
1 544
|
1 963
|
2 266
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
17 987
|
17 847
|
16 922
|
31 621
|
54 900
|
76 148
|
99 452
|
125 788
|
361 226
|
387 084
|
307 804
|
364 664
|
365 242
|
278 644
|
275 849
|
263 416
|
255 298
|
245 916
|
236 226
|
|
| Goodwill |
0
|
0
|
0
|
0
|
10
|
51
|
101
|
96
|
90
|
160
|
1 192
|
1 132
|
1 126
|
1 121
|
1 115
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 193
|
2 153
|
2 735
|
2 978
|
528
|
314
|
402
|
226
|
61
|
28 550
|
27 270
|
41 205
|
42 976
|
50 650
|
61 743
|
|
| Long-Term Investments |
58
|
225
|
232
|
1 349
|
413
|
1 985
|
1 108
|
451
|
13
|
13
|
14
|
14
|
767
|
813
|
818
|
7 823
|
6 820
|
43 817
|
51 003
|
58 561
|
49 452
|
94 331
|
170 806
|
|
| Other Long-Term Assets |
0
|
3
|
6
|
5
|
187
|
24
|
20
|
23
|
34
|
1 528
|
377
|
320
|
2 637
|
3 434
|
3 887
|
3 623
|
1 851
|
603
|
812
|
1 289
|
706
|
613
|
1 156
|
|
| Other Assets |
0
|
0
|
0
|
0
|
10
|
51
|
101
|
96
|
90
|
160
|
1 192
|
1 132
|
1 126
|
1 121
|
1 115
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
|
| Total Assets |
68
N/A
|
761
+1 019%
|
1 170
+54%
|
1 505
+29%
|
32 386
+2 052%
|
39 335
+21%
|
46 016
+17%
|
55 427
+20%
|
79 797
+44%
|
108 662
+36%
|
130 731
+20%
|
157 119
+20%
|
393 782
+151%
|
421 660
+7%
|
466 409
+11%
|
404 032
-13%
|
404 961
+0%
|
398 882
-2%
|
411 736
+3%
|
425 666
+3%
|
427 662
+0%
|
449 203
+5%
|
538 960
+20%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
1
|
0
|
0
|
0
|
540
|
426
|
845
|
887
|
1 394
|
1 933
|
3 135
|
4 078
|
2 249
|
3 088
|
4 507
|
4 058
|
7 061
|
7 440
|
7 146
|
3 817
|
5 022
|
6 757
|
5 218
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
58
|
559
|
495
|
827
|
881
|
1 095
|
1 263
|
1 265
|
1 014
|
1 263
|
1 715
|
1 188
|
1 957
|
2 451
|
2 029
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 678
|
17 913
|
12 712
|
8 965
|
6 291
|
11 887
|
9 308
|
11 645
|
13 115
|
20 660
|
15 817
|
5 776
|
13 391
|
5 891
|
4 319
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 574
|
2 355
|
8 700
|
7 896
|
11 403
|
11 534
|
9 426
|
8 357
|
8 803
|
6 734
|
5 161
|
5 911
|
11 089
|
11 874
|
14 235
|
|
| Other Current Liabilities |
43
|
38
|
27
|
14
|
1 774
|
2 174
|
2 220
|
3 914
|
3 950
|
1 224
|
2 255
|
2 017
|
4 304
|
5 062
|
108 695
|
46 861
|
31 547
|
91 994
|
22 594
|
12 082
|
11 586
|
12 120
|
11 662
|
|
| Total Current Liabilities |
44
|
38
|
27
|
14
|
2 313
|
2 599
|
3 065
|
4 816
|
20 654
|
23 983
|
27 297
|
23 784
|
25 127
|
32 666
|
133 199
|
72 187
|
61 540
|
128 091
|
52 432
|
28 774
|
43 045
|
39 093
|
37 462
|
|
| Long-Term Debt |
21
|
3
|
0
|
0
|
25 180
|
20 212
|
24 859
|
29 152
|
30 991
|
50 455
|
66 349
|
93 980
|
111 178
|
132 840
|
120 897
|
118 313
|
144 076
|
64 657
|
165 077
|
154 832
|
142 522
|
168 543
|
187 140
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
35
|
192
|
281
|
232
|
341
|
328
|
224
|
103
|
42
|
0
|
143
|
323
|
27
|
24
|
854
|
1 274
|
2 538
|
20 868
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1 118
|
281
|
599
|
779
|
896
|
1 123
|
1 092
|
356
|
351
|
355
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 699
|
4 194
|
3 109
|
3 168
|
212 517
|
207 394
|
159 597
|
156 465
|
135 870
|
139 277
|
125 195
|
115 550
|
107 032
|
101 584
|
95 223
|
|
| Total Liabilities |
65
N/A
|
41
-37%
|
27
-34%
|
14
-48%
|
28 611
+204 264%
|
23 128
-19%
|
28 715
+24%
|
35 028
+22%
|
55 472
+58%
|
80 096
+44%
|
98 175
+23%
|
121 512
+24%
|
349 276
+187%
|
373 297
+7%
|
413 693
+11%
|
347 107
-16%
|
341 809
-2%
|
332 053
-3%
|
342 729
+3%
|
300 010
-12%
|
293 873
-2%
|
311 758
+6%
|
340 694
+9%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
3
|
3
|
1 143
|
1 333
|
2 473
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 515
|
3 515
|
3 515
|
3 515
|
3 515
|
3 515
|
3 515
|
6 039
|
6 039
|
6 039
|
6 039
|
|
| Retained Earnings |
0
|
0
|
0
|
87
|
861
|
2 835
|
3 942
|
7 040
|
10 967
|
15 208
|
19 197
|
22 248
|
26 932
|
30 788
|
35 141
|
40 945
|
45 577
|
55 478
|
54 881
|
58 418
|
64 868
|
68 469
|
131 572
|
|
| Additional Paid In Capital |
0
|
718
|
0
|
71
|
441
|
10 048
|
10 035
|
10 035
|
10 035
|
10 035
|
10 035
|
10 035
|
14 060
|
14 060
|
14 060
|
14 060
|
14 060
|
14 060
|
14 060
|
64 403
|
64 403
|
64 403
|
64 403
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 521
|
1 465
|
2 850
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 594
|
0
|
6 224
|
3 448
|
3 203
|
1 521
|
1 465
|
897
|
|
| Total Equity |
3
N/A
|
720
+23 900%
|
1 143
+59%
|
1 491
+30%
|
3 775
+153%
|
16 207
+329%
|
17 301
+7%
|
20 399
+18%
|
24 326
+19%
|
28 566
+17%
|
32 556
+14%
|
35 607
+9%
|
44 506
+25%
|
48 363
+9%
|
52 716
+9%
|
56 925
+8%
|
63 152
+11%
|
66 829
+6%
|
69 008
+3%
|
125 656
+82%
|
133 789
+6%
|
137 445
+3%
|
198 266
+44%
|
|
| Total Liabilities & Equity |
68
N/A
|
761
+1 019%
|
1 170
+54%
|
1 505
+29%
|
32 386
+2 052%
|
39 335
+21%
|
46 016
+17%
|
55 427
+20%
|
79 797
+44%
|
108 662
+36%
|
130 731
+20%
|
157 119
+20%
|
393 782
+151%
|
421 660
+7%
|
466 409
+11%
|
404 032
-13%
|
404 961
+0%
|
398 882
-2%
|
411 736
+3%
|
425 666
+3%
|
427 662
+0%
|
449 203
+5%
|
538 960
+20%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 324
|
3 515
|
3 515
|
3 515
|
3 515
|
3 515
|
3 515
|
3 515
|
6 039
|
6 039
|
6 039
|
6 039
|
|