Chrome Silicon Ltd
NSE: BSE: 513005
₹42.17
(-1.88%)
Tue, 03 Mar 2026, 09:41 pm
Market Cap185.31M
PE Ratio0
Dividend0
Chrome Silicon Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -50.02M | -43.85M | -42.14M | -56.94M | -32.31M | -37.73M | -44.20M | -32.13M | -51.60M | -41.96M | -43.52M | -23.02M | -26.30M | -17.33M | -3.99M | -5.42M | -1.17M | -650.00K | -302.00K | -469.00K |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 |
| Total assets | 1.93B | 2.08B | 2.19B | 2.08B | 2.06B | 2.29B | 2.36B | 2.37B | 2.07B | 2.01B | 584.83M | 495.61M | 545.27M | 2.57B | 2.72B | 2.45B | 2.62B | 2.70B | 2.33B | 2.37B |
| Total current assets | 383.13M | 421.08M | 519.33M | 393.46M | 320.31M | 511.01M | 350.60M | 307.48M | 182.05M | 154.60M | 166.96M | 123.14M | 156.97M | 316.20M | 452.81M | 292.95M | 404.55M | 543.77M | 840.58M | 732.49M |
| Cash and short term investments | 22.75M | 19.05M | 18.14M | 21.90M | 19.83M | 45.18M | 43.84M | 60.16M | 11.32M | 2.41M | 12.49M | 12.13M | 12.21M | 25.35M | 22.28M | 14.10M | 42.79M | 27.64M | 30.31M | 27.45M |
| Cash & equivalents | 1.80M | 2.99M | 3.10M | 6.13M | 3.10M | 6.21M | 3.77M | 13.29M | 11.32M | 2.41M | 12.49M | 12.13M | 12.21M | 25.35M | 22.28M | 14.10M | 42.79M | 27.64M | 30.31M | 27.45M |
| Short term investments | 20.95M | 16.06M | 15.04M | 15.77M | 16.73M | 38.97M | 40.07M | 46.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total receivables, net | 217.50M | 187.13M | 200.18M | 155.58M | 148.67M | 173.27M | 111.71M | 59.86M | 20.81M | 13.23M | 15.51M | 54.31M | 63.48M | 71.99M | 254.08M | 157.45M | 144.56M | 231.47M | 220.69M | 156.42M |
| Accounts receivable - trade, net | 28.39M | 49.57M | 72.02M | 87.30M | 88.65M | 102.93M | 80.43M | 15.86M | 7.93M | 7.93M | 7.93M | 7.93M | 7.93M | 22.72M | 12.56M | 0 | 21.55M | 69.97M | 10.03M | 12.02M |
| Other receivables | 189.11M | 137.56M | 128.16M | 68.27M | 60.03M | 70.34M | 31.28M | 44.01M | 12.88M | 5.31M | 7.59M | 46.38M | 55.55M | 49.27M | 241.52M | 157.45M | 123.01M | 161.49M | 210.66M | 144.39M |
| Total inventory | 139.53M | 206.75M | 253.85M | 158.95M | 121.98M | 184.75M | 186.84M | 184.85M | 147.76M | 138.96M | 138.96M | 55.57M | 80.37M | 161.11M | 169.22M | 113.14M | 205.88M | 264.09M | 565.66M | 515.88M |
| Other current assets, total | 2.14M | 4.35M | 4.50M | 52.41M | 1.48M | 103.38M | 1.76M | 187.68K | 0 | 0 | 0 | 0 | 0 | 57.75M | — | — | — | — | — | — |
| Total non-current assets | 1.54B | 1.65B | 1.67B | 1.69B | 1.74B | 1.78B | 2.01B | 2.06B | 1.89B | 1.85B | 417.87M | 372.46M | 388.30M | 2.25B | 2.27B | 2.16B | 2.21B | 2.15B | 1.49B | 1.64B |
| Long term investments | 1.35B | 1.43B | 1.44B | 1.47B | 1.57B | 1.58B | 1.57B | 1.78B | 1.62B | 1.59B | 163.19M | 144.94M | 157.29M | 157.29M | 157.29M | 157.29M | 157.29M | 157.29M | 141.10M | 141.09M |
| Note receivable - long term | 0 | 0 | 0 | — | 0 | — | — | 44.06M | 43.93M | 43.93M | 43.93M | 43.93M | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 1.35B | 1.43B | 1.43B | 1.40B | 1.49B | 1.49B | 1.49B | 1.66B | 1.49B | 1.49B | 61.73M | 61.73M | — | 157.29M | 55.96M | 55.96M | 55.96M | 55.96M | 0 | 0 |
| Other investments | 399.50K | 4.25M | 14.17M | 67.37M | 81.92M | 82.64M | 82.62M | 82.62M | 82.62M | 57.67M | 57.54M | 144.94M | 157.29M | 0 | 101.33M | 101.33M | 101.33M | 101.33M | 141.10M | 141.09M |
| Net property/plant/equipment | 185.39M | 201.97M | 192.71M | 188.12M | 163.42M | 189.44M | 241.69M | 263.31M | 257.20M | 245.07M | 242.27M | 215.12M | 218.61M | 2.10B | 1.95B | 1.57B | 1.70B | 1.64B | 1.32B | 1.33B |
| Gross property/plant/equipment | 766.66M | 762.24M | 767.64M | 774.06M | 745.14M | 783.89M | 843.22M | 871.97M | 872.15M | 875.68M | 878.51M | 856.97M | 862.17M | 2.80B | 2.73B | 2.39B | 2.58B | 2.59B | 2.34B | 2.42B |
| Deferred tax assets | 11.78M | 18.31M | 35.62M | 30.20M | 5.00M | 12.11M | 7.74M | 9.58M | 11.74M | 12.40M | 12.40M | 12.40M | 12.40M | — | 12.40M | 12.40M | 12.40M | 12.40M | 12.40M | 12.40M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — |
| Goodwill, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 183.97M | 662.00K | 662.00K | 662.00K | 0 | 0 | 0 | 0 | 104.93M | 326.93M | 261.31M | 269.49M | 20.57M | 155.45M |
| Short term debt | 190.15M | 179.19M | 192.15M | 324.55M | 359.12M | 428.01M | 214.74M | 110.06M | 101.61M | 86.31M | 85.07M | 0 | 83.23M | 29.88M | 8.77M | 15.94M | 36.11M | 194.23M | 40.61M | 37.70M |
| Current portion of LT debt and capital leases | 0 | — | — | — | — | 30.00M | 793.49K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09M | 1.54M | 1.25M | 1.25M | 0 | 0 |
| Short term debt excl. current portion of LT debt | 190.15M | 179.19M | 192.15M | 324.55M | 359.12M | 398.01M | 213.95M | 110.06M | 101.61M | 86.31M | 85.07M | 0 | 83.23M | 29.88M | 7.68M | 14.41M | 34.87M | 192.98M | 40.61M | 37.70M |
| Accounts payable | 356.18M | 377.40M | 452.95M | 285.82M | 154.57M | 249.30M | 216.67M | 336.06M | 195.72M | 204.85M | 226.88M | 215.14M | 223.55M | 121.75M | 272.49M | 640.58M | 314.54M | 278.54M | 221.92M | 977.76M |
| Income tax payable | 3.89M | 0 | 1.97M | 960.00K | 36.05M | 52.03M | 46.81M | 42.79M | 46.73M | — | — | — | — | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M |
| Long term debt | 581.52K | 75.48M | 76.03M | 3.15M | — | 2.13M | 185.35M | 328.97M | 300.78M | 285.06M | 306.31M | 326.51M | 350.12M | 157.01M | 163.26M | 163.26M | 207.51M | 316.13M | 176.05M | 342.53M |
| Long term debt excl. lease liabilities | 0 | 75.40M | 72.04M | 0 | — | 2.13M | 185.35M | 328.97M | 300.78M | 285.06M | 306.31M | 326.51M | 350.12M | 157.01M | 163.26M | 163.26M | 207.51M | 316.13M | 176.05M | 342.53M |
| Total equity | 1.34B | 1.39B | 1.41B | 1.40B | 1.36B | 1.45B | 1.51B | 1.39B | 1.20B | 1.12B | -366.37M | -348.84M | -554.71M | 1.74B | 1.61B | 1.15B | 1.16B | 1.18B | 1.13B | 250.26M |
| Shareholders' equity | 1.34B | 1.39B | 1.41B | 1.40B | 1.36B | 1.45B | 1.51B | 1.39B | 1.20B | 1.12B | -366.37M | -348.84M | -554.71M | 1.74B | 1.61B | 1.15B | 1.16B | 1.18B | 1.13B | 250.26M |
| Common equity, total | 1.34B | 1.39B | 1.41B | 1.40B | 1.36B | 1.45B | 1.51B | 1.39B | 1.20B | 1.12B | -366.37M | -348.84M | -554.71M | 1.74B | 1.61B | 1.15B | 1.16B | 1.18B | 1.13B | 250.26M |
| Other common equity | 1.26B | 1.28B | 1.30B | 1.30B | 1.20B | 1.28B | 1.35B | 1.23B | 1.01B | 1.01B | 1.01B | 989.91M | 1.00B | 2.96B | 2.71B | 2.38B | 2.32B | 2.32B | 2.26B | 2.24B |
| Total debt | 190.73M | 254.67M | 268.18M | 327.70M | 359.12M | 430.14M | 400.09M | 439.03M | 402.39M | 371.37M | 391.38M | 326.51M | 433.36M | 186.89M | 172.02M | 179.20M | 243.63M | 510.36M | 216.66M | 380.24M |
| Net debt | 167.97M | 235.62M | 250.04M | 305.81M | 339.29M | 384.96M | 356.25M | 378.87M | 391.08M | 368.96M | 378.89M | 314.37M | 421.14M | 161.54M | 149.74M | 165.10M | 200.83M | 482.72M | 186.36M | 352.79M |
| Change in accounts receivable | 145.75M | 28.25M | -52.07M | 36.61M | -15.00M | -24.20M | 25.90M | 57.01M | 200.51M | 6.49M | -1.84M | -2.73M | -28.71M | -86.39M | -335.55M | -113.52M | -185.57M | -147.84M | -10.12M | -17.45M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -70.89M | 49.04M | 57.88M | -112.92M | -147.31M | 73.49M | 17.72M | 92.45M | -62.33M | 68.25M | 31.70M | -16.25M | 146.04M | 48.04M | 284.43M | 182.49M | 96.89M | -183.71M | -56.62M | 755.84M |
| Change in other assets/liabilities | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.00K | 22.99K | 19.79K | 19.79K | 27.23K | 10 | 51.00K | 0 | 0 |
| Sale of fixed assets & businesses | 34.59M | 225.96K | 0 | 2.00M | 46.47M | 0 | 941.26K | 0 | 12.00K | 0 | 0 | 114.77M | 90.00M | 0 | 55.30M | 531.00M | 290.58M | 0 | 608.35M | 0 |
| Purchase/sale of investments, net | 35.00M | -78.94M | -10.02M | -28.27M | -102.10M | -718.35K | -36.48M | -26.24M | 0 | 24.95M | 270.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.00M | 0 |
| Sale/maturity of investments | 35.00M | 18.75M | 0 | 18.20M | 0 | 0 | 21.50K | 0 | 0 | 24.95M | 270.00K | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 |
| Purchase of investments | 0 | -97.69M | -10.02M | -46.47M | -102.10M | -718.35K | -36.50M | -26.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.00M | 0 |
| Other investing cash flow items, total | 24.60M | 0 | 0 | 0 | 0 | -78.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.83M | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | -63.03M | 63.94M | 13.51M | 14.45M | 79.01M | 38.50M | 498.44K | 47.43M | -36.63M | -28.18M | 28.75M | -85.07M | 83.23M | -41.94M | -20.50M | 6.73M | 67.93M | 267.93M | -256.30M | 164.74M |
| Issuance/retirement of long term debt | -63.03M | 63.94M | 13.51M | 14.45M | 79.01M | 38.50M | 498.44K | 47.43M | -36.63M | -28.18M | 28.75M | -85.07M | 83.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 0 | 0 | 0 | — | — | — | — | 0 | 0 | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | — | — | -41.94M | -20.50M | 6.73M | 67.93M | 267.93M | -256.30M | 164.74M |
| Total cash dividends paid | -7.65M | -4.69M | -9.81M | -8.39M | -8.39M | -10.99M | -13.18M | -13.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | -1.43M | -1.43M | -1.87M | -2.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800