IMEC Services Ltd
NSE: RUCHISTRIP BSE: 513295
₹183.95
(3.87%)
Wed, 18 Mar 2026, 02:19 am
Market Cap335.39M
PE Ratio1.52
Dividend0
IMEC Services Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -41.55M | -87.00M | -93.01M | -160.26M | -157.45M | -145.64M | -239.97M | -334.09M | -311.92M | -336.60M | -384.91M | -394.55M | -19.45M | -15.69M | -15.43M | -16.00M | -17.28M | 0 | 0 |
| Pretax equity in earnings | — | — | — | — | 0 | 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 | 0 |
| Total assets | 1.28B | 1.56B | 2.54B | 3.26B | 3.58B | 3.05B | 3.28B | 3.20B | 2.86B | 2.40B | 1.85B | 1.34B | 1.03B | 396.37M | 370.41M | 335.11M | 360.51M | 28.85M | 314.16M |
| Total current assets | 1.05B | 1.31B | 2.15B | 2.28B | 2.69B | 2.57B | 2.63B | 2.63B | 2.40B | 1.83B | 1.51B | 1.01B | 644.84M | 121.61M | 115.42M | 97.79M | 137.80M | 26.93M | 312.55M |
| Cash and short term investments | 69.29M | 67.22M | 89.48M | 99.32M | 197.95M | 204.88M | 205.31M | 234.99M | 242.50M | 51.34M | 23.23M | 28.89M | 10.45M | 2.74M | 8.89M | 10.98M | 10.23M | 4.91M | 39.01M |
| Cash & equivalents | 2.61M | 2.27M | 2.90M | 3.08M | 54.05M | 32.30M | 13.64M | 234.99M | 242.50M | 51.34M | 23.23M | 15.59M | 8.62M | 1.79M | 1.93M | 6.75M | 6.97M | 4.74M | 1.46M |
| Short term investments | 66.68M | 64.95M | 86.58M | 96.24M | 143.90M | 172.59M | 191.67M | 0 | 0 | 0 | 0 | 13.30M | 1.83M | 952.00K | 6.96M | 4.23M | 3.26M | 165.00K | 37.56M |
| Total receivables, net | 431.26M | 648.41M | 1.09B | 1.30B | 1.11B | 1.10B | 1.37B | 1.18B | 1.23B | 984.97M | 800.01M | 531.96M | 325.14M | 32.60M | 36.84M | 14.01M | 22.45M | 2.04M | 259.42M |
| Accounts receivable - trade, net | 332.14M | 608.74M | 996.14M | 1.19B | 966.71M | 990.54M | 1.34B | 1.13B | 1.17B | 945.58M | 789.09M | 520.36M | 316.14M | 30.59M | 34.32M | 13.59M | 14.33M | 894.00K | 205.60M |
| Other receivables | 99.12M | 39.67M | 92.88M | 118.04M | 138.56M | 111.90M | 22.96M | 46.22M | 64.53M | 39.39M | 10.91M | 11.61M | 9.00M | 2.01M | 2.52M | 413.00K | 8.12M | 1.14M | 53.82M |
| Total inventory | 533.04M | 578.56M | 923.67M | 836.38M | 1.35B | 1.20B | 1.00B | 1.09B | 832.73M | 761.05M | 630.93M | 412.51M | 263.90M | 39.77M | 45.26M | 38.87M | 62.10M | 11.84M | 0 |
| Other current assets, total | 7.79M | 8.02M | 30.97M | 25.79M | 24.63M | 29.12M | 55.10M | 60.30M | 58.94M | 27.70M | 49.05M | 35.00M | 37.91M | 34.83M | 16.74M | 29.31M | 26.64M | 763.00K | 354.00K |
| Total non-current assets | 235.13M | 253.77M | 389.36M | 982.47M | 887.68M | 476.82M | 647.22M | 569.82M | 458.70M | 574.66M | 339.56M | 331.29M | 387.10M | 274.76M | 254.99M | 237.32M | 222.72M | 1.91M | 1.61M |
| Long term investments | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.60M | 1.60M | 15.97M | 12.25M | 151.07M | 16.77M | 16.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Note receivable - long term | — | — | — | — | — | — | — | — | 0 | 1.24M | 0 | — | — | — | — | — | — | — | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.60M | 1.60M | 15.97M | 12.25M | 149.84M | 16.77M | 16.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net property/plant/equipment | 233.63M | 252.27M | 386.05M | 865.35M | 788.49M | 417.65M | 480.16M | 474.45M | 343.12M | 348.32M | 320.48M | 314.52M | 294.86M | 274.76M | 254.99M | 237.32M | 222.72M | 1.91M | 1.61M |
| Gross property/plant/equipment | 624.89M | 666.87M | 826.62M | 1.32B | 1.33B | 1.03B | 531.57M | 554.03M | 555.77M | 581.10M | 340.25M | 353.16M | 352.86M | 352.16M | 352.16M | 352.22M | 223.02M | 2.56M | 2.62M |
| Deferred tax assets | — | 719.00K | 1.81M | 115.62M | 97.69M | 57.57M | 52.76M | 45.10M | 68.52M | — | — | 0 | 92.25M | 0 | — | — | — | — | — |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 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 |
| Other intangibles, net | — | — | — | — | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 112.70M | 34.30M | 34.81M | 31.05M | 2.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt | 129.05K | 299.36M | 325.49M | 466.01M | 407.11M | 452.01M | 470.49M | 450.33M | 419.20M | 980.88M | 1.85B | 1.76B | 1.88B | 1.88B | 1.91B | 1.91B | 1.91B | 0 | 0 |
| Current portion of LT debt and capital leases | — | 12.30M | 28.60M | 29.40M | 63.83M | 68.10M | 100.50M | 100.50M | 68.70M | 53.98M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short term debt excl. current portion of LT debt | 129.05K | 287.06M | 296.89M | 436.62M | 343.29M | 383.91M | 369.99M | 349.83M | 350.50M | 926.91M | 1.85B | 1.76B | 1.88B | 1.88B | 1.91B | 1.91B | 1.91B | 0 | 0 |
| Accounts payable | 492.39M | 674.71M | 1.38B | 1.49B | 1.66B | 1.42B | 1.30B | 1.33B | 1.19B | 1.19B | 291.73M | 240.77M | 54.33M | 93.64M | 86.22M | 73.78M | 110.99M | 7.93M | 5.01M |
| Income tax payable | 2.48M | 0 | 0 | 3.94M | 5.54M | 47.50M | 11.01M | 79.03M | 42.91M | 13.52M | 3.75M | — | — | — | — | — | — | — | — |
| Long term debt | 344.59M | 42.12M | 146.68M | 440.96M | 388.18M | 420.56M | 322.22M | 343.14M | 275.47M | 216.74M | 257.99M | 355.39M | 369.03M | 383.47M | 398.77M | 414.99M | 432.18M | 0 | 0 |
| Long term debt excl. lease liabilities | 344.59M | 42.12M | 146.68M | 440.96M | 388.18M | 420.56M | 322.22M | 343.14M | 275.47M | 216.74M | 257.99M | 355.39M | 369.03M | 383.47M | 398.77M | 414.99M | 432.18M | 0 | 0 |
| Total equity | 307.75M | 366.91M | 436.18M | 672.96M | 867.19M | 577.47M | 631.40M | 719.72M | 671.00M | -279.17M | -1.22B | -1.84B | -2.17B | -2.85B | -2.93B | -2.97B | -3.01B | 16.36M | 270.57M |
| Shareholders' equity | 307.75M | 366.91M | 436.18M | 672.96M | 867.19M | 577.47M | 631.40M | 652.72M | 604.00M | -346.17M | -1.28B | -1.90B | -2.24B | -2.92B | -2.99B | -3.03B | -3.08B | 16.36M | 270.57M |
| Common equity, total | 307.75M | 366.91M | 371.18M | 607.96M | 707.19M | 577.47M | 631.40M | 652.72M | 604.00M | -346.17M | -1.28B | -1.90B | -2.24B | -2.92B | -2.99B | -3.03B | -3.08B | 16.36M | 270.57M |
| Other common equity | 69.74M | 72.38M | 76.65M | 313.42M | 307.16M | 17.44M | 71.37M | 1.00M | 1.00M | 1.00M | 301.84M | 306.32M | 293.91M | 293.91M | 293.91M | 293.91M | 293.91M | 1.04M | 1.04M |
| Total debt | 344.72M | 341.48M | 472.17M | 906.98M | 795.29M | 872.57M | 792.71M | 793.48M | 694.67M | 1.20B | 2.11B | 2.11B | 2.25B | 2.27B | 2.31B | 2.33B | 2.34B | 0 | 0 |
| Net debt | 275.43M | — | 382.69M | 807.65M | 597.35M | 667.69M | 587.39M | 558.49M | 452.17M | 1.15B | 2.09B | 2.08B | 2.24B | 2.27B | 2.30B | 2.31B | 2.33B | -4.91M | -39.01M |
| Change in accounts receivable | -1.85M | -217.39M | -463.56M | -209.82M | 199.91M | -1.65M | -413.59M | 169.86M | 30.56M | -13.17M | 323.24M | 492.17M | 305.86M | -124.00K | 13.44M | 16.32M | -15.81M | 12.10M | -203.80M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -137.45M | 217.49M | 765.38M | 74.22M | 225.40M | -327.33M | 210.29M | -289.44M | -145.20M | -17.97M | -751.16M | 344.44M | -126.06M | 64.80M | 25.07M | 4.78M | 70.42M | -34.52M | 31.26M |
| Change in other assets/liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | 31.00K | 1.60M | 2.11M | 1.50M | 391.00K | 29.52M | 331.00K | 401.00K | 898.00K | 17.58M | 47.00K | 246.00K | 30.00K | 159.00K | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | -190.01M | -2.26M | 67.89M | 0 | 44.02M | -7.12M | 11.47M | 879.00K | -6.01M | 2.73M | 974.00K | 0 | 0 |
| Sale/maturity of investments | 0 | — | — | — | — | 0 | 0 | 100.00K | 67.89M | 0 | 44.02M | 5.00K | 11.47M | 879.00K | 0 | 2.73M | 974.00K | 0 | 0 |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | -190.01M | -2.36M | 0 | 0 | 0 | -7.12M | 0 | 0 | -6.01M | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | -105.00K | 0 | 0 | 0 | 10.36M | 0 | 2.31M | 5.94M | -423.00K | 953.00K | 460.00K | 437.00K | -22.00K | -52.85M |
| Issuance/retirement of debt, net | 18.80M | -3.24M | 130.69M | 434.80M | -111.68M | 77.28M | -79.92M | 823.00K | -98.81M | 502.95M | 967.65M | -224.92M | 126.69M | 0 | 25.80M | 0 | 0 | 0 | 0 |
| Issuance/retirement of long term debt | 18.80M | -3.24M | 130.69M | 434.80M | -111.68M | 77.28M | -79.92M | 823.00K | -98.81M | 502.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | 967.65M | -224.92M | 126.69M | 0 | 25.80M | 0 | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | — | 0 | 0 | 0 | 0 | 0 | 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