Prime Focus Ltd
NSE:PFOCUS
Balance Sheet
Balance Sheet Decomposition
Prime Focus Ltd
Prime Focus Ltd
Balance Sheet
Prime Focus Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 135
|
1 060
|
795
|
897
|
2 561
|
3 667
|
2 375
|
1 532
|
1 415
|
2 141
|
|
| Cash |
908
|
1 060
|
795
|
897
|
2 561
|
3 667
|
2 375
|
1 532
|
30
|
0
|
|
| Cash Equivalents |
227
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 385
|
2 141
|
|
| Short-Term Investments |
984
|
0
|
0
|
0
|
0
|
0
|
0
|
1 307
|
1 506
|
1 570
|
|
| Total Receivables |
1 911
|
6 588
|
8 489
|
9 425
|
13 409
|
13 537
|
14 980
|
20 085
|
27 217
|
28 871
|
|
| Accounts Receivables |
1 911
|
4 935
|
6 681
|
7 149
|
9 407
|
9 397
|
12 543
|
18 040
|
22 419
|
22 060
|
|
| Other Receivables |
0
|
1 653
|
1 808
|
2 276
|
4 002
|
4 140
|
2 437
|
2 045
|
4 798
|
6 811
|
|
| Inventory |
6
|
5
|
6
|
4
|
5
|
7
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
3 228
|
1 062
|
523
|
794
|
385
|
514
|
763
|
396
|
1 042
|
846
|
|
| Total Current Assets |
7 264
|
8 714
|
9 812
|
11 119
|
16 359
|
17 725
|
18 117
|
23 321
|
31 151
|
33 429
|
|
| PP&E Net |
8 017
|
7 324
|
7 731
|
7 558
|
13 838
|
14 033
|
13 232
|
15 232
|
13 821
|
12 729
|
|
| PP&E Gross |
8 017
|
7 324
|
7 731
|
7 558
|
13 838
|
14 033
|
13 232
|
15 232
|
13 821
|
12 729
|
|
| Accumulated Depreciation |
7 189
|
7 212
|
8 577
|
9 614
|
12 597
|
16 099
|
18 323
|
21 006
|
23 205
|
23 678
|
|
| Intangible Assets |
6 015
|
5 627
|
5 730
|
7 285
|
5 061
|
5 251
|
4 984
|
5 232
|
6 803
|
7 762
|
|
| Goodwill |
9 698
|
9 719
|
9 731
|
10 238
|
10 831
|
10 739
|
11 016
|
11 727
|
11 868
|
21 289
|
|
| Note Receivable |
530
|
889
|
1 192
|
1 959
|
2 562
|
4 455
|
8 394
|
11 471
|
5 662
|
7 840
|
|
| Long-Term Investments |
1 617
|
40
|
43
|
42
|
43
|
3
|
3
|
3
|
22
|
8
|
|
| Other Long-Term Assets |
1 003
|
1 144
|
410
|
861
|
1 452
|
1 431
|
1 033
|
860
|
1 942
|
2 201
|
|
| Other Assets |
9 698
|
9 719
|
9 731
|
10 238
|
10 831
|
10 739
|
11 016
|
11 727
|
11 868
|
21 289
|
|
| Total Assets |
34 144
N/A
|
33 458
-2%
|
34 649
+4%
|
39 062
+13%
|
50 146
+28%
|
53 637
+7%
|
56 780
+6%
|
67 845
+19%
|
71 268
+5%
|
85 257
+20%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2 012
|
1 297
|
1 644
|
1 453
|
1 968
|
2 020
|
2 267
|
2 252
|
2 497
|
3 224
|
|
| Accrued Liabilities |
0
|
686
|
724
|
953
|
1 729
|
2 812
|
2 017
|
4 026
|
4 943
|
4 322
|
|
| Short-Term Debt |
7 353
|
1 584
|
3 540
|
7 664
|
11 839
|
19 416
|
17 617
|
3 503
|
6 580
|
6 831
|
|
| Current Portion of Long-Term Debt |
0
|
2 712
|
3 566
|
2 683
|
3 686
|
4 032
|
5 019
|
2 515
|
3 525
|
29 093
|
|
| Other Current Liabilities |
8 665
|
6 094
|
5 419
|
2 874
|
5 838
|
4 261
|
6 888
|
4 239
|
5 830
|
6 638
|
|
| Total Current Liabilities |
18 030
|
12 372
|
14 891
|
15 627
|
25 061
|
32 539
|
33 807
|
16 535
|
23 374
|
50 107
|
|
| Long-Term Debt |
5 555
|
9 941
|
9 433
|
14 967
|
19 344
|
16 726
|
19 687
|
44 238
|
38 491
|
12 867
|
|
| Deferred Income Tax |
1 515
|
1 132
|
979
|
862
|
454
|
342
|
397
|
419
|
72
|
501
|
|
| Minority Interest |
700
|
1 142
|
1 234
|
1 127
|
841
|
800
|
774
|
1 319
|
2 602
|
12 843
|
|
| Other Liabilities |
4 406
|
3 471
|
2 356
|
1 196
|
522
|
565
|
971
|
5 083
|
1 569
|
1 350
|
|
| Total Liabilities |
30 207
N/A
|
28 058
-7%
|
28 893
+3%
|
33 779
+17%
|
46 221
+37%
|
50 971
+10%
|
55 637
+9%
|
67 593
+21%
|
66 107
-2%
|
77 667
+17%
|
|
| Equity | |||||||||||
| Common Stock |
299
|
299
|
299
|
299
|
299
|
299
|
300
|
300
|
300
|
300
|
|
| Retained Earnings |
3 638
|
3 954
|
3 336
|
3 257
|
3 804
|
4 027
|
5 603
|
3 934
|
2 169
|
8 989
|
|
| Additional Paid In Capital |
0
|
9 457
|
9 162
|
9 163
|
9 169
|
9 169
|
9 184
|
9 184
|
11 225
|
21 592
|
|
| Other Equity |
0
|
403
|
369
|
921
|
1 741
|
2 776
|
2 737
|
5 298
|
4 195
|
5 313
|
|
| Total Equity |
3 937
N/A
|
5 400
+37%
|
5 756
+7%
|
5 284
-8%
|
3 924
-26%
|
2 665
-32%
|
1 143
-57%
|
252
-78%
|
5 160
+1 949%
|
7 589
+47%
|
|
| Total Liabilities & Equity |
34 144
N/A
|
33 458
-2%
|
34 649
+4%
|
39 062
+13%
|
50 146
+28%
|
53 637
+7%
|
56 780
+6%
|
67 845
+19%
|
71 268
+5%
|
85 257
+20%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
299
|
299
|
299
|
299
|
299
|
299
|
300
|
300
|
300
|
300
|
|