Prestige Estates Projects Ltd
NSE:PRESTIGE
Balance Sheet
Balance Sheet Decomposition
Prestige Estates Projects Ltd
Prestige Estates Projects Ltd
Balance Sheet
Prestige Estates Projects Ltd
| 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 |
218
|
336
|
232
|
903
|
1 410
|
1 346
|
1 019
|
1 570
|
3 619
|
2 451
|
3 664
|
4 145
|
2 785
|
3 211
|
5 303
|
4 333
|
5 856
|
16 542
|
9 996
|
17 172
|
10 548
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1 346
|
1 019
|
1 570
|
3 619
|
2 451
|
3 664
|
4 145
|
2 785
|
3 211
|
5 303
|
4 333
|
5 856
|
16 542
|
9 996
|
17 172
|
10 548
|
|
| Cash Equivalents |
218
|
336
|
232
|
903
|
1 410
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
148
|
2 499
|
1 222
|
1 826
|
2 279
|
2 973
|
2 231
|
589
|
432
|
1 297
|
3 682
|
17 762
|
4 649
|
6 186
|
17 089
|
21 654
|
|
| Total Receivables |
1 590
|
4 028
|
6 507
|
8 413
|
8 277
|
5 665
|
12 006
|
11 586
|
13 290
|
15 298
|
16 217
|
19 348
|
17 979
|
18 672
|
26 536
|
21 993
|
22 756
|
34 495
|
47 567
|
48 170
|
57 692
|
|
| Accounts Receivables |
285
|
943
|
1 714
|
1 270
|
2 490
|
3 627
|
1 578
|
4 961
|
8 233
|
7 917
|
10 134
|
11 816
|
10 311
|
9 788
|
17 070
|
15 168
|
14 455
|
15 323
|
14 738
|
13 418
|
14 918
|
|
| Other Receivables |
1 305
|
3 085
|
4 793
|
7 143
|
5 787
|
2 038
|
10 428
|
6 625
|
5 057
|
7 381
|
6 083
|
7 532
|
7 668
|
8 884
|
9 466
|
6 825
|
8 301
|
19 172
|
32 829
|
34 752
|
42 774
|
|
| Inventory |
2 571
|
4 831
|
9 164
|
7 681
|
9 786
|
12 502
|
14 272
|
15 662
|
17 408
|
25 658
|
72 064
|
70 126
|
69 769
|
59 731
|
134 011
|
115 788
|
97 307
|
119 093
|
149 135
|
249 384
|
328 293
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
3
|
3 534
|
1 507
|
1 570
|
412
|
934
|
7 062
|
3 589
|
3 785
|
8 384
|
3 913
|
4 880
|
12 134
|
20 934
|
26 698
|
21 596
|
24 113
|
|
| Total Current Assets |
4 379
|
9 196
|
15 904
|
16 999
|
19 475
|
23 194
|
31 302
|
31 610
|
36 555
|
46 619
|
101 980
|
99 439
|
94 907
|
90 430
|
171 060
|
150 676
|
155 815
|
195 713
|
239 582
|
353 411
|
442 300
|
|
| PP&E Net |
2 268
|
2 591
|
3 407
|
9 559
|
10 445
|
11 295
|
13 127
|
19 062
|
24 910
|
29 184
|
13 959
|
16 027
|
24 029
|
37 827
|
36 291
|
44 193
|
46 616
|
43 371
|
48 939
|
48 856
|
40 597
|
|
| PP&E Gross |
2 268
|
2 591
|
3 407
|
9 559
|
10 445
|
11 295
|
0
|
19 062
|
24 910
|
29 184
|
0
|
16 027
|
24 029
|
37 827
|
36 291
|
44 193
|
0
|
0
|
48 939
|
48 856
|
40 597
|
|
| Accumulated Depreciation |
505
|
682
|
879
|
1 147
|
1 540
|
2 063
|
0
|
3 561
|
4 242
|
5 128
|
0
|
703
|
1 318
|
1 930
|
4 170
|
6 244
|
0
|
0
|
10 169
|
12 399
|
14 538
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
17
|
20
|
21
|
27
|
42
|
47
|
103
|
116
|
72
|
51
|
62
|
47
|
63
|
127
|
|
| Goodwill |
97
|
97
|
633
|
969
|
1 081
|
1 098
|
1 078
|
1 600
|
4 490
|
4 520
|
3 043
|
3 069
|
3 069
|
3 069
|
3 069
|
5 167
|
534
|
534
|
534
|
534
|
534
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1 125
|
2 753
|
9 501
|
11 600
|
10 882
|
13 784
|
14 222
|
16 250
|
16 168
|
21 050
|
9 193
|
10 435
|
12 135
|
11 631
|
11 084
|
|
| Long-Term Investments |
827
|
870
|
1 245
|
1 707
|
1 125
|
1 609
|
2 418
|
866
|
892
|
1 007
|
16 003
|
30 724
|
30 478
|
39 665
|
52 077
|
69 743
|
27 066
|
39 575
|
52 486
|
62 985
|
82 571
|
|
| Other Long-Term Assets |
35
|
11
|
5
|
7
|
31
|
4
|
2 658
|
3 483
|
199
|
473
|
843
|
1 293
|
2 564
|
2 372
|
8 201
|
6 815
|
14 409
|
14 751
|
12 106
|
7 707
|
10 739
|
|
| Other Assets |
97
|
97
|
633
|
969
|
1 081
|
1 098
|
1 078
|
1 600
|
4 490
|
4 520
|
3 043
|
3 069
|
3 069
|
3 069
|
3 069
|
5 167
|
534
|
534
|
534
|
534
|
534
|
|
| Total Assets |
7 536
N/A
|
12 743
+69%
|
21 184
+66%
|
29 241
+38%
|
32 096
+10%
|
37 201
+16%
|
51 709
+39%
|
59 389
+15%
|
76 567
+29%
|
93 424
+22%
|
146 737
+57%
|
164 378
+12%
|
169 316
+3%
|
189 716
+12%
|
286 982
+51%
|
297 716
+4%
|
253 684
-15%
|
304 441
+20%
|
365 829
+20%
|
485 187
+33%
|
587 952
+21%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
1 825
|
1 797
|
2 267
|
3 877
|
5 627
|
6 951
|
9 126
|
9 230
|
13 542
|
12 530
|
12 249
|
10 820
|
9 800
|
14 514
|
16 574
|
18 710
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
219
|
39
|
50
|
78
|
103
|
178
|
259
|
263
|
353
|
444
|
528
|
580
|
792
|
1 446
|
1 716
|
1 080
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
17
|
7 249
|
10 654
|
13 773
|
15 896
|
20 758
|
21 241
|
21 408
|
29 335
|
34 914
|
24 089
|
11 974
|
22 981
|
39 432
|
64 378
|
56 823
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2 318
|
1 197
|
1 188
|
3 486
|
1 764
|
1 376
|
984
|
5 077
|
2 761
|
9 358
|
6 766
|
5 068
|
11 165
|
7 235
|
9 194
|
|
| Other Current Liabilities |
5 101
|
8 905
|
13 253
|
12 771
|
12 502
|
8 760
|
9 402
|
12 895
|
16 005
|
21 846
|
64 809
|
52 914
|
51 747
|
47 742
|
141 358
|
120 309
|
105 600
|
120 142
|
148 116
|
207 079
|
268 897
|
|
| Total Current Liabilities |
5 101
|
8 905
|
13 253
|
12 771
|
12 502
|
10 821
|
20 806
|
27 062
|
34 921
|
46 958
|
94 460
|
84 916
|
83 632
|
96 049
|
192 007
|
166 533
|
135 740
|
158 783
|
214 673
|
296 982
|
354 704
|
|
| Long-Term Debt |
1 328
|
2 478
|
5 414
|
9 137
|
11 125
|
16 015
|
5 597
|
6 930
|
10 427
|
12 159
|
12 008
|
31 123
|
35 002
|
39 743
|
47 194
|
69 611
|
30 235
|
46 073
|
43 602
|
62 967
|
65 782
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
7
|
82
|
125
|
119
|
70
|
44
|
2 428
|
2 736
|
2 434
|
2 651
|
2 955
|
2 688
|
2 731
|
3 118
|
5 447
|
5 583
|
|
| Minority Interest |
172
|
147
|
725
|
2 324
|
2 305
|
2 721
|
2 240
|
2 668
|
2 620
|
2 990
|
2 036
|
2 188
|
2 027
|
2 300
|
1 120
|
2 284
|
4 198
|
4 523
|
2 832
|
5 122
|
4 815
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1 842
|
1 094
|
1 057
|
1 455
|
1 064
|
2 166
|
1 771
|
1 863
|
1 744
|
2 731
|
809
|
1 385
|
1 851
|
1 781
|
2 838
|
|
| Total Liabilities |
6 602
N/A
|
11 530
+75%
|
19 392
+68%
|
24 232
+25%
|
25 932
+7%
|
29 564
+14%
|
30 567
+3%
|
37 879
+24%
|
49 144
+30%
|
63 633
+29%
|
109 612
+72%
|
122 821
+12%
|
125 168
+2%
|
142 389
+14%
|
244 716
+72%
|
244 114
0%
|
173 670
-29%
|
213 495
+23%
|
266 076
+25%
|
372 299
+40%
|
433 722
+16%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
125
|
125
|
125
|
125
|
125
|
2 625
|
3 281
|
3 281
|
3 500
|
3 500
|
3 750
|
3 750
|
3 750
|
3 750
|
3 750
|
4 009
|
4 009
|
4 009
|
4 009
|
4 009
|
4 307
|
|
| Retained Earnings |
809
|
1 088
|
1 667
|
4 884
|
6 039
|
3 957
|
6 333
|
6 709
|
9 077
|
11 447
|
13 492
|
17 924
|
20 515
|
23 694
|
18 633
|
21 030
|
47 442
|
58 374
|
67 181
|
80 316
|
72 515
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1 055
|
11 528
|
11 520
|
14 845
|
14 845
|
19 883
|
19 883
|
19 883
|
19 883
|
19 883
|
28 563
|
28 563
|
28 563
|
28 563
|
28 563
|
77 408
|
|
| Total Equity |
934
N/A
|
1 213
+30%
|
1 792
+48%
|
5 009
+180%
|
6 164
+23%
|
7 638
+24%
|
21 142
+177%
|
21 510
+2%
|
27 423
+27%
|
29 792
+9%
|
37 125
+25%
|
41 557
+12%
|
44 148
+6%
|
47 327
+7%
|
42 266
-11%
|
53 602
+27%
|
80 014
+49%
|
90 946
+14%
|
99 753
+10%
|
112 888
+13%
|
154 230
+37%
|
|
| Total Liabilities & Equity |
7 536
N/A
|
12 743
+69%
|
21 184
+66%
|
29 241
+38%
|
32 096
+10%
|
37 201
+16%
|
51 709
+39%
|
59 389
+15%
|
76 567
+29%
|
93 424
+22%
|
146 737
+57%
|
164 378
+12%
|
169 316
+3%
|
189 716
+12%
|
286 982
+51%
|
297 716
+4%
|
253 684
-15%
|
304 441
+20%
|
365 829
+20%
|
485 187
+33%
|
587 952
+21%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
328
|
328
|
328
|
350
|
350
|
375
|
375
|
375
|
375
|
375
|
401
|
401
|
401
|
401
|
401
|
431
|
|