PINE LABS
|
PINE LABS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹0.10 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹14 Cr | ₹13 Cr |
| Equity - Authorised | ₹84 Cr | ₹84 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity - Issued | ₹0.10 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹14 Cr | ₹13 Cr |
| Equity Paid Up | ₹0.10 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹14 Cr | ₹13 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹415 Cr | ₹486 Cr | ₹390 Cr | ₹153 Cr | - |
| Total Reserves | ₹3,091 Cr | ₹3,055 Cr | ₹3,349 Cr | ₹1,746 Cr | ₹1,178 Cr |
| Securities Premium | ₹2,343 Cr | ₹2,343 Cr | ₹2,372 Cr | ₹1,896 Cr | ₹1,305 Cr |
| Capital Reserves | ₹5,720 Cr | ₹5,557 Cr | ₹5,499 Cr | - | - |
| Profit & Loss Account Balance | ₹-5,003 Cr | ₹-4,865 Cr | ₹-4,526 Cr | ₹-151 Cr | ₹-126 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹30 Cr | ₹20 Cr | ₹4.51 Cr | ₹1.00 Cr | - |
| Reserve excluding Revaluation Reserve | ₹3,091 Cr | ₹3,055 Cr | ₹3,349 Cr | ₹1,746 Cr | ₹1,178 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹3,506 Cr | ₹3,542 Cr | ₹3,739 Cr | ₹1,913 Cr | ₹1,191 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹47 Cr | ₹114 Cr | ₹154 Cr | ₹93 Cr | ₹97 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹47 Cr | ₹114 Cr | ₹146 Cr | ₹46 Cr | ₹71 Cr |
| Term Loans - Institutions | - | - | ₹8.12 Cr | ₹47 Cr | ₹26 Cr |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | ₹0.32 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | ₹0.32 Cr |
| Deferred Tax Assets / Liabilities | ₹-140 Cr | ₹-131 Cr | ₹-66 Cr | ₹-90 Cr | ₹-37 Cr |
| Deferred Tax Assets | ₹171 Cr | ₹157 Cr | ₹88 Cr | ₹99 Cr | ₹38 Cr |
| Deferred Tax Liability | ₹31 Cr | ₹26 Cr | ₹22 Cr | ₹9.64 Cr | ₹1.43 Cr |
| Other Long Term Liabilities | ₹143 Cr | ₹148 Cr | ₹312 Cr | ₹60 Cr | ₹50 Cr |
| Long Term Trade Payables | - | - | - | - | ₹0.00 Cr |
| Long Term Provisions | ₹49 Cr | ₹40 Cr | ₹39 Cr | ₹31 Cr | ₹23 Cr |
| Total Non-Current Liabilities | ₹98 Cr | ₹170 Cr | ₹439 Cr | ₹94 Cr | ₹133 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹542 Cr | ₹390 Cr | ₹368 Cr | ₹193 Cr | ₹208 Cr |
| Sundry Creditors | ₹542 Cr | ₹390 Cr | ₹368 Cr | ₹193 Cr | ₹208 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹5,604 Cr | ₹4,945 Cr | ₹4,518 Cr | ₹3,824 Cr | ₹2,900 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹57 Cr | ₹47 Cr | ₹43 Cr | ₹41 Cr | ₹2,365 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹5,547 Cr | ₹4,898 Cr | ₹4,475 Cr | ₹3,783 Cr | ₹535 Cr |
| Short Term Borrowings | ₹782 Cr | ₹419 Cr | ₹176 Cr | ₹144 Cr | ₹93 Cr |
| Secured ST Loans repayable on Demands | ₹782 Cr | ₹419 Cr | ₹176 Cr | ₹143 Cr | ₹92 Cr |
| Working Capital Loans- Sec | ₹716 Cr | ₹326 Cr | ₹70 Cr | ₹76 Cr | ₹39 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-716 Cr | ₹-326 Cr | ₹-70 Cr | ₹-76 Cr | ₹-38 Cr |
| Short Term Provisions | ₹26 Cr | ₹21 Cr | ₹12 Cr | ₹6.20 Cr | ₹5.08 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.98 Cr | ₹2.72 Cr | ₹1.01 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹24 Cr | ₹18 Cr | ₹11 Cr | ₹6.20 Cr | ₹5.08 Cr |
| Total Current Liabilities | ₹6,954 Cr | ₹5,775 Cr | ₹5,074 Cr | ₹4,166 Cr | ₹3,205 Cr |
| Total Liabilities | ₹10,558 Cr | ₹9,487 Cr | ₹9,252 Cr | ₹6,174 Cr | ₹4,530 Cr |
| ASSETS | |||||
| Gross Block | ₹2,997 Cr | ₹3,039 Cr | ₹3,028 Cr | ₹1,550 Cr | ₹1,349 Cr |
| Less: Accumulated Depreciation | ₹1,129 Cr | ₹1,073 Cr | ₹916 Cr | ₹532 Cr | ₹369 Cr |
| Less: Impairment of Assets | ₹43 Cr | ₹46 Cr | ₹8.45 Cr | ₹-0.11 Cr | - |
| Net Block | ₹1,825 Cr | ₹1,920 Cr | ₹2,103 Cr | ₹1,019 Cr | ₹980 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹47 Cr | ₹121 Cr | ₹213 Cr | ₹95 Cr | ₹47 Cr |
| Non Current Investments | ₹30 Cr | ₹21 Cr | ₹18 Cr | ₹9.04 Cr | ₹7.70 Cr |
| Long Term Investment | ₹30 Cr | ₹21 Cr | ₹18 Cr | ₹9.04 Cr | ₹7.70 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹30 Cr | ₹21 Cr | ₹18 Cr | ₹9.04 Cr | ₹7.70 Cr |
| Long Term Loans & Advances | ₹217 Cr | ₹172 Cr | ₹206 Cr | ₹175 Cr | ₹88 Cr |
| Other Non Current Assets | ₹85 Cr | ₹53 Cr | ₹21 Cr | ₹73 Cr | ₹1.79 Cr |
| Total Non-Current Assets | ₹2,317 Cr | ₹2,388 Cr | ₹2,618 Cr | ₹1,398 Cr | ₹1,125 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | ₹41 Cr | ₹27 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹41 Cr | ₹27 Cr |
| Inventories | ₹30 Cr | ₹28 Cr | ₹40 Cr | ₹12 Cr | ₹3.55 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores and Spare | ₹4.03 Cr | ₹3.85 Cr | ₹2.43 Cr | ₹0.14 Cr | - |
| Other Inventory | ₹26 Cr | ₹24 Cr | ₹37 Cr | ₹12 Cr | ₹3.55 Cr |
| Sundry Debtors | ₹845 Cr | ₹652 Cr | ₹589 Cr | ₹300 Cr | ₹360 Cr |
| Debtors more than Six months | ₹62 Cr | ₹92 Cr | ₹47 Cr | ₹21 Cr | ₹37 Cr |
| Debtors Others | ₹848 Cr | ₹614 Cr | ₹591 Cr | ₹303 Cr | ₹360 Cr |
| Cash and Bank | ₹6,033 Cr | ₹5,235 Cr | ₹5,120 Cr | ₹3,779 Cr | ₹2,563 Cr |
| Cash in hand | ₹1.80 Cr | ₹2.57 Cr | ₹2.04 Cr | - | - |
| Balances at Bank | ₹6,031 Cr | ₹5,232 Cr | ₹5,118 Cr | ₹3,779 Cr | ₹2,563 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1,130 Cr | ₹857 Cr | ₹601 Cr | ₹457 Cr | ₹290 Cr |
| Interest accrued on Investments | - | - | - | - | ₹13 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹6.34 Cr | ₹3.20 Cr | ₹17 Cr | - |
| Prepaid Expenses | ₹49 Cr | ₹33 Cr | ₹32 Cr | ₹14 Cr | ₹10 Cr |
| Other current_assets | ₹1,081 Cr | ₹817 Cr | ₹566 Cr | ₹426 Cr | ₹267 Cr |
| Short Term Loans and Advances | ₹203 Cr | ₹328 Cr | ₹284 Cr | ₹188 Cr | ₹161 Cr |
| Advances recoverable in cash or in kind | ₹144 Cr | ₹198 Cr | ₹216 Cr | ₹157 Cr | ₹143 Cr |
| Advance income tax and TDS | ₹1.20 Cr | ₹76 Cr | ₹30 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹57 Cr | ₹54 Cr | ₹38 Cr | ₹31 Cr | ₹18 Cr |
| Total Current Assets | ₹8,241 Cr | ₹7,100 Cr | ₹6,634 Cr | ₹4,776 Cr | ₹3,405 Cr |
| Net Current Assets (Including Current Investments) | ₹1,287 Cr | ₹1,324 Cr | ₹1,560 Cr | ₹609 Cr | ₹199 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹10,558 Cr | ₹9,487 Cr | ₹9,252 Cr | ₹6,174 Cr | ₹4,530 Cr |
| Contingent Liabilities | ₹323 Cr | ₹4.54 Cr | ₹2.89 Cr | ₹1.54 Cr | ₹19 Cr |
| Total Debt | ₹829 Cr | ₹533 Cr | ₹330 Cr | ₹236 Cr | ₹245 Cr |
| Book Value | 32,198.06 | 31,828.78 | 209,342.13 | 130.09 | 92.55 |
| Adjusted Book Value | 32,198.06 | 31,828.78 | 34,890.35 | 21.68 | 15.42 |
Compare Balance Sheet of peers of PINE LABS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PINE LABS | ₹18,006.6 Cr | -1.6% | 9% | NA | Stock Analytics | |
| BILLIONBRAINS GARAGE VENTURES | ₹129,550.0 Cr | 1.7% | 9.4% | NA | Stock Analytics | |
| ONE97 COMMUNICATIONS | ₹78,345.2 Cr | 7.9% | 15.2% | 32.4% | Stock Analytics | |
| PB FINTECH | ₹73,633.3 Cr | -2% | 0.9% | -8.5% | Stock Analytics | |
| AVENUESAI | ₹5,971.9 Cr | 1.7% | 22.3% | -0.7% | Stock Analytics | |
| SESHAASAI TECHNOLOGIES | ₹5,274.1 Cr | 4.6% | 18.4% | NA | Stock Analytics | |
PINE LABS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PINE LABS | -1.6% |
9% |
|
| SENSEX | 0.9% |
4.2% |
-6% |
You may also like the below Video Courses