PRIME FOCUS
|
PRIME FOCUS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity - Authorised | ₹85 Cr | ₹85 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Issued | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Equity Paid Up | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 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 | ₹199 Cr | ₹184 Cr | ₹290 Cr | ₹266 Cr | ₹252 Cr |
| Total Reserves | ₹530 Cr | ₹302 Cr | ₹-295 Cr | ₹-181 Cr | ₹-15 Cr |
| Securities Premium | ₹2,159 Cr | ₹1,122 Cr | ₹918 Cr | ₹918 Cr | ₹917 Cr |
| Capital Reserves | ₹87 Cr | ₹134 Cr | ₹134 Cr | ₹134 Cr | ₹134 Cr |
| Profit & Loss Account Balance | ₹-1,265 Cr | ₹-615 Cr | ₹-898 Cr | ₹-1,040 Cr | ₹-869 Cr |
| General Reserves | ₹80 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr | ₹80 Cr |
| Other Reserves | ₹-531 Cr | ₹-420 Cr | ₹-530 Cr | ₹-274 Cr | ₹-278 Cr |
| Reserve excluding Revaluation Reserve | ₹530 Cr | ₹302 Cr | ₹-295 Cr | ₹-181 Cr | ₹-15 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹759 Cr | ₹516 Cr | ₹25 Cr | ₹114 Cr | ₹267 Cr |
| Minority Interest | ₹1,284 Cr | ₹260 Cr | ₹132 Cr | ₹77 Cr | ₹80 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹686 Cr | ₹2,946 Cr | ₹3,263 Cr | ₹819 Cr | ₹490 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹3,102 Cr | ₹2,991 Cr | ₹2,311 Cr | ₹1,083 Cr | ₹580 Cr |
| Term Loans - Institutions | ₹107 Cr | ₹72 Cr | ₹1,015 Cr | - | ₹26 Cr |
| Other Secured | ₹-2,523 Cr | ₹-116 Cr | ₹-62 Cr | ₹-264 Cr | ₹-116 Cr |
| Unsecured Loans | - | ₹206 Cr | ₹209 Cr | ₹216 Cr | ₹206 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 | ₹200 Cr | ₹8.72 Cr | ₹8.72 Cr | ₹16 Cr | ₹7.31 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹1.00 Cr | ₹201 Cr | ₹201 Cr | ₹201 Cr | ₹201 Cr |
| Other Unsecured Loan | ₹-201 Cr | ₹-3.49 Cr | ₹-1.00 Cr | ₹-1.01 Cr | ₹-2.81 Cr |
| Deferred Tax Assets / Liabilities | ₹-134 Cr | ₹-155 Cr | ₹-15 Cr | ₹-39 Cr | ₹-84 Cr |
| Deferred Tax Assets | ₹255 Cr | ₹294 Cr | ₹176 Cr | ₹141 Cr | ₹154 Cr |
| Deferred Tax Liability | ₹122 Cr | ₹139 Cr | ₹161 Cr | ₹101 Cr | ₹70 Cr |
| Other Long Term Liabilities | ₹676 Cr | ₹803 Cr | ₹1,418 Cr | ₹999 Cr | ₹1,004 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹60 Cr | ₹51 Cr | ₹42 Cr | ₹32 Cr | ₹29 Cr |
| Total Non-Current Liabilities | ₹1,288 Cr | ₹3,851 Cr | ₹4,917 Cr | ₹2,026 Cr | ₹1,645 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹322 Cr | ₹250 Cr | ₹225 Cr | ₹227 Cr | ₹202 Cr |
| Sundry Creditors | ₹322 Cr | ₹250 Cr | ₹225 Cr | ₹227 Cr | ₹202 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3,896 Cr | ₹1,288 Cr | ₹963 Cr | ₹1,274 Cr | ₹998 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹258 Cr | ₹229 Cr | ₹252 Cr | ₹0.72 Cr | ₹2.81 Cr |
| Interest Accrued But Not Due | ₹194 Cr | ₹173 Cr | ₹125 Cr | ₹233 Cr | ₹62 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹3,444 Cr | ₹886 Cr | ₹586 Cr | ₹1,040 Cr | ₹934 Cr |
| Short Term Borrowings | ₹683 Cr | ₹658 Cr | ₹350 Cr | ₹1,762 Cr | ₹1,965 Cr |
| Secured ST Loans repayable on Demands | ₹683 Cr | ₹658 Cr | ₹350 Cr | ₹1,762 Cr | ₹1,942 Cr |
| Working Capital Loans- Sec | ₹177 Cr | ₹95 Cr | ₹71 Cr | ₹59 Cr | ₹1,922 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-177 Cr | ₹-95 Cr | ₹-71 Cr | ₹-59 Cr | ₹-1,899 Cr |
| Short Term Provisions | ₹109 Cr | ₹142 Cr | ₹115 Cr | ₹118 Cr | ₹89 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹23 Cr | ₹27 Cr | ₹25 Cr | ₹50 Cr | ₹30 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹86 Cr | ₹115 Cr | ₹90 Cr | ₹69 Cr | ₹59 Cr |
| Total Current Liabilities | ₹5,011 Cr | ₹2,337 Cr | ₹1,653 Cr | ₹3,381 Cr | ₹3,254 Cr |
| Total Liabilities | ₹8,342 Cr | ₹6,964 Cr | ₹6,727 Cr | ₹5,599 Cr | ₹5,246 Cr |
| ASSETS | |||||
| Gross Block | ₹7,560 Cr | ₹6,592 Cr | ₹6,325 Cr | ₹5,662 Cr | ₹5,359 Cr |
| Less: Accumulated Depreciation | ₹3,400 Cr | ₹3,603 Cr | ₹3,258 Cr | ₹2,767 Cr | ₹2,386 Cr |
| Less: Impairment of Assets | ₹176 Cr | - | - | - | - |
| Net Block | ₹3,984 Cr | ₹2,990 Cr | ₹3,067 Cr | ₹2,895 Cr | ₹2,973 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹43 Cr | ₹29 Cr | ₹63 Cr | ₹11 Cr | ₹17 Cr |
| Non Current Investments | ₹0.80 Cr | ₹2.15 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.26 Cr |
| Long Term Investment | ₹0.80 Cr | ₹2.15 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.26 Cr |
| Quoted | ₹0.52 Cr | ₹1.89 Cr | - | - | - |
| Unquoted | ₹0.28 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.26 Cr |
| Long Term Loans & Advances | ₹815 Cr | ₹596 Cr | ₹1,175 Cr | ₹862 Cr | ₹470 Cr |
| Other Non Current Assets | ₹5.13 Cr | ₹2.08 Cr | ₹1.02 Cr | ₹1.62 Cr | ₹0.98 Cr |
| Total Non-Current Assets | ₹4,999 Cr | ₹3,849 Cr | ₹4,395 Cr | ₹3,787 Cr | ₹3,473 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹157 Cr | ₹151 Cr | ₹131 Cr | - | - |
| Quoted | ₹157 Cr | ₹151 Cr | ₹131 Cr | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | - | - | - | - | ₹0.74 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | ₹0.74 Cr |
| Sundry Debtors | ₹419 Cr | ₹395 Cr | ₹625 Cr | ₹451 Cr | ₹221 Cr |
| Debtors more than Six months | ₹96 Cr | ₹229 Cr | ₹158 Cr | ₹105 Cr | ₹139 Cr |
| Debtors Others | ₹368 Cr | ₹214 Cr | ₹511 Cr | ₹383 Cr | ₹109 Cr |
| Cash and Bank | ₹214 Cr | ₹142 Cr | ₹157 Cr | ₹239 Cr | ₹378 Cr |
| Cash in hand | ₹0.04 Cr | ₹5.23 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.12 Cr |
| Balances at Bank | ₹214 Cr | ₹136 Cr | ₹157 Cr | ₹239 Cr | ₹378 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹483 Cr | ₹158 Cr | ₹37 Cr | ₹107 Cr | ₹110 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹52 Cr | ₹52 Cr | ₹29 Cr | ₹71 Cr | ₹36 Cr |
| Other current_assets | ₹431 Cr | ₹106 Cr | ₹8.01 Cr | ₹36 Cr | ₹74 Cr |
| Short Term Loans and Advances | ₹2,070 Cr | ₹2,270 Cr | ₹1,383 Cr | ₹1,015 Cr | ₹1,063 Cr |
| Advances recoverable in cash or in kind | ₹1,922 Cr | ₹1,917 Cr | ₹1,263 Cr | ₹1,002 Cr | ₹942 Cr |
| Advance income tax and TDS | - | - | - | ₹0.12 Cr | ₹0.12 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹148 Cr | ₹353 Cr | ₹119 Cr | ₹12 Cr | ₹121 Cr |
| Total Current Assets | ₹3,343 Cr | ₹3,115 Cr | ₹2,332 Cr | ₹1,812 Cr | ₹1,772 Cr |
| Net Current Assets (Including Current Investments) | ₹-1,668 Cr | ₹778 Cr | ₹679 Cr | ₹-1,569 Cr | ₹-1,481 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹8,342 Cr | ₹6,964 Cr | ₹6,727 Cr | ₹5,599 Cr | ₹5,246 Cr |
| Contingent Liabilities | ₹5.24 Cr | ₹40 Cr | ₹41 Cr | ₹41 Cr | ₹147 Cr |
| Total Debt | ₹4,093 Cr | ₹3,930 Cr | ₹3,886 Cr | ₹3,061 Cr | ₹2,779 Cr |
| Book Value | 18.66 | 11.06 | -8.85 | -5.06 | 0.49 |
| Adjusted Book Value | 18.66 | 11.06 | -8.85 | -5.06 | 0.49 |
Compare Balance Sheet of peers of PRIME FOCUS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRIME FOCUS | ₹14,104.3 Cr | 0.9% | 3.4% | 37.1% | Stock Analytics | |
| PVR INOX | ₹11,856.2 Cr | 2.4% | 12.3% | -19.2% | Stock Analytics | |
| SAREGAMA INDIA | ₹8,761.3 Cr | 0.4% | -2.7% | -4.4% | Stock Analytics | |
| TIPS MUSIC | ₹6,782.7 Cr | -0.9% | -9.7% | -36.8% | Stock Analytics | |
| MEDIA MATRIX WORLDWIDE | ₹1,418.2 Cr | 12% | 18.9% | -31.9% | Stock Analytics | |
| PANORAMA STUDIOS INTERNATIONAL | ₹1,339.9 Cr | -6.4% | 0.3% | -17.4% | Stock Analytics | |
PRIME FOCUS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRIME FOCUS | 0.9% |
3.4% |
37.1% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses