Swan Energy Limited (BOM: 503310)

Swan Energy Balance Sheet

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Cash & Equivalents	-	12,575	1,451	9,068	732.37	274.61
Short-Term Investments	-	1,289	736.66	479.91	375.19	288.6
Cash & Short-Term Investments	13,867	13,864	2,188	9,548	1,108	563.2
Cash Growth	533.05%	533.76%	-77.09%	762.08%	96.65%	-74.46%
Accounts Receivable	-	19,154	17,519	2,138	286.68	541.32
Other Receivables	-	1,679	1,609	1,579	1,460	1,092
Receivables	-	25,025	20,449	4,577	2,526	2,412
Inventory	-	2,281	2,606	1,714	1,447	1,262
Prepaid Expenses	-	35.4	43.69	38.27	142.69	17.24
Other Current Assets	-	158.36	139.16	128.39	132.48	123.04
Total Current Assets	-	41,363	25,425	16,006	5,356	4,377
Property, Plant & Equipment	-	74,178	70,800	42,220	37,955	18,192
Long-Term Investments	-	666.84	126.09	21.33	3.6	3.6
Other Intangible Assets	-	0.01	0.01	0.01	0.05	0.09
Long-Term Accounts Receivable	-	340.77	337.24	-	-	-
Long-Term Deferred Tax Assets	-	249.38	452.33	376.08	68.62	-
Long-Term Deferred Charges	-	-	145.24	161.31	337.92	246.73
Other Long-Term Assets	-	4,877	4,942	5,186	5,638	12,070
Total Assets	-	121,675	102,228	63,973	49,361	34,890
Accounts Payable	-	2,031	9,624	2,069	329.4	563.3
Accrued Expenses	-	304.54	737.17	173.39	157.31	1,970
Short-Term Debt	-	6,627	8,098	5,551	10,494	9,906
Current Portion of Long-Term Debt	-	2,635	2,417	212.34	307.08	306.79
Current Portion of Leases	-	94.41	56.43	3.77	3.3	2.97
Current Income Taxes Payable	-	-	-	-	-	0.12
Current Unearned Revenue	-	68.56	91.28	59.14	5.58	23.45
Other Current Liabilities	-	1,474	1,570	3,267	3,813	5,253
Total Current Liabilities	-	13,235	22,593	11,336	15,110	18,026
Long-Term Debt	-	25,137	39,279	35,400	19,964	1,847
Long-Term Leases	-	712.83	520.28	6.95	10.73	14.03
Long-Term Deferred Tax Liabilities	-	-	-	-	-	39.79
Other Long-Term Liabilities	-	2,309	2,457	231.2	287.24	264.97
Total Liabilities	-	41,436	64,877	46,989	35,384	20,204
Common Stock	-	313.46	263.92	263.92	244.26	244.26
Additional Paid-In Capital	-	9,950	9,950	9,950	6,784	6,784
Retained Earnings	-	2,801	-184.14	234.12	1,132	1,537
Comprensive Income & Other	-	49,725	12,807	2,006	582.59	582.61
Total Common Equity	62,789	62,789	22,837	12,453	8,743	9,148
Minority Interest	-	17,451	14,514	4,531	5,234	5,538
Shareholders' Equity	80,240	80,240	37,351	16,984	13,977	14,686
Total Liabilities & Equity	-	121,675	102,228	63,973	49,361	34,890
Total Debt	34,399	35,206	50,370	41,174	30,780	12,077
Net Cash (Debt)	-20,532	-21,342	-48,183	-31,626	-29,672	-11,514
Net Cash Per Share	-	-79.56	-182.57	-129.45	-121.48	-47.14
Filing Date Shares Outstanding	-	313.46	263.92	263.92	244.26	244.26
Total Common Shares Outstanding	-	313.46	263.92	263.92	244.26	244.26
Working Capital	-	28,129	2,832	4,670	-9,754	-13,648
Book Value Per Share	342.31	200.31	86.53	47.19	35.79	37.45
Tangible Book Value	62,789	62,789	22,837	12,453	8,743	9,148
Tangible Book Value Per Share	342.31	200.31	86.53	47.19	35.79	37.45
Land	-	9,245	9,246	726.84	726.84	692.49
Buildings	-	184.9	184.9	184.9	144.37	123.32
Machinery	-	32,190	32,040	19,018	18,772	1,134
Construction In Progress	-	36,573	32,529	23,890	19,273	16,852

Source: S&P Capital IQ. Standard template. Financial Sources.