Fratelli Vineyards Limited (BOM:541741)

Fratelli Vineyards Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	16.6	15.96	164.67	50.39	130.4	0.32
Trading Asset Securities	-	-	6.12	17.32	2.32	1.49
Cash & Short-Term Investments	16.6	15.96	170.79	67.7	132.72	1.82
Cash Growth	-89.09%	-90.66%	152.26%	-48.99%	7212.51%	-89.95%
Accounts Receivable	1,152	1,099	1,346	376.57	235.13	91.58
Other Receivables	-	55.02	50.68	85.41	17.43	19.03
Receivables	1,152	1,154	1,397	461.98	252.56	118.05
Inventory	851.55	825.02	925.54	59.66	249.05	353.77
Prepaid Expenses	-	23.22	19.11	3.96	4.13	4.14
Other Current Assets	184.33	115.09	130.95	19.12	77.85	125.81
Total Current Assets	2,204	2,134	2,643	612.42	716.32	603.57
Property, Plant & Equipment	1,034	987.86	662.42	3.53	6.93	9.52
Long-Term Investments	0.51	0.51	0.01	92.68	129.71	40.5
Other Intangible Assets	0.31	0.37	0.72	0.33	0.31	0.55
Long-Term Accounts Receivable	-	-	7.69	7.69	7.69	7.69
Long-Term Deferred Tax Assets	130.8	100.2	43.4	24.78	22.96	19.32
Other Long-Term Assets	140.27	116.89	118.94	5.41	1.58	1.12
Total Assets	3,510	3,339	3,477	746.85	885.49	682.27
Accounts Payable	208.81	224.14	551.05	151.56	244.51	125.2
Accrued Expenses	8.52	158.69	180.27	8.26	8.73	6.65
Short-Term Debt	-	576.81	829.79	205.03	258.53	241.49
Current Portion of Long-Term Debt	902.57	139.35	153.08	11.45	4.97	1.97
Current Portion of Leases	20.29	20.72	21.72	-	-	-
Current Income Taxes Payable	-	-	27.32	-	-	-
Current Unearned Revenue	-	8.52	13.9	3.45	6.57	0.58
Other Current Liabilities	359.79	137.61	124.01	12.31	11.42	19.78
Total Current Liabilities	1,500	1,266	1,901	392.05	534.72	395.67
Long-Term Debt	329.5	298.88	191.71	57.56	68.41	10.54
Long-Term Leases	169.09	175.68	185.49	1.28	2.68	3.77
Pension & Post-Retirement Benefits	-	27.94	29.86	3.16	3.33	2.89
Other Long-Term Liabilities	38.42	7.83	11.16	2.4	2.94	1.74
Total Liabilities	2,037	1,776	2,319	456.44	612.08	414.62
Common Stock	432.78	432.78	85.65	85.65	85.65	85.65
Additional Paid-In Capital	-	2,440	42.82	42.82	42.82	42.82
Retained Earnings	-	-1,361	44.42	112.04	138.27	132.52
Comprehensive Income & Other	1,040	51.52	49.81	49.9	6.67	6.67
Total Common Equity	1,473	1,563	222.7	290.41	273.41	267.66
Minority Interest	-	-	934.56	-	-	-
Shareholders' Equity	1,473	1,563	1,157	290.41	273.41	267.66
Total Liabilities & Equity	3,510	3,339	3,477	746.85	885.49	682.27
Total Debt	1,421	1,211	1,382	275.31	334.58	257.77
Net Cash (Debt)	-1,405	-1,195	-1,211	-207.61	-201.86	-255.96
Net Cash Per Share	-23.25	-29.49	-141.39	-24.24	-23.57	-29.89
Filing Date Shares Outstanding	43.61	43.28	8.56	8.56	8.56	8.56
Total Common Shares Outstanding	43.61	43.28	8.56	8.56	8.56	8.56
Working Capital	704.18	867.76	742.3	220.37	181.6	207.9
Book Value Per Share	33.77	36.12	26.00	33.91	31.92	31.25
Tangible Book Value	1,472	1,563	221.98	290.08	273.1	267.11
Tangible Book Value Per Share	33.76	36.11	25.92	33.87	31.89	31.19
Land	-	35.15	35.15	-	-	-
Buildings	-	164.14	76.21	-	-	-
Machinery	-	605.72	380.3	16.79	21.69	21.25
Construction In Progress	-	84.09	52.6	-	-	-
Leasehold Improvements	-	46.07	7.66	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.