Happy Forgings Limited (NSE:HAPPYFORGE)

Happy Forgings Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	1,366	6.43	0.13	4.34	28.87
Short-Term Investments	795.85	1,167	0.28	8.51	148.78
Cash & Short-Term Investments	2,161	1,173	0.41	12.85	177.65
Cash Growth	84.28%	283216.91%	-96.78%	-92.77%	-56.29%
Accounts Receivable	4,265	3,569	3,081	2,238	1,658
Other Receivables	-	64.58	18.11	25.9	84.89
Receivables	4,269	3,636	3,101	2,266	1,744
Inventory	2,324	2,242	1,696	1,840	1,216
Prepaid Expenses	-	28.74	18.05	36.65	20.25
Other Current Assets	432.01	337.99	83.65	100.25	216.53
Total Current Assets	9,186	7,418	4,900	4,256	3,374
Property, Plant & Equipment	10,160	8,644	7,517	6,669	4,539
Long-Term Investments	-	-	-	4.17	-
Other Intangible Assets	145.33	59.53	14.81	15.58	10.83
Other Long-Term Assets	2,661	2,738	830.17	354.19	839.54
Total Assets	22,152	18,860	13,262	11,299	8,764
Accounts Payable	453.64	555.37	477.38	442.31	379.34
Accrued Expenses	48.55	206.21	180.44	126.41	127.23
Short-Term Debt	2,280	1,430	1,343	1,616	1,198
Current Portion of Long-Term Debt	-	-	260	46.67	36.52
Current Income Taxes Payable	35.04	18.17	110.17	60.9	19.39
Current Unearned Revenue	-	15.14	14.61	16.16	19.22
Other Current Liabilities	446.36	193.44	180.44	143.72	30.76
Total Current Liabilities	3,263	2,418	2,566	2,453	1,811
Long-Term Debt	-	-	581.76	740.46	299.96
Long-Term Deferred Tax Liabilities	393.28	316.18	230.45	229.43	201.61
Total Liabilities	3,657	2,735	3,379	3,422	2,312
Common Stock	188.48	188.41	179	179	89.5
Additional Paid-In Capital	-	5,963	2,162	2,162	2,163
Retained Earnings	-	9,940	7,625	5,535	4,199
Comprehensive Income & Other	18,307	33.85	-82.51	-	-
Shareholders' Equity	18,495	16,125	9,883	7,876	6,452
Total Liabilities & Equity	22,152	18,860	13,262	11,299	8,764
Total Debt	2,280	1,430	2,185	2,404	1,535
Net Cash (Debt)	-118.46	-257.14	-2,185	-2,391	-1,357
Net Cash Per Share	-1.26	-2.83	-24.41	-26.71	-15.16
Filing Date Shares Outstanding	94.19	94.2	89.5	89.5	89.5
Total Common Shares Outstanding	94.19	94.2	89.5	89.5	89.5
Working Capital	5,923	4,999	2,333	1,803	1,563
Book Value Per Share	196.36	171.17	110.43	88.00	72.09
Tangible Book Value	18,350	16,065	9,868	7,861	6,441
Tangible Book Value Per Share	194.82	170.54	110.26	87.83	71.96
Land	-	590.96	590.96	477.5	286.4
Buildings	-	871.75	753.78	645.9	609.37
Machinery	-	8,395	7,225	4,716	4,168
Construction In Progress	-	1,219	747.52	2,123	394.22

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