BOM:507498 Balance Sheet

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	-	5.54	3.87	10.13	8.28	9.29
Cash & Short-Term Investments	7.03	5.54	3.87	10.13	8.28	9.29
Cash Growth	34.54%	43.10%	-61.79%	22.36%	-10.88%	181.51%
Accounts Receivable	-	30.43	30.81	34.01	21.53	33.97
Other Receivables	-	1.17	1.17	1.17	2.3	0.98
Receivables	-	31.6	31.97	35.18	23.83	34.94
Inventory	-	35.84	38.37	55.76	57.6	51.35
Prepaid Expenses	-	42.93	56.04	44.39	24.04	24.02
Other Current Assets	-	21.32	8.34	12.91	8.1	12.92
Total Current Assets	-	137.23	138.59	158.36	121.85	132.53
Property, Plant & Equipment	-	767	514.65	341.18	329.88	349.31
Long-Term Investments	-	0	0	-	-	0
Long-Term Deferred Tax Assets	-	31.33	20.97	19.47	11.56	11.82
Long-Term Deferred Charges	-	-	-	-	-	0.01
Other Long-Term Assets	-	14.86	12.48	13.04	15.45	10.05
Total Assets	-	950.41	686.68	532.06	478.74	503.71
Accounts Payable	-	441.83	341.44	253.91	177.29	176.21
Accrued Expenses	-	8.84	10.3	11.8	19.38	35.05
Current Portion of Long-Term Debt	-	24	6.34	11.16	11.19	1.42
Current Income Taxes Payable	-	-	-	-	-	0.56
Other Current Liabilities	-	155.47	60.61	98.12	85.71	84.5
Total Current Liabilities	-	630.15	418.69	374.98	293.56	297.74
Long-Term Debt	-	207.09	145.86	15.77	22.39	43.66
Pension & Post-Retirement Benefits	-	0.41	0.17	0.34	0.33	0.32
Other Long-Term Liabilities	-	0	0	-	-	0
Total Liabilities	-	837.65	564.72	391.09	316.28	341.73
Common Stock	-	232.55	232.55	232.55	232.55	232.21
Retained Earnings	-	-121.9	-112.83	-93.83	-73.09	-73.23
Comprehensive Income & Other	-	2.12	2.25	2.25	3	3
Shareholders' Equity	127.95	112.77	121.97	140.97	162.46	161.98
Total Liabilities & Equity	-	950.41	686.68	532.06	478.74	503.71
Total Debt	220.3	231.09	152.2	26.93	33.58	45.08
Net Cash (Debt)	-213.27	-225.56	-148.33	-16.8	-25.3	-35.79
Net Cash Per Share	-9.22	-9.70	-6.38	-0.72	-1.09	-1.54
Filing Date Shares Outstanding	23.85	23.25	23.25	23.25	23.25	23.22
Total Common Shares Outstanding	23.85	23.25	23.25	23.25	23.25	23.22
Working Capital	-	-492.92	-280.1	-216.62	-171.71	-165.22
Book Value Per Share	5.46	4.85	5.24	6.06	6.99	6.98
Tangible Book Value	127.95	112.77	121.97	140.97	162.46	161.98
Tangible Book Value Per Share	5.46	4.85	5.24	6.06	6.99	6.98
Land	-	178.18	84.82	84.82	84.82	75.76
Buildings	-	161.17	161.17	161.17	161.17	161.1
Machinery	-	417.66	441.55	468.27	482.39	481.36
Construction In Progress	-	433.6	246.12	43.68	2.93	0.77

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