Smiths & Founders (India) 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	-	0.28	0.19	0.38	0.85	0.09
Cash & Short-Term Investments	21.22	0.28	0.19	0.38	0.85	0.09
Cash Growth	822.58%	46.66%	-50.32%	-54.93%	871.37%	1.88%
Accounts Receivable	-	16.83	17.97	11.58	6.4	16.34
Other Receivables	-	1.55	0.61	0.09	0.13	0.17
Receivables	-	18.37	18.58	11.67	6.53	16.51
Inventory	-	13.68	19.6	25.84	23.56	18.73
Prepaid Expenses	-	0.26	0.43	0.17	0.3	0.33
Other Current Assets	-	-	0.14	0.31	0.6	1.22
Total Current Assets	-	32.59	38.94	38.37	31.84	36.87
Property, Plant & Equipment	-	188.5	188.35	187.28	56.34	57.59
Other Intangible Assets	-	0.04	0.16	0.28	0.39	0.51
Other Long-Term Assets	-	1.88	1.95	2.21	2.22	2.22
Total Assets	-	223.01	229.4	228.15	90.79	97.2
Accounts Payable	-	0.52	0.92	1.55	1.06	1.07
Accrued Expenses	-	5.23	6.12	5.38	4.23	5.17
Short-Term Debt	-	4.12	5.83	8.6	-	17.73
Current Portion of Long-Term Debt	-	-	-	-	2.16	2.62
Other Current Liabilities	-	0.51	0.39	0.24	0.04	0.86
Total Current Liabilities	-	10.38	13.27	15.78	7.49	27.45
Long-Term Debt	-	-	16.62	20.52	26	27.17
Pension & Post-Retirement Benefits	-	11.61	10.11	1.02	8.25	7.12
Long-Term Deferred Tax Liabilities	-	2.17	-	-	-	-
Other Long-Term Liabilities	-	-	0	8.15	0	-
Total Liabilities	-	24.17	40	45.47	41.74	61.74
Common Stock	-	102	102	102	102	102
Retained Earnings	-	-53.14	-63.81	-70.62	-73.16	-87.24
Comprehensive Income & Other	-	149.99	151.2	151.3	20.22	20.7
Shareholders' Equity	203.8	198.84	189.39	182.68	49.05	35.46
Total Liabilities & Equity	-	223.01	229.4	228.15	90.79	97.2
Total Debt	9.85	4.12	22.46	29.12	28.15	47.52
Net Cash (Debt)	11.37	-3.84	-22.27	-28.74	-27.31	-47.44
Net Cash Per Share	0.10	-0.04	-0.21	-0.28	-0.27	-0.47
Filing Date Shares Outstanding	121.55	102	102	44.69	102	102
Total Common Shares Outstanding	121.55	102	102	44.69	102	102
Working Capital	-	22.2	25.67	22.59	24.35	9.42
Book Value Per Share	1.76	1.95	1.86	4.09	0.48	0.35
Tangible Book Value	203.77	198.8	189.23	182.4	48.66	34.94
Tangible Book Value Per Share	1.76	1.95	1.86	4.08	0.48	0.34
Land	-	154.08	154.08	154.08	26.23	26.98
Buildings	-	27.75	27.75	27.75	24.52	24.75
Machinery	-	61.11	58.55	59.84	57.68	55.91

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