Norben Tea & Exports 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	-	4.17	2.42	1.81	0.32	1.44
Short-Term Investments	-	-	-	4.25	-	-
Trading Asset Securities	-	0	0	0.05	0.04	0.04
Cash & Short-Term Investments	2.56	4.17	2.42	6.11	0.36	1.48
Cash Growth	-63.38%	71.88%	-60.33%	1578.07%	-75.33%	23.11%
Accounts Receivable	-	1.4	1.24	2.67	2.82	2.78
Other Receivables	-	1.97	1.97	0	1.72	2.6
Receivables	-	6	4.83	2.8	4.67	5.5
Inventory	-	12.94	8.21	12.14	10.04	4.8
Prepaid Expenses	-	0.08	0.14	0.2	0.15	0.14
Other Current Assets	-	5.65	1.61	1.26	1.84	1.54
Total Current Assets	-	28.85	17.21	22.52	17.06	13.46
Property, Plant & Equipment	-	236.26	224.86	218.57	209.17	201.88
Long-Term Accounts Receivable	-	0.31	0.31	0.31	0.31	0.34
Long-Term Deferred Tax Assets	-	6.14	6.99	6.98	7.43	8.13
Long-Term Deferred Charges	-	1.8	2.1	2.4	-	-
Other Long-Term Assets	-	7.33	6.86	6.34	6.99	5.83
Total Assets	-	280.69	258.32	257.13	240.96	229.65
Accounts Payable	-	3.72	4.03	3.45	4.86	4.95
Accrued Expenses	-	15.21	11.44	8.69	7.14	4.87
Short-Term Debt	-	36.2	37.14	31.91	27.29	23.07
Current Portion of Long-Term Debt	-	0.85	0.81	0.64	0.06	0.17
Other Current Liabilities	-	0.5	0.71	0.54	0.62	0.48
Total Current Liabilities	-	56.47	54.12	45.22	39.96	33.55
Long-Term Debt	-	56.36	66.38	57.96	49.65	42.56
Pension & Post-Retirement Benefits	-	4.65	6.82	5.46	5.27	4.99
Other Long-Term Liabilities	-	-0	-	-	-	-
Total Liabilities	-	117.48	127.33	108.63	94.88	81.1
Common Stock	-	129.68	117.5	117.5	117.5	117.5
Additional Paid-In Capital	-	8.53	-	-	-	-
Retained Earnings	-	6.06	7.83	24.84	24.07	26.55
Comprehensive Income & Other	-	18.94	5.67	6.16	4.5	4.5
Shareholders' Equity	200.02	163.21	130.99	148.49	146.08	148.55
Total Liabilities & Equity	-	280.69	258.32	257.13	240.96	229.65
Total Debt	85.87	93.41	104.33	90.51	76.99	65.8
Net Cash (Debt)	-83.31	-89.24	-101.91	-84.4	-76.62	-64.33
Net Cash Per Share	-5.75	-7.58	-8.67	-7.18	-6.52	-5.47
Filing Date Shares Outstanding	15.78	11.75	11.75	11.75	11.75	11.75
Total Common Shares Outstanding	15.78	11.75	11.75	11.75	11.75	11.75
Working Capital	-	-27.62	-36.91	-22.7	-22.9	-20.09
Book Value Per Share	12.50	13.89	11.15	12.64	12.43	12.64
Tangible Book Value	200.02	163.21	130.99	148.49	146.08	148.55
Tangible Book Value Per Share	12.50	13.89	11.15	12.64	12.43	12.64
Land	-	37.27	37.1	37.1	37.1	37.1
Buildings	-	92.83	92.68	92.68	91.78	91.71
Machinery	-	73.7	72.05	71.5	67.62	67.59
Construction In Progress	-	-	-	-	1.86	-

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