Olympia Industries 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	-	0.23	0.54	0.71	0.48	0.71
Cash & Short-Term Investments	0.32	0.23	0.54	0.71	0.48	0.71
Cash Growth	-55.49%	-57.88%	-23.76%	48.53%	-33.15%	-18.32%
Accounts Receivable	-	414.39	206.33	291.54	477.15	225.91
Other Receivables	-	17.44	108.5	71.89	39.65	32.2
Receivables	-	433.18	316.07	364.68	517.85	259.34
Inventory	-	857.29	917.45	755.6	596.69	470.33
Prepaid Expenses	-	2.57	4.68	2.27	1.38	0.81
Other Current Assets	-	2.12	0.51	14.23	4.52	7.45
Total Current Assets	-	1,295	1,239	1,137	1,121	738.64
Property, Plant & Equipment	-	126.48	129.26	138.22	147.92	152.83
Other Intangible Assets	-	1.61	2.41	3.21	4.01	-
Long-Term Deferred Tax Assets	-	2.98	1.92	0.99	-	0.6
Other Long-Term Assets	-	7.93	12.72	17.16	20.85	25.2
Total Assets	-	1,434	1,386	1,297	1,294	917.27
Accounts Payable	-	293.42	335.1	336.33	483.98	163.04
Accrued Expenses	-	29	15.99	17.92	24.53	21.85
Short-Term Debt	-	548.48	470.51	357.65	219.7	177.44
Current Portion of Long-Term Debt	-	9.3	23.58	26.9	15.9	18.94
Other Current Liabilities	-	2.03	1.41	1.8	2.76	0.82
Total Current Liabilities	-	882.22	846.59	740.59	746.87	382.09
Long-Term Debt	-	8.9	9.28	34.44	34.76	32.76
Pension & Post-Retirement Benefits	-	5.36	4.09	3.87	3.99	4.03
Long-Term Deferred Tax Liabilities	-	-	-	-	0.02	-
Other Long-Term Liabilities	-	5.63	6.42	6.42	6.42	2.66
Total Liabilities	-	902.1	866.38	785.31	792.06	421.53
Common Stock	-	60.24	60.24	60.24	60.24	60.24
Additional Paid-In Capital	-	123.47	123.47	123.47	123.47	123.47
Retained Earnings	-	75.56	62.6	54.73	44.88	39.74
Comprehensive Income & Other	-	273.02	272.87	273.32	273.06	272.3
Total Common Equity	541.84	532.28	519.18	511.75	501.64	495.74
Shareholders' Equity	541.84	532.28	519.18	511.75	501.64	495.74
Total Liabilities & Equity	-	1,434	1,386	1,297	1,294	917.27
Total Debt	408.33	566.67	503.37	418.98	270.36	229.14
Net Cash (Debt)	-408.01	-566.44	-502.83	-418.27	-269.88	-228.43
Net Cash Per Share	-67.76	-94.04	-83.48	-69.44	-44.80	-37.92
Filing Date Shares Outstanding	6.05	6.02	6.02	6.02	6.02	6.02
Total Common Shares Outstanding	6.05	6.02	6.02	6.02	6.02	6.02
Working Capital	-	413.17	392.66	396.9	374.04	356.56
Book Value Per Share	90.53	88.37	86.19	84.96	83.28	82.30
Tangible Book Value	540.63	530.68	516.77	508.54	497.63	495.74
Tangible Book Value Per Share	90.33	88.10	85.79	84.43	82.61	82.30
Land	-	89.62	89.62	89.62	89.62	89.62
Buildings	-	57.24	57.24	57.18	57.18	57.18
Machinery	-	57.26	52.26	50.07	50.07	44.35
Construction In Progress	-	0.09	0.09	-	1.11	5.45
Leasehold Improvements	-	5.39	5.39	4.25	4.25	2.32

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.