Bemco Hydraulics Limited (BOM:522650)

The Shyft Group Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	-	62.42	22.92	2.59	90.12	30.59
Short-Term Investments	-	37.69	2.02	-	-	-
Cash & Short-Term Investments	100.11	100.11	24.93	2.59	90.12	30.59
Cash Growth	301.52%	301.52%	862.66%	-97.13%	194.65%	443.94%
Accounts Receivable	-	384.6	297.56	176.07	164.42	166.21
Other Receivables	-	0.02	2.33	0.02	0.41	0.5
Receivables	-	384.63	299.88	176.1	164.83	166.71
Inventory	-	227.18	233.07	289.26	167.63	170.35
Prepaid Expenses	-	2.88	2.57	4.36	4.09	2.89
Other Current Assets	-	32.45	60.81	27.51	31.07	26.79
Total Current Assets	-	747.25	621.27	499.81	457.74	397.33
Property, Plant & Equipment	-	440.57	441.31	434.09	439.6	438.94
Long-Term Investments	-	4.94	5.08	3.18	2.76	2.37
Goodwill	-	101.34	101.34	-	-	-
Other Intangible Assets	-	21.91	25.47	0.33	1.65	3.26
Other Long-Term Assets	-	39.28	15.4	5.7	4.45	3.76
Total Assets	-	1,355	1,210	943.12	906.21	845.65
Accounts Payable	-	181.85	111.28	140.03	149.55	121.29
Accrued Expenses	-	82.84	76.16	32.44	38.75	44.69
Short-Term Debt	-	76.63	73.92	73.72	73.09	31.83
Current Portion of Long-Term Debt	-	80.71	112.02	36.03	26.26	65.53
Current Income Taxes Payable	-	11.69	2.82	7.97	13.54	15.04
Current Unearned Revenue	-	126.6	130.63	55.74	32.69	32.63
Other Current Liabilities	-	6.87	6.39	7.21	17.57	28.21
Total Current Liabilities	-	567.2	513.22	353.14	351.44	339.23
Long-Term Debt	-	33.97	32.38	31.95	32.48	49.08
Long-Term Deferred Tax Liabilities	-	44.25	80.01	82.57	83.66	77.32
Other Long-Term Liabilities	-	6.59	33.31	3.08	6.05	6.44
Total Liabilities	-	654.06	659.38	471.15	473.64	472.07
Common Stock	-	21.87	21.87	21.87	21.87	21.87
Additional Paid-In Capital	-	44.83	44.83	44.83	44.83	44.83
Retained Earnings	-	312.12	224.07	124.54	85.22	27.06
Comprehensive Income & Other	-	322.41	259.73	280.74	280.65	279.82
Total Common Equity	701.23	701.23	550.5	471.97	432.56	373.58
Shareholders' Equity	701.23	701.23	550.5	471.97	432.56	373.58
Total Liabilities & Equity	-	1,355	1,210	943.12	906.21	845.65
Total Debt	191.31	191.31	218.32	141.7	131.83	146.45
Net Cash (Debt)	-91.2	-91.2	-193.39	-139.11	-41.7	-115.87
Net Cash Per Share	-41.69	-41.71	-88.44	-63.62	-19.07	-52.99
Filing Date Shares Outstanding	2.19	2.19	2.19	2.19	2.19	2.19
Total Common Shares Outstanding	2.19	2.19	2.19	2.19	2.19	2.19
Working Capital	-	180.05	108.05	146.68	106.3	58.1
Book Value Per Share	320.68	320.68	251.75	215.84	197.82	170.84
Tangible Book Value	577.98	577.98	423.69	471.64	430.91	370.32
Tangible Book Value Per Share	264.31	264.31	193.76	215.69	197.06	169.35
Land	-	360.56	360.56	360.56	360.56	360.56
Buildings	-	51.12	51.12	51.12	51.12	51.12
Machinery	-	78.74	73.12	64.9	63.68	56.57
Construction In Progress	-	0.05	-	-	-	-

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