BOM:523676 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	-	5.84	4.3	24.17	8.17	18.47
Cash & Short-Term Investments	117.73	5.84	4.3	24.17	8.17	18.47
Cash Growth	8.38%	35.84%	-82.20%	195.70%	-55.76%	244.29%
Accounts Receivable	-	888.91	815.32	598.11	545	364.4
Receivables	-	888.91	815.32	598.11	545	364.4
Inventory	-	155.38	97.1	212.97	236.19	239.31
Prepaid Expenses	-	9.06	8.89	5.88	4.17	4.56
Other Current Assets	-	113.25	108.84	135.3	91.21	76.61
Total Current Assets	-	1,172	1,034	976.42	884.75	703.35
Property, Plant & Equipment	-	92.53	99.04	84.15	39.51	37.97
Long-Term Investments	-	11.46	2	-	46.79	31.32
Other Intangible Assets	-	0.24	0.01	0.06	0.11	0.26
Long-Term Deferred Tax Assets	-	-0.85	0.68	0.43	0.8	0.61
Other Long-Term Assets	-	7.09	-	-	-	-
Total Assets	-	1,283	1,136	1,061	971.95	773.51
Accounts Payable	-	230.23	173.7	156.27	148.29	111.87
Accrued Expenses	-	1.11	1.07	1.01	0.72	0.34
Short-Term Debt	-	358.25	387.82	388.87	377.29	330.49
Current Income Taxes Payable	-	10.17	13.36	31.6	26.6	11.3
Other Current Liabilities	-	18.3	7.59	7.99	7.31	6.06
Total Current Liabilities	-	618.05	583.55	585.74	560.21	460.07
Long-Term Debt	-	2.53	4.38	12.94	32.65	-
Pension & Post-Retirement Benefits	-	8.35	7.88	7.68	8.54	8.02
Other Long-Term Liabilities	-	-0	-	-	-	-
Total Liabilities	-	628.92	595.81	606.35	601.39	468.09
Common Stock	-	69.64	69.64	69.64	69.64	69.64
Additional Paid-In Capital	-	2.8	2.8	2.8	2.8	2.8
Retained Earnings	-	575.43	467.72	381.98	297.77	233.56
Comprehensive Income & Other	-	6.13	0.22	0.29	0.35	-0.58
Shareholders' Equity	699.14	654	540.38	454.71	370.56	305.42
Total Liabilities & Equity	-	1,283	1,136	1,061	971.95	773.51
Total Debt	360.2	360.78	392.2	401.8	409.94	330.49
Net Cash (Debt)	-242.46	-354.94	-387.9	-377.64	-401.77	-312.02
Net Cash Per Share	-34.81	-50.97	-55.70	-54.23	-57.69	-44.80
Filing Date Shares Outstanding	6.97	6.96	6.96	6.96	6.96	6.96
Total Common Shares Outstanding	6.97	6.96	6.96	6.96	6.96	6.96
Working Capital	-	554.39	450.9	390.69	324.55	243.28
Book Value Per Share	100.43	93.91	77.60	65.29	53.21	43.86
Tangible Book Value	698.95	653.76	540.37	454.65	370.45	305.16
Tangible Book Value Per Share	100.40	93.88	77.59	65.29	53.19	43.82
Buildings	-	53.21	53.21	50.96	26.14	25.93
Machinery	-	104.37	99.82	77.19	50.98	43.74
Construction In Progress	-	17.73	17.73	0.06	-	-

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