Orosil Smiths 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	-	0.69	0.43	0.79	1.03	0.44
Cash & Short-Term Investments	5.13	0.69	0.43	0.79	1.03	0.44
Cash Growth	2019.01%	59.77%	-45.36%	-23.67%	135.47%	-27.70%
Other Receivables	-	1.53	2.04	2.08	1.61	0.39
Receivables	-	1.53	2.04	2.08	1.61	0.39
Inventory	-	8.76	8.58	9.85	10.08	10.33
Prepaid Expenses	-	0.03	0.03	0.03	0.05	0.05
Other Current Assets	-	0.15	0.06	1.32	0.01	0.86
Total Current Assets	-	11.14	11.13	14.07	12.78	12.06
Property, Plant & Equipment	-	9.36	10.6	12.06	11.12	12.22
Long-Term Investments	-	2.22	2.22	2.22	2.22	2.22
Other Intangible Assets	-	-	-	-	0	0
Long-Term Deferred Tax Assets	-	8.5	0.02	0.01	-	-
Other Long-Term Assets	-	0.35	0.35	0.35	0.15	0.15
Total Assets	-	31.58	24.32	28.7	26.27	26.67
Accrued Expenses	-	0.74	0.49	0.02	0.01	0
Short-Term Debt	-	-	4.25	5.95	2	0.5
Current Portion of Leases	-	-	-	0.62	-	-
Other Current Liabilities	-	7.79	1.98	0.48	0.41	0.42
Total Current Liabilities	-	8.53	6.72	7.07	2.42	0.92
Long-Term Leases	-	0.47	1.16	1.16	-	-
Pension & Post-Retirement Benefits	-	0.3	0.22	0.19	0.23	0.08
Other Long-Term Liabilities	-	-	-0	-	-	-
Total Liabilities	-	9.29	8.1	8.42	2.65	1
Common Stock	-	41.32	41.32	41.32	41.3	41.32
Additional Paid-In Capital	-	10.88	10.88	10.88	10.88	10.88
Retained Earnings	-	-45.12	-51.19	-47.12	-43.78	-41.73
Comprehensive Income & Other	-	4.32	4.32	4.32	4.32	4.32
Total Common Equity	14.13	11.4	5.33	9.4	12.72	14.79
Shareholders' Equity	25.01	22.28	16.22	20.28	23.62	25.67
Total Liabilities & Equity	-	31.58	24.32	28.7	26.27	26.67
Total Debt	0.1	0.47	5.41	7.73	2	0.5
Net Cash (Debt)	5.03	0.22	-4.98	-6.95	-0.97	-0.06
Net Cash Per Share	0.12	0.01	-0.12	-0.17	-0.02	-0.00
Filing Date Shares Outstanding	36.3	41.32	41.32	41.32	41.32	41.32
Total Common Shares Outstanding	36.3	41.32	41.32	41.32	41.32	41.32
Working Capital	-	2.62	4.41	7	10.35	11.14
Book Value Per Share	0.36	0.28	0.13	0.23	0.31	0.36
Tangible Book Value	14.13	11.4	5.33	9.4	12.72	14.78
Tangible Book Value Per Share	0.36	0.28	0.13	0.23	0.31	0.36
Land	-	4.15	4.15	4.15	4.15	4.15
Buildings	-	22.61	22.61	22.61	22.61	22.61
Machinery	-	36.66	36.56	37.97	38.08	37.93
Leasehold Improvements	-	-	-	-	-	1.14

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