Sam 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	-	23	27.37	12.44	26.61	6.6
Cash & Short-Term Investments	28.05	23	27.37	12.44	26.61	6.6
Cash Growth	-0.97%	-15.99%	120.06%	-53.25%	303.23%	32.73%
Accounts Receivable	-	1.29	27.77	15.35	10.92	3.77
Other Receivables	-	11.4	0.37	1.31	1.9	5.64
Receivables	-	12.69	28.13	20.92	22.99	28.56
Inventory	-	13.86	28.25	62.35	152.86	121.6
Prepaid Expenses	-	0.23	0.07	0.29	0.65	0.36
Other Current Assets	-	67.47	3.45	0.3	1.28	1.36
Total Current Assets	-	117.24	87.27	96.3	204.39	158.47
Property, Plant & Equipment	-	923.52	814.69	463.47	334.35	240.24
Long-Term Investments	-	92.35	107.66	99.26	103.91	107.35
Other Long-Term Assets	-	3.83	2.71	0.85	1.52	0.43
Total Assets	-	1,137	1,012	659.87	644.17	506.49
Accounts Payable	-	3.78	15.48	11.22	15.51	4.65
Accrued Expenses	-	20.14	7.72	10.06	4.12	2.23
Short-Term Debt	-	107.92	88.59	1.81	18.29	2.98
Current Portion of Long-Term Debt	-	32.87	12.85	0.41	-	-
Current Portion of Leases	-	-	-	-	2.14	2.14
Current Income Taxes Payable	-	-	0.52	0.46	-	-
Current Unearned Revenue	-	3.97	2.85	10.78	49.19	2.85
Other Current Liabilities	-	1.42	0.08	25.19	4.46	5.01
Total Current Liabilities	-	170.11	128.08	59.93	93.7	19.85
Long-Term Debt	-	188.69	165.75	0.56	-	-
Long-Term Leases	-	-	-	-	0.43	0.45
Pension & Post-Retirement Benefits	-	2.86	1.99	0.02	0.02	0.02
Long-Term Deferred Tax Liabilities	-	12.11	5.69	6.22	6.66	7.29
Other Long-Term Liabilities	-	53.74	32.78	22.31	26.51	21.62
Total Liabilities	-	427.5	334.3	89.03	127.31	49.21
Common Stock	-	110.88	110.88	110.88	110.88	110.88
Additional Paid-In Capital	-	55.44	55.44	55.44	55.44	55.44
Retained Earnings	-	437	405.59	298.41	244.42	184.83
Comprehensive Income & Other	-	106.11	106.11	106.11	106.12	106.11
Shareholders' Equity	747.66	709.44	678.03	570.85	516.86	457.27
Total Liabilities & Equity	-	1,137	1,012	659.87	644.17	506.49
Total Debt	307.88	329.48	267.18	2.79	20.86	5.56
Net Cash (Debt)	-279.83	-306.49	-239.81	9.65	5.75	1.04
Net Cash Growth	-	-	-	67.83%	452.01%	-
Net Cash Per Share	-25.21	-27.64	-21.63	0.87	0.52	0.09
Filing Date Shares Outstanding	11.01	11.09	11.09	11.09	11.09	11.09
Total Common Shares Outstanding	11.01	11.09	11.09	11.09	11.09	11.09
Working Capital	-	-52.87	-40.81	36.37	110.69	138.62
Book Value Per Share	67.53	63.98	61.15	51.48	46.61	41.24
Tangible Book Value	747.66	709.44	678.03	570.85	516.86	457.27
Tangible Book Value Per Share	67.53	63.98	61.15	51.48	46.61	41.24
Land	-	460.04	460.05	413.5	287.68	189.9
Buildings	-	389.01	35.64	49.65	49.65	49.65
Machinery	-	122.43	75.26	53.28	51.66	51.66
Construction In Progress	-	23.3	300.78	5.84	-	-

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