BOM:532801 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	-	23.58	252.73	33.95	134.13	143.41
Short-Term Investments	-	0.26	-	-	8	94.48
Cash & Short-Term Investments	50.12	23.84	252.73	33.95	142.13	237.89
Cash Growth	-86.27%	-90.57%	644.41%	-76.11%	-40.26%	1203.23%
Accounts Receivable	-	498.14	592.78	583.61	282.98	313.09
Other Receivables	-	95.72	82.48	50.38	31.47	24.03
Receivables	-	593.86	675.26	635.34	316.07	350.59
Inventory	-	-	26.09	-	-	-
Prepaid Expenses	-	7.7	16.06	53.55	12.87	13.38
Other Current Assets	-	536.85	621.41	340.38	285.43	141.67
Total Current Assets	-	1,162	1,592	1,063	756.5	743.53
Property, Plant & Equipment	-	206.76	608.8	225.52	211.74	38.6
Long-Term Investments	-	167.32	179.81	127.57	127.66	113.59
Other Intangible Assets	-	358.5	157.63	145.46	189.64	165.86
Long-Term Deferred Tax Assets	-	27.83	27.84	24.04	22.56	20.03
Other Long-Term Assets	-	37.73	159.26	181.14	35.69	64.4
Total Assets	-	1,960	2,725	1,767	1,344	1,146
Accounts Payable	-	58.94	51.57	44.86	19.62	129.44
Accrued Expenses	-	235.51	100.76	104.4	56.69	53.97
Short-Term Debt	-	217.6	393.67	206.66	179.8	117.14
Current Portion of Long-Term Debt	-	151.99	145.79	67.04	-	0.05
Current Portion of Leases	-	-	10.42	1.17	14.04	16.27
Current Income Taxes Payable	-	15	11.83	1.16	9.11	4.78
Current Unearned Revenue	-	18.37	-	-	-	-
Other Current Liabilities	-	15.97	155.99	10.38	9.77	9.38
Total Current Liabilities	-	713.37	870.02	435.67	289.03	331.02
Long-Term Debt	-	492.82	634.52	294.4	151.62	10.93
Long-Term Leases	-	-	25.14	-	11.32	22.01
Pension & Post-Retirement Benefits	-	55.57	52.36	33.34	27.05	24.47
Other Long-Term Liabilities	-	19.17	18.18	11.35	10.9	10.05
Total Liabilities	-	1,281	1,600	774.77	489.91	398.48
Common Stock	-	196.31	196.31	196.31	196.31	196.31
Retained Earnings	-	462.99	939.42	888.22	810.85	711.05
Comprehensive Income & Other	-	20.17	-11.07	-96.74	-153.3	-159.83
Total Common Equity	677.88	679.47	1,125	987.79	853.86	747.52
Minority Interest	-	-	-	4.37	-	-
Shareholders' Equity	677.88	679.47	1,125	992.16	853.86	747.52
Total Liabilities & Equity	-	1,960	2,725	1,767	1,344	1,146
Total Debt	797.56	862.42	1,210	569.28	356.78	166.4
Net Cash (Debt)	-747.43	-838.58	-956.81	-535.33	-214.65	71.49
Net Cash Per Share	-38.01	-42.72	-48.74	-27.27	-10.93	3.64
Filing Date Shares Outstanding	19.57	19.63	19.63	19.63	19.63	19.63
Total Common Shares Outstanding	19.57	19.63	19.63	19.63	19.63	19.63
Working Capital	-	448.88	721.54	627.54	467.47	412.5
Book Value Per Share	34.47	34.61	57.29	50.32	43.50	38.08
Tangible Book Value	654.33	320.97	967.04	842.33	664.22	581.66
Tangible Book Value Per Share	33.27	16.35	49.26	42.91	33.84	29.63
Buildings	-	180.99	180.99	180.99	-	-
Machinery	-	76.6	90.27	75.55	24.27	15.74
Construction In Progress	-	23.55	368.42	-	181.19	-
Leasehold Improvements	-	-	4.56	5.04	4.74	4.74

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