Darshan Orna 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	-	4.85	0.34	-0.97	-2.55	0.54
Cash & Short-Term Investments	2.16	4.85	0.34	-0.97	-2.55	0.54
Cash Growth	839.13%	1327.06%	-	-	-	-85.04%
Accounts Receivable	-	25.73	-	23.47	3.13	5.44
Other Receivables	-	5.09	4.58	-	2.11	1.19
Receivables	-	30.82	4.58	23.47	5.24	6.63
Inventory	-	187.87	183.41	93.84	110.53	100.08
Other Current Assets	-	0.48	0.33	1.39	0.93	0.62
Total Current Assets	-	224.02	188.66	117.74	114.14	107.87
Property, Plant & Equipment	-	0.03	0.05	0.06	0.07	0.05
Long-Term Investments	-	47.11	57.13	16.34	19.22	15.37
Other Intangible Assets	-	0.01	0.01	-	-	-
Long-Term Deferred Tax Assets	-	-	0.01	0.01	0.01	0.01
Other Long-Term Assets	-	-0	0	-	0	-
Total Assets	-	271.17	245.87	134.14	133.44	123.31
Accounts Payable	-	2.35	1.46	2.34	2.14	0.76
Accrued Expenses	-	0.3	0.11	-	0.03	0.03
Short-Term Debt	-	63.1	36.89	-	-	-
Current Income Taxes Payable	-	5.5	5.47	-	0.9	1.55
Other Current Liabilities	-	0.18	9.27	1.26	0.06	0.04
Total Current Liabilities	-	71.42	53.19	3.6	3.13	2.37
Long-Term Deferred Tax Liabilities	-	3.52	3.54	-	-	-
Total Liabilities	-	74.95	56.73	3.6	3.13	2.37
Common Stock	-	100.06	100.06	100.06	100.06	100.06
Additional Paid-In Capital	-	16.44	16.44	-	16.44	16.44
Retained Earnings	-	45.43	40.77	-	13.82	4.44
Comprehensive Income & Other	-	34.3	31.87	30.49	-	-
Shareholders' Equity	202.24	196.22	189.13	130.55	130.32	120.93
Total Liabilities & Equity	-	271.17	245.87	134.14	133.44	123.31
Total Debt	48.04	63.1	36.89	-	-	-
Net Cash (Debt)	-45.88	-58.25	-36.55	-0.97	-2.55	0.54
Net Cash Growth	-	-	-	-	-	-85.04%
Net Cash Per Share	-0.48	-1.16	-0.73	-0.02	-0.05	0.01
Filing Date Shares Outstanding	107.72	50.03	50.15	48.66	50.03	50.03
Total Common Shares Outstanding	107.72	50.03	50.15	48.66	50.03	50.03
Working Capital	-	152.6	135.47	114.14	111.02	105.5
Book Value Per Share	4.26	3.92	3.77	2.68	2.60	2.42
Tangible Book Value	202.24	196.22	189.12	130.55	130.32	120.93
Tangible Book Value Per Share	4.26	3.92	3.77	2.68	2.60	2.42
Machinery	-	0.43	0.43	-	0.4	0.36

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