Sprayking 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	-	0.39	34.34	0.12	4.01	0.25
Cash & Short-Term Investments	1.72	0.39	34.34	0.12	4.01	0.25
Cash Growth	-82.81%	-98.87%	29247.86%	-97.08%	1486.17%	-19.63%
Accounts Receivable	-	208.52	97.21	91.5	93.51	83.13
Receivables	-	234.72	137.22	140.19	93.51	83.13
Inventory	-	280.86	268.47	34.99	1.96	0.62
Other Current Assets	-	258.28	337.13	83.67	13.58	12.15
Total Current Assets	-	774.25	777.16	258.97	113.07	96.15
Property, Plant & Equipment	-	236.62	142.93	5.46	2.39	1.45
Long-Term Investments	-	10.65	10.07	-	-	-
Goodwill	-	27.84	27.84	-	-	-
Long-Term Deferred Tax Assets	-	0.68	-	0.12	0.22	0.24
Other Long-Term Assets	-	2.14	8.49	2.71	1.32	0.32
Total Assets	-	1,052	966.48	267.25	116.99	98.16
Accounts Payable	-	123.01	156.57	1.45	24.3	3.29
Accrued Expenses	-	49.65	2.65	0.07	0.37	0.12
Short-Term Debt	-	-	276.58	10.97	-	3.63
Current Portion of Long-Term Debt	-	390	14.43	0.79	-	-
Current Portion of Leases	-	0.92	-	-	-	-
Current Income Taxes Payable	-	-	38.82	-	1.22	2.2
Other Current Liabilities	-	30.84	88.77	5.29	0.04	1.42
Total Current Liabilities	-	594.42	577.81	18.57	25.92	10.66
Long-Term Debt	-	69.27	53.4	1.22	-	-
Long-Term Leases	-	6.76	-	-	-	-
Long-Term Deferred Tax Liabilities	-	6.04	1.81	-	-	-
Other Long-Term Liabilities	-	0	0	-	-0	-
Total Liabilities	-	676.49	633.02	19.79	25.92	10.66
Common Stock	-	211.36	105.68	63.41	31.73	31.73
Additional Paid-In Capital	-	-	105.36	147.63	39.92	39.92
Retained Earnings	-	106.35	84.4	36.43	19.43	15.85
Comprehensive Income & Other	-	-0.32	-	-	-	-
Total Common Equity	403.21	317.39	295.44	247.47	91.07	87.5
Minority Interest	-	58.29	38.02	-	-	-
Shareholders' Equity	478.91	375.69	333.47	247.47	91.07	87.5
Total Liabilities & Equity	-	1,052	966.48	267.25	116.99	98.16
Total Debt	444.53	466.96	344.4	12.98	-	3.63
Net Cash (Debt)	-442.81	-466.57	-310.06	-12.87	4.01	-3.38
Net Cash Per Share	-2.07	-2.21	-2.94	-0.10	0.03	-0.03
Filing Date Shares Outstanding	213.75	211.36	211.36	211.36	105.76	105.76
Total Common Shares Outstanding	213.75	211.36	211.36	211.36	105.76	105.76
Working Capital	-	179.83	199.35	240.39	87.15	85.49
Book Value Per Share	1.87	1.50	1.40	1.17	0.86	0.83
Tangible Book Value	375.37	289.55	267.6	247.47	91.07	87.5
Tangible Book Value Per Share	1.74	1.37	1.27	1.17	0.86	0.83
Land	-	1.19	-	1.19	1.19	1.19
Machinery	-	256.87	-	7.05	2.87	1.73

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