Black Box Limited (NSE:BBOX)

Exscientia Balance Sheet

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	2,294	2,141	1,999	3,017	3,570
Cash & Short-Term Investments	2,294	2,141	1,999	3,017	3,570
Cash Growth	7.14%	7.07%	-33.73%	-15.50%	13.03%
Accounts Receivable	7,857	6,325	5,347	4,187	2,434
Other Receivables	-	5,039	6,748	5,566	3,848
Receivables	7,857	11,365	12,095	9,752	6,283
Inventory	2,097	2,464	3,620	2,259	1,488
Prepaid Expenses	-	470.8	1,628	2,107	1,445
Restricted Cash	-	83.4	82.2	-	73.2
Other Current Assets	9,056	1,611	838.8	932	2,685
Total Current Assets	21,304	18,134	20,263	18,067	15,544
Property, Plant & Equipment	3,561	4,110	4,197	3,847	3,098
Long-Term Investments	328	320.7	304	-	-
Goodwill	3,354	3,341	3,160	3,004	2,692
Other Intangible Assets	770.4	630.7	608.1	474.2	432.7
Long-Term Deferred Tax Assets	231	245.7	198.2	171.4	185.4
Other Long-Term Assets	1,174	989.7	1,293	958.3	1,079
Total Assets	30,721	27,772	30,023	26,522	23,031
Accounts Payable	5,556	6,990	11,581	10,089	5,156
Accrued Expenses	-	1,484	2,381	1,948	3,607
Short-Term Debt	-	132.9	255.5	255	327.6
Current Portion of Long-Term Debt	211.1	221.8	214.5	195.9	403.8
Current Portion of Leases	542.3	483.7	544.5	903.8	577.7
Current Income Taxes Payable	225.7	217.6	96.9	81	681.5
Current Unearned Revenue	4,586	5,012	5,050	4,717	5,001
Other Current Liabilities	2,496	990.8	311.3	961.6	1,183
Total Current Liabilities	13,617	15,532	20,435	19,151	16,938
Long-Term Debt	6,326	3,618	3,050	2,289	1,194
Long-Term Leases	2,342	2,666	2,216	1,165	941.8
Long-Term Unearned Revenue	411.7	537.1	548.2	509.8	247.5
Other Long-Term Liabilities	438.2	111.8	128.7	110.1	871.2
Total Liabilities	23,134	22,963	27,063	23,918	20,964
Common Stock	338.7	336.1	335.8	328.1	325.3
Additional Paid-In Capital	-	2,729	2,725	2,231	2,204
Retained Earnings	-	1,271	-105.9	-342.9	-1,070
Comprehensive Income & Other	7,249	472.9	5	387.7	608.2
Total Common Equity	7,587	4,809	2,960	2,604	2,067
Shareholders' Equity	7,587	4,809	2,960	2,604	2,067
Total Liabilities & Equity	30,721	27,772	30,023	26,522	23,031
Total Debt	9,421	7,123	6,281	4,808	3,445
Net Cash (Debt)	-7,127	-4,982	-4,281	-1,791	125.6
Net Cash Per Share	-42.15	-29.60	-25.53	-10.80	0.83
Filing Date Shares Outstanding	169.35	168.03	167.9	164.06	162.64
Total Common Shares Outstanding	169.35	168.03	167.9	164.06	162.64
Working Capital	7,687	2,602	-171.8	-1,084	-1,394
Book Value Per Share	44.80	28.62	17.63	15.87	12.71
Tangible Book Value	3,463	837.4	-807.5	-873.7	-1,058
Tangible Book Value Per Share	20.45	4.98	-4.81	-5.33	-6.50
Land	-	-	4	192.9	186.9
Buildings	-	7.9	494.7	901.1	873.2
Machinery	-	2,244	2,006	2,030	1,629
Leasehold Improvements	-	180	175.3	105.6	84.1

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