Laxmi Cotspin 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	-	7.01	10.02	3.52	1.53	15.19
Cash & Short-Term Investments	4.8	7.01	10.02	3.52	1.53	15.19
Cash Growth	27.80%	-30.05%	184.66%	130.82%	-89.96%	-4.04%
Accounts Receivable	-	33.22	38.35	61.48	87.11	196.23
Other Receivables	-	80.54	112.11	48.76	42.51	23.08
Receivables	-	113.76	150.46	110.24	129.62	220.53
Inventory	-	455.86	526.93	470.2	474.2	304.07
Prepaid Expenses	-	0.95	1.19	0.96	1.24	1.1
Other Current Assets	-	130.85	98.5	104.92	163.1	79.36
Total Current Assets	-	708.42	787.1	689.83	769.68	620.25
Property, Plant & Equipment	-	453.72	384.23	268.91	287.86	292.06
Long-Term Investments	-	25.86	24.23	21.03	18.75	-
Long-Term Deferred Tax Assets	-	5.51	4.35	3.68	-	-
Other Long-Term Assets	-	-	-	-	-	0
Total Assets	-	1,194	1,200	983.46	1,076	912.31
Accounts Payable	-	57.71	7.49	53.99	64.17	51.5
Accrued Expenses	-	17	15.75	20.9	13.22	8.83
Short-Term Debt	-	373.06	403.42	290.16	294.05	155.38
Current Portion of Long-Term Debt	-	36.61	33.24	43.46	49.78	25.95
Current Income Taxes Payable	-	-	-	-	4.15	1.75
Other Current Liabilities	-	18.4	41.33	4.29	3.54	45.72
Total Current Liabilities	-	502.79	501.22	412.8	428.91	289.14
Long-Term Debt	-	57.9	65.19	89.13	102.55	135.23
Pension & Post-Retirement Benefits	-	4.91	4.41	4.04	5	4.39
Long-Term Deferred Tax Liabilities	-	-	-	-	4.06	2.42
Other Long-Term Liabilities	-	-	0	-	-0	-
Total Liabilities	-	565.61	570.82	505.97	540.51	431.18
Common Stock	-	171.48	171.48	171.48	171.48	171.48
Additional Paid-In Capital	-	55.53	55.53	55.53	55.53	55.53
Retained Earnings	-	272.98	247.33	250.02	308.61	203.82
Comprehensive Income & Other	-	127.93	154.75	0.46	0.16	50.29
Shareholders' Equity	642.09	627.91	629.09	477.49	535.77	481.12
Total Liabilities & Equity	-	1,194	1,200	983.46	1,076	912.31
Total Debt	422.93	467.58	501.85	422.75	446.38	316.56
Net Cash (Debt)	-418.14	-460.57	-491.83	-419.23	-444.85	-301.37
Net Cash Per Share	-24.75	-26.86	-28.68	-24.45	-25.94	-17.57
Filing Date Shares Outstanding	17.2	17.15	17.15	17.15	17.4	17.15
Total Common Shares Outstanding	17.2	17.15	17.15	17.15	17.4	17.15
Working Capital	-	205.63	285.88	277.03	340.77	331.11
Book Value Per Share	37.87	36.62	36.69	27.85	30.80	28.06
Tangible Book Value	642.09	627.91	629.09	477.49	535.77	481.12
Tangible Book Value Per Share	37.87	36.62	36.69	27.85	30.80	28.06
Land	-	194.63	141.96	3.34	3.34	3.34
Buildings	-	177.44	161.08	161.08	160.34	155.66
Machinery	-	685.17	678.05	679.48	678.39	674.43
Construction In Progress	-	60.37	36.21	31.26	20.31	19.69

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