Narmada Agrobase Limited (NSE:NARMADA)

Narmada Agrobase Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Cash & Equivalents	-	7.7	5.5	6.52	4.53	5.19
Cash & Short-Term Investments	5.77	7.7	5.5	6.52	4.53	5.19
Cash Growth	-24.21%	39.93%	-15.53%	43.91%	-12.83%	-57.92%
Accounts Receivable	-	133.19	132.24	144.07	162.16	113.54
Receivables	-	133.19	132.24	144.07	162.16	113.54
Inventory	-	99.99	90.15	62.68	43.39	58.98
Prepaid Expenses	-	0.14	0.34	0.26	0.43	0.29
Other Current Assets	-	4.39	4.49	4.5	5.98	7.15
Total Current Assets	-	245.41	232.72	218.02	216.49	185.16
Property, Plant & Equipment	-	31.75	34.37	37.54	35.01	38.85
Long-Term Investments	-	0	0	-	-	-
Long-Term Accounts Receivable	-	0	0	0	7.88	8.95
Other Long-Term Assets	-	2.48	3.18	3.33	3.33	3.33
Total Assets	-	279.65	273.2	264.97	269.21	242.71
Accounts Payable	-	7.51	8.59	8.14	22.62	6.1
Accrued Expenses	-	2.95	2.96	5.12	4.97	4.42
Short-Term Debt	-	95.9	95.25	92.38	70.67	74.2
Current Portion of Long-Term Debt	-	-	0.11	4.57	7.46	2.02
Current Income Taxes Payable	-	2.98	1.59	1.82	2.48	2.36
Other Current Liabilities	-	0.29	0.27	0.26	1.66	1.52
Total Current Liabilities	-	109.63	108.77	112.29	109.86	90.62
Long-Term Debt	-	0.89	5.34	0.32	8.8	8.22
Long-Term Deferred Tax Liabilities	-	0.12	0.27	0.06	1.16	1.31
Other Long-Term Liabilities	-	-	-	-0	-	-
Total Liabilities	-	110.63	114.38	112.68	119.82	100.15
Common Stock	-	135.49	135.49	135.49	135.49	135.49
Comprehensive Income & Other	-	33.53	23.33	16.81	13.91	7.08
Shareholders' Equity	192.11	169.02	158.82	152.3	149.39	142.56
Total Liabilities & Equity	-	279.65	273.2	264.97	269.21	242.71
Total Debt	107.55	96.79	100.69	97.28	86.93	84.44
Net Cash (Debt)	-101.78	-89.08	-95.19	-90.76	-82.4	-79.25
Net Cash Per Share	-4.85	-6.58	-7.03	-6.70	-6.08	-5.47
Filing Date Shares Outstanding	26.32	13.55	13.55	13.55	13.55	15.33
Total Common Shares Outstanding	26.32	13.55	13.55	13.55	13.55	15.33
Working Capital	-	135.79	123.95	105.72	106.63	94.54
Book Value Per Share	14.25	12.47	11.72	11.24	11.03	9.30
Tangible Book Value	192.11	169.02	158.82	152.3	149.39	142.56
Tangible Book Value Per Share	14.25	12.47	11.72	11.24	11.03	9.30
Land	-	11.24	11.24	11.24	5.08	5.08
Buildings	-	24.96	24.96	24.96	24.96	24.96
Machinery	-	30.12	29.97	29.97	29.95	29.59

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.