Makers Laboratories 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	-	2.43	4.14	7.22	23.09	52.73
Short-Term Investments	-	-	42.1	32.1	58.5	-
Trading Asset Securities	-	-	-	-	-	7.54
Cash & Short-Term Investments	38.9	2.43	46.24	39.32	81.59	60.27
Cash Growth	-49.36%	-94.75%	17.57%	-51.80%	35.37%	595.44%
Accounts Receivable	-	280.36	201.45	200.77	135.55	176.5
Other Receivables	-	7.52	6.39	4.76	9.06	7.13
Receivables	-	287.89	207.87	205.58	244.7	183.63
Inventory	-	340.37	338.05	313.21	238.44	274.67
Prepaid Expenses	-	4.38	3.64	3.53	2.76	1.53
Other Current Assets	-	47.64	102.25	70.88	61.62	90.3
Total Current Assets	-	682.7	698.05	632.52	629.11	610.39
Property, Plant & Equipment	-	737.25	857.54	842.88	774.52	712.21
Long-Term Investments	-	1.44	1.19	0.78	2.21	12.15
Other Intangible Assets	-	10.21	11.28	7.21	2.28	3.31
Other Long-Term Assets	-	47.88	44.5	39.55	35.19	23.87
Total Assets	-	1,479	1,613	1,523	1,443	1,362
Accounts Payable	-	116.99	167.04	101.4	54.61	145.29
Accrued Expenses	-	19.05	29.86	21.78	21.43	26.52
Short-Term Debt	-	2.96	71.93	45.54	116.69	63.23
Current Portion of Long-Term Debt	-	10.31	14.2	25.87	28.42	24.53
Current Portion of Leases	-	3.19	1.98	1.61	2.55	0.9
Current Income Taxes Payable	-	1.46	-	-	1.88	11.91
Current Unearned Revenue	-	19.11	18.33	24.09	34.66	6.69
Other Current Liabilities	-	38.94	68.4	55.08	69.85	52.16
Total Current Liabilities	-	212.01	371.73	275.38	330.08	331.23
Long-Term Debt	-	20.57	90.85	43.18	26.87	55.28
Long-Term Leases	-	13.58	15.97	17.95	19.45	22
Pension & Post-Retirement Benefits	-	-	-	-	0.89	1.62
Long-Term Deferred Tax Liabilities	-	78.73	78.17	77.02	81.71	83.88
Other Long-Term Liabilities	-	2.67	12.47	12.68	3.42	2.2
Total Liabilities	-	327.56	569.18	426.2	462.41	496.21
Common Stock	-	59	59	59	49.17	49.17
Additional Paid-In Capital	-	144.94	144.94	144.94	10.86	10.86
Retained Earnings	-	437.96	363.6	425.51	472.99	419.42
Comprehensive Income & Other	-	63.15	62.92	62.56	62.78	61.83
Total Common Equity	707.63	705.06	630.47	692.01	595.8	541.29
Minority Interest	-	446.86	412.91	404.73	385.12	324.43
Shareholders' Equity	1,165	1,152	1,043	1,097	980.92	865.72
Total Liabilities & Equity	-	1,479	1,613	1,523	1,443	1,362
Total Debt	79.53	50.62	194.92	134.15	193.97	165.95
Net Cash (Debt)	-40.64	-48.19	-148.69	-94.83	-112.39	-105.68
Net Cash Per Share	-6.88	-8.17	-25.20	-15.77	-22.86	-21.49
Filing Date Shares Outstanding	5.9	5.9	5.9	5.9	4.92	4.92
Total Common Shares Outstanding	5.9	5.9	5.9	5.9	4.92	4.92
Working Capital	-	470.7	326.32	357.15	299.03	279.16
Book Value Per Share	121.48	119.49	106.85	117.28	121.17	110.09
Tangible Book Value	698.02	694.85	619.19	684.8	593.52	537.98
Tangible Book Value Per Share	119.83	117.76	104.94	116.06	120.71	109.41
Land	-	284.67	302.71	302.71	302.71	302.71
Buildings	-	119.52	192.1	188.48	166.49	146.52
Machinery	-	744.55	812.73	759.98	589.34	340.42
Construction In Progress	-	5.93	3.16	4.54	93.84	1.62

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