Kay Power and Paper 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	-	2.55	1.98	0.78	10.73	7.15
Cash & Short-Term Investments	9.32	2.55	1.98	0.78	10.73	7.15
Cash Growth	159.19%	28.47%	153.00%	-92.70%	50.12%	366.44%
Accounts Receivable	-	51.8	29.28	20.7	33.17	25.35
Receivables	-	51.8	29.28	20.7	33.17	25.35
Inventory	-	27.29	17.77	35.48	65.12	50.78
Other Current Assets	-	102.62	4.58	18.2	6.27	11.64
Total Current Assets	-	184.26	53.62	75.17	115.28	94.92
Property, Plant & Equipment	-	415.95	277.38	229.36	118.52	126.85
Long-Term Investments	-	9.13	8.94	143.4	8.9	0.6
Other Intangible Assets	-	0	0	0	0	0
Long-Term Deferred Charges	-	0	-	-	-	-
Other Long-Term Assets	-	13.94	10.86	4.69	4.42	4.3
Total Assets	-	623.29	350.81	452.63	247.13	226.67
Accounts Payable	-	114.42	42.35	131.35	38.62	36.12
Accrued Expenses	-	1.08	1.07	0.75	4.81	3.59
Short-Term Debt	-	-	-	-	-	0.16
Other Current Liabilities	-	0.11	0.24	0.13	1.47	0.48
Total Current Liabilities	-	115.61	43.66	132.23	44.89	40.35
Long-Term Debt	-	8.38	272.48	300.76	196.69	181.69
Other Long-Term Liabilities	-	-	-0	-	-0	-
Total Liabilities	-	123.99	316.14	432.99	241.58	222.03
Common Stock	-	220.9	106.4	106.4	106.4	106.4
Additional Paid-In Capital	-	230.4	-	-	0.26	0.26
Retained Earnings	-	-65.74	-	-	-106.1	-107.02
Comprehensive Income & Other	-	113.74	-71.73	-86.76	5	5
Shareholders' Equity	507.89	499.3	34.67	19.64	5.55	4.64
Total Liabilities & Equity	-	623.29	350.81	452.63	247.13	226.67
Total Debt	31.79	8.38	272.48	300.76	196.69	181.84
Net Cash (Debt)	-22.47	-5.83	-270.5	-299.98	-185.96	-174.7
Net Cash Per Share	-0.90	-0.26	-25.37	-28.14	-18.30	-17.19
Filing Date Shares Outstanding	42.7	22.09	10.64	10.64	10.64	10.64
Total Common Shares Outstanding	42.7	22.09	10.64	10.64	10.64	10.64
Working Capital	-	68.64	9.95	-57.06	70.39	54.57
Book Value Per Share	25.91	22.60	3.26	1.85	0.52	0.44
Tangible Book Value	507.89	499.3	34.67	19.64	5.55	4.64
Tangible Book Value Per Share	25.91	22.60	3.26	1.85	0.52	0.44
Land	-	1.7	1.7	-	1.7	1.7
Buildings	-	15.18	15.1	-	11.85	11.85
Machinery	-	473.06	320.18	-	140.61	140.64

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