Vikram Thermo (India) 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	-	1.62	28.81	33	13.82	1.47
Trading Asset Securities	-	-	149.65	112.03	107.23	102.7
Cash & Short-Term Investments	109.99	1.62	178.45	145.03	121.05	104.17
Cash Growth	-36.66%	-99.09%	23.05%	19.81%	16.20%	278.36%
Accounts Receivable	-	442.43	393.09	333.54	236.47	199.26
Other Receivables	-	13.05	10	8.3	5.91	1.89
Receivables	-	455.71	403.35	342.05	242.61	202.33
Inventory	-	106.38	146.63	99.3	116.42	90.82
Prepaid Expenses	-	5.11	6.69	4.48	4.09	4.94
Other Current Assets	-	58.82	13.95	13.51	6.38	10.81
Total Current Assets	-	627.63	749.07	604.37	490.56	413.07
Property, Plant & Equipment	-	451.59	629.03	606.18	534.21	500.22
Other Intangible Assets	-	0.17	0.05	0.16	0.41	0.85
Other Long-Term Assets	-	379.53	38.59	51.35	8.34	9.16
Total Assets	-	1,459	1,427	1,272	1,044	923.29
Accounts Payable	-	103.72	127.37	107.09	97.06	88.88
Accrued Expenses	-	41.84	27.35	23.12	13.55	11.11
Short-Term Debt	-	16.86	-	96.21	42.63	4.05
Current Portion of Long-Term Debt	-	25.23	23.31	18.52	18.08	34.22
Current Income Taxes Payable	-	-	-	-	-	6.05
Other Current Liabilities	-	13.04	31.72	27.31	22.88	36.88
Total Current Liabilities	-	200.68	209.75	272.25	194.2	181.18
Long-Term Debt	-	21.88	47.13	70.41	88.44	66.02
Long-Term Deferred Tax Liabilities	-	21.82	34.6	32.64	26.17	19.18
Other Long-Term Liabilities	-	-	0	-	0	-
Total Liabilities	-	244.39	291.48	375.29	308.81	266.38
Common Stock	-	313.58	313.58	313.58	62.72	62.72
Additional Paid-In Capital	-	48.23	48.23	48.23	48.23	48.23
Retained Earnings	-	852.71	773.47	534.96	623.76	545.97
Shareholders' Equity	1,373	1,215	1,135	896.77	734.7	656.92
Total Liabilities & Equity	-	1,459	1,427	1,272	1,044	923.29
Total Debt	21.79	63.98	70.44	185.14	149.15	104.28
Net Cash (Debt)	88.2	-62.36	108.02	-40.11	-28.1	-0.11
Net Cash Per Share	2.82	-1.99	3.44	-1.28	-0.90	-0.00
Filing Date Shares Outstanding	31.32	31.36	31.36	31.36	31.36	31.36
Total Common Shares Outstanding	31.32	31.36	31.36	31.36	31.36	31.36
Working Capital	-	426.95	539.32	332.12	296.36	231.89
Book Value Per Share	43.76	38.73	36.20	28.60	23.43	20.95
Tangible Book Value	1,373	1,214	1,135	896.61	734.29	656.07
Tangible Book Value Per Share	43.76	38.73	36.20	28.59	23.42	20.92
Land	-	78.44	135.49	132.37	71.14	44.66
Buildings	-	163.46	174.25	173.47	172.2	140.7
Machinery	-	323.37	475.83	439.34	399.84	221.13
Construction In Progress	-	2.36	14.32	-	-	176.57

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.