Sea TV Network 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	-	0.65	3.15	2.48	4.94	4.82
Cash & Short-Term Investments	0.85	0.65	3.15	2.48	4.94	4.82
Cash Growth	55.19%	-79.38%	27.05%	-49.76%	2.45%	220.86%
Accounts Receivable	-	55.37	30.15	29.67	35.11	33.96
Receivables	-	60.75	34.08	33.52	46.36	46.69
Inventory	-	0.26	0.43	7.74	8.56	10.77
Prepaid Expenses	-	0.9	0.95	1.01	1.01	1.36
Other Current Assets	-	9.7	10.21	3.26	2.75	2.21
Total Current Assets	-	72.26	48.82	48	63.61	65.85
Property, Plant & Equipment	-	80.56	81.26	87.07	91	94.46
Other Intangible Assets	-	0.59	0.78	0.97	1.17	1.45
Long-Term Accounts Receivable	-	-	-	-	-	5.33
Other Long-Term Assets	-	25.57	25.22	48.1	51.86	53.13
Total Assets	-	178.99	156.08	184.14	207.64	220.22
Accounts Payable	-	101.55	102.93	109.1	101.76	30.73
Accrued Expenses	-	23.44	18.65	12.5	10.46	9.81
Short-Term Debt	-	36.07	35.57	103.54	90.16	61.82
Current Portion of Long-Term Debt	-	-	64.65	565.18	595.58	603.67
Current Unearned Revenue	-	0.09	0.09	3.92	4.24	2.21
Other Current Liabilities	-	192.26	168.05	71.45	71.45	71.44
Total Current Liabilities	-	353.42	389.94	865.69	873.64	779.68
Long-Term Debt	-	227.98	161.14	-	-	-
Pension & Post-Retirement Benefits	-	4.38	4.35	3.8	3.07	2.86
Long-Term Deferred Tax Liabilities	-	0.92	0.57	0.65	0.57	0.86
Other Long-Term Liabilities	-	0.44	0.41	18.66	17.22	87.2
Total Liabilities	-	587.12	556.41	888.8	894.49	870.59
Common Stock	-	120.2	120.2	120.2	120.2	120.2
Additional Paid-In Capital	-	409.59	409.59	409.59	409.59	409.59
Retained Earnings	-	-944.63	-936.77	-1,241	-1,223	-1,186
Comprehensive Income & Other	-	6.7	6.65	6.58	6.44	5.83
Shareholders' Equity	-401.56	-408.14	-400.33	-704.65	-686.85	-650.37
Total Liabilities & Equity	-	178.99	156.08	184.14	207.64	220.22
Total Debt	296.14	264.05	261.36	668.73	685.74	665.49
Net Cash (Debt)	-295.29	-263.4	-258.21	-666.25	-680.8	-660.67
Net Cash Per Share	-24.42	-21.91	-21.48	-55.43	-56.64	-54.96
Filing Date Shares Outstanding	11.9	12.02	12.02	12.02	12.02	12.02
Total Common Shares Outstanding	11.9	12.02	12.02	12.02	12.02	12.02
Working Capital	-	-281.16	-341.13	-817.69	-810.03	-713.83
Book Value Per Share	-33.06	-33.95	-33.31	-58.62	-57.14	-54.11
Tangible Book Value	-402.05	-408.73	-401.11	-705.62	-688.02	-651.82
Tangible Book Value Per Share	-33.10	-34.00	-33.37	-58.70	-57.24	-54.23
Land	-	19.12	19.12	19.12	19.12	19.12
Buildings	-	56.43	56.43	56.43	56.43	56.43
Machinery	-	385	381.62	380.49	377.92	373.44

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