Fervent Synergies 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	-	0.55	0.12	2.12	2.87	0.78
Short-Term Investments	-	-	-	-	-	50
Cash & Short-Term Investments	0.13	0.55	0.12	2.12	2.87	50.78
Cash Growth	-88.60%	349.59%	-94.20%	-26.01%	-94.35%	-65.92%
Accounts Receivable	-	-	-	14.07	8.98	26.09
Other Receivables	-	0.02	0.76	1.73	2.37	1.43
Receivables	-	410.02	228.26	270.8	266.34	202.52
Other Current Assets	-	2.31	1.48	0.96	1.02	0.66
Total Current Assets	-	412.88	229.87	273.88	270.23	253.96
Property, Plant & Equipment	-	4.54	4.9	5.3	5.65	5.95
Long-Term Investments	-	-	-	-	-	5.72
Other Long-Term Assets	-	70.35	70.35	155.36	155.36	171.74
Total Assets	-	487.77	305.11	434.54	431.24	437.37
Accrued Expenses	-	0.35	0.24	0.23	0.22	5.07
Current Income Taxes Payable	-	0.01	-	1.07	0.04	0.57
Other Current Liabilities	-	-	0.05	0.03	0.1	0.18
Total Current Liabilities	-	0.35	0.29	1.33	0.35	5.82
Pension & Post-Retirement Benefits	-	0.47	0.5	0.42	0.4	0.46
Long-Term Deferred Tax Liabilities	-	0.52	0.57	0.61	0.63	0.65
Other Long-Term Liabilities	-	0	-	0	-0	0
Total Liabilities	-	1.35	1.35	2.36	1.37	6.92
Common Stock	-	437.5	300	300	300	300
Additional Paid-In Capital	-	10	10	10	10	10
Retained Earnings	-	23.29	-6.24	122.17	119.87	120.45
Comprehensive Income & Other	-	15.63	-	-	-	-
Shareholders' Equity	541.45	486.42	303.76	432.17	429.87	430.45
Total Liabilities & Equity	-	487.77	305.11	434.54	431.24	437.37
Net Cash (Debt)	0.13	0.55	0.12	2.12	2.87	50.78
Net Cash Growth	-88.60%	349.59%	-94.20%	-26.01%	-94.35%	-65.92%
Net Cash Per Share	0.00	0.01	0.00	0.07	0.10	1.69
Filing Date Shares Outstanding	49.66	43.75	30	30	30	30
Total Common Shares Outstanding	49.66	43.75	30	30	30	30
Working Capital	-	412.52	229.58	272.55	269.88	248.15
Book Value Per Share	11.24	11.12	10.13	14.41	14.33	14.35
Tangible Book Value	541.45	486.42	303.76	432.17	429.87	430.45
Tangible Book Value Per Share	11.24	11.12	10.13	14.41	14.33	14.35
Buildings	-	5.35	5.35	5.35	5.35	5.35
Machinery	-	2.87	2.84	2.84	2.8	2.72

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