Adcounty Media 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	-	37.17	44.57	3.28	27.44	35.88
Short-Term Investments	-	4.89	0.66	6	0.88	-
Cash & Short-Term Investments	366.13	42.07	45.23	9.28	28.32	35.88
Cash Growth	-	-7.00%	387.57%	-67.24%	-21.08%	11.71%
Accounts Receivable	-	304.31	135.6	137.04	100.49	30.39
Other Receivables	-	-	-	-	-	2.46
Receivables	-	304.31	135.6	137.04	100.49	32.84
Prepaid Expenses	-	0.48	2.25	0.24	0.02	-
Other Current Assets	-	70.75	29.28	44.67	19.38	3.72
Total Current Assets	-	417.61	212.36	191.23	148.2	72.45
Property, Plant & Equipment	-	11.11	2.84	2.62	2.82	1.71
Long-Term Investments	-	47.35	77.58	72.98	31.29	-
Long-Term Deferred Tax Assets	-	1.96	1.33	1.28	0.95	0.06
Other Long-Term Assets	-	1.15	1.02	0.31	3.22	0.58
Total Assets	-	479.18	295.12	268.43	186.48	74.8
Accounts Payable	-	55.54	83.14	136.07	134.75	43.94
Accrued Expenses	-	11.33	4.65	1.22	5.56	0.71
Short-Term Debt	-	-	-	2.89	-	1
Current Portion of Leases	-	2.02	-	-	-	-
Current Income Taxes Payable	-	16.79	0.05	4.3	-	3.36
Other Current Liabilities	-	0.01	0.03	0.31	0.16	1.28
Total Current Liabilities	-	85.68	87.87	144.79	140.46	50.3
Long-Term Leases	-	7.34	-	-	-	-
Pension & Post-Retirement Benefits	-	7.18	4.59	4.49	3.35	-
Other Long-Term Liabilities	-	-	-	-0	-0	-
Total Liabilities	-	100.2	92.45	149.27	143.81	50.3
Common Stock	-	165.38	0.1	0.1	0.1	0.1
Additional Paid-In Capital	-	34.32	-	-	-	-
Retained Earnings	-	179.28	202.57	119.06	42.58	24.41
Shareholders' Equity	950.79	378.98	202.67	119.16	42.68	24.51
Total Liabilities & Equity	-	479.18	295.12	268.43	186.48	74.8
Total Debt	8.37	9.36	-	2.89	-	1
Net Cash (Debt)	357.75	32.7	45.23	6.39	28.32	34.88
Net Cash Growth	-	-27.70%	607.86%	-77.44%	-18.82%	8.60%
Net Cash Per Share	18.34	1.99	2.83	0.40	1.77	2.18
Filing Date Shares Outstanding	22.48	16.54	16.54	16.01	16.01	16.01
Total Common Shares Outstanding	22.48	16.54	16.01	16.01	16.01	16.01
Working Capital	-	331.94	124.49	46.44	7.74	22.15
Book Value Per Share	42.58	22.92	12.66	7.44	2.67	1.53
Tangible Book Value	934.68	378.98	202.67	119.16	42.68	24.51
Tangible Book Value Per Share	41.86	22.92	12.66	7.44	2.67	1.53
Machinery	-	6.61	6.11	4.7	3.7	3

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