CIC Holdings Balance Sheet

Financials in millions LKR. Fiscal year is April - March.

Millions LKR. 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	5,331	5,045	5,416	1,942	2,277	1,355
Short-Term Investments	2,955	2,179	1,906	4,306	3,809	2,895
Cash & Short-Term Investments	8,286	7,225	7,322	6,247	6,086	4,250
Cash Growth	-4.44%	-1.33%	17.20%	2.65%	43.20%	47.95%
Accounts Receivable	17,104	12,213	9,394	6,150	4,840	4,918
Other Receivables	5,463	3,825	3,281	3,655	7,572	5,907
Receivables	22,567	16,067	12,705	9,828	12,448	10,873
Inventory	20,444	20,966	18,749	18,215	9,809	8,490
Prepaid Expenses	-	6.7	8.34	4.9	6.84	12.15
Other Current Assets	260.92	252.36	410.28	1,306	1,483	2,119
Total Current Assets	51,557	44,517	39,195	35,602	29,833	25,744
Property, Plant & Equipment	15,527	14,549	12,703	12,733	12,858	12,215
Long-Term Investments	33,443	29,351	25,207	6,418	2,738	1,399
Goodwill	-	533.48	533.48	533.48	244.24	235.76
Other Intangible Assets	581.28	64.73	91.73	113.01	128.94	154.72
Long-Term Deferred Tax Assets	18.98	18.08	251.31	7.96	10.85	58.7
Other Long-Term Assets	445.12	423.34	506.76	395.71	314.01	223.53
Total Assets	101,573	89,456	78,487	55,803	46,127	40,031
Accounts Payable	3,997	6,427	4,764	4,601	9,461	8,308
Accrued Expenses	4,539	1,493	1,423	801.42	642.36	585.9
Short-Term Debt	-	25,928	24,978	14,874	10,808	9,229
Current Portion of Long-Term Debt	32,872	360.49	2.7	57.06	115.96	259.13
Current Portion of Leases	-	46.26	44.62	51.85	27.08	23.72
Current Income Taxes Payable	1,876	1,369	1,020	1,265	418.05	458.31
Current Unearned Revenue	353.47	353.47	246.53	219.63	156.29	126.56
Other Current Liabilities	110.05	1,879	2,460	3,031	1,689	2,238
Total Current Liabilities	43,748	37,857	34,940	24,902	23,317	21,229
Long-Term Debt	2,772	1,488	-	2.7	59.99	150.93
Long-Term Leases	-	412.98	399.99	304.28	278.08	177.95
Long-Term Unearned Revenue	1.06	1.2	1.37	1.55	7.24	7.83
Pension & Post-Retirement Benefits	1,796	1,610	1,301	897.36	820.07	769.59
Long-Term Deferred Tax Liabilities	1,663	1,661	1,850	1,866	1,530	1,393
Total Liabilities	49,979	43,029	38,492	27,974	26,013	23,728
Common Stock	1,008	1,008	1,008	1,008	1,008	1,008
Retained Earnings	40,541	36,010	31,506	19,048	12,358	9,475
Comprehensive Income & Other	3,084	3,101	2,379	2,940	3,145	2,741
Total Common Equity	44,634	40,120	34,893	22,996	16,511	13,224
Minority Interest	6,960	6,307	5,102	4,833	3,603	3,079
Shareholders' Equity	51,594	46,427	39,995	27,829	20,114	16,303
Total Liabilities & Equity	101,573	89,456	78,487	55,803	46,127	40,031
Total Debt	35,644	28,236	25,426	15,290	11,290	9,841
Net Cash (Debt)	-27,359	-21,011	-18,104	-9,043	-5,204	-5,591
Net Cash Per Share	-14.43	-11.09	-9.55	-4.77	-2.75	-2.95
Filing Date Shares Outstanding	1,895	1,895	1,895	1,895	1,895	1,895
Total Common Shares Outstanding	1,895	1,895	1,895	1,895	1,895	1,895
Working Capital	7,809	6,660	4,254	10,700	6,516	4,515
Book Value Per Share	23.55	21.17	18.41	12.13	8.71	6.98
Tangible Book Value	44,053	39,521	34,268	22,350	16,137	12,834
Tangible Book Value Per Share	23.24	20.85	18.08	11.79	8.51	6.77
Land	-	5,692	4,730	4,657	4,652	3,994
Buildings	-	6,098	5,905	5,827	5,646	5,589
Machinery	-	10,795	9,694	9,360	8,798	8,580
Construction In Progress	-	495.64	94.56	56.19	107.95	21.61

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