Apollo Pipes Limited (NSE:APOLLOPIPE)

Apollo Pipes Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	1,319	544.44	338.9	266.9	1.18
Short-Term Investments	-	1.24	1.3	152.8	722.63
Cash & Short-Term Investments	1,319	545.69	340.2	419.7	723.81
Cash Growth	141.69%	60.40%	-18.94%	-42.02%	-43.45%
Accounts Receivable	949.83	795.51	657.5	705	626.91
Other Receivables	-	82.89	62.9	113.3	138.66
Receivables	988.01	914.27	758	875	828.88
Inventory	2,130	1,987	1,708	1,316	782.16
Prepaid Expenses	-	21.79	13.9	31.6	5.9
Restricted Cash	58.64	-	7.4	-	-
Other Current Assets	410.43	240.94	475.9	206.9	190.44
Total Current Assets	4,906	3,710	3,303	2,850	2,531
Property, Plant & Equipment	5,611	4,741	2,653	2,224	2,074
Long-Term Investments	648.58	515.76	400.7	41.5	3.05
Goodwill	309.97	309.97	208.8	208.8	208.8
Other Intangible Assets	1.69	1.76	1.2	2.4	4.54
Long-Term Deferred Tax Assets	381.86	381.86	-	-	-
Other Long-Term Assets	433.7	446.25	53.2	112.9	121.38
Total Assets	12,293	10,106	6,620	5,439	4,943
Accounts Payable	1,744	1,669	1,179	549.9	481.63
Accrued Expenses	121.15	620.92	208.1	304.2	205.96
Short-Term Debt	-	614.89	425.5	202.7	340.54
Current Portion of Long-Term Debt	504.93	55.49	11.1	92.1	106.23
Current Income Taxes Payable	15.95	13.11	19	64.5	38.21
Other Current Liabilities	497.23	270.49	141.1	50.3	35.89
Total Current Liabilities	2,884	3,244	1,984	1,264	1,208
Long-Term Debt	412.77	17.25	-	91.8	182
Long-Term Leases	0.57	0.57	0.6	0.6	0.56
Long-Term Deferred Tax Liabilities	123.94	103.3	43.9	13.6	23.71
Other Long-Term Liabilities	944.42	946.96	-	-	-
Total Liabilities	4,365	4,366	2,047	1,385	1,428
Common Stock	440.48	393.53	393.3	393.3	131.09
Additional Paid-In Capital	-	1,556	1,543	1,543	1,806
Retained Earnings	-	2,494	2,070	1,871	1,373
Comprehensive Income & Other	7,487	1,297	565.8	246.8	205.12
Total Common Equity	7,928	5,740	4,572	4,053	3,515
Shareholders' Equity	7,928	5,740	4,572	4,053	3,515
Total Liabilities & Equity	12,293	10,106	6,620	5,439	4,943
Total Debt	918.27	688.2	437.2	387.2	629.32
Net Cash (Debt)	400.62	-142.52	-97	32.5	94.48
Net Cash Growth	-	-	-	-65.60%	-75.05%
Net Cash Per Share	9.50	-3.54	-2.47	0.83	2.40
Filing Date Shares Outstanding	44.05	39.35	39.33	39.33	39.33
Total Common Shares Outstanding	44.05	39.35	39.33	39.33	39.33
Working Capital	2,022	465.6	1,319	1,586	1,323
Book Value Per Share	179.98	145.87	116.26	103.06	89.37
Tangible Book Value	7,616	5,429	4,362	3,842	3,301
Tangible Book Value Per Share	172.90	137.95	110.92	97.69	83.94
Land	-	2,098	833	452.3	448.09
Buildings	-	1,297	967.9	869.4	746.52
Machinery	-	3,362	1,926	1,680	1,402
Construction In Progress	-	84.19	55.9	70.6	77.1

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