Cyber 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	-	43.61	43.23	83.13	57.91	29.07
Cash & Short-Term Investments	48.82	43.61	43.23	83.13	57.91	29.07
Cash Growth	23.99%	0.90%	-48.00%	43.54%	99.19%	49.74%
Accounts Receivable	-	300.32	267.01	174.78	125.82	89.29
Other Receivables	-	6.09	-	-	-	-
Receivables	-	306.41	267.01	174.78	125.82	89.29
Inventory	-	0.12	0.12	0.11	0.18	0.18
Prepaid Expenses	-	2.66	10.4	8.82	8.65	6.12
Other Current Assets	-	19.47	21.56	27.99	22.82	24.38
Total Current Assets	-	372.27	342.31	294.82	215.38	149.04
Property, Plant & Equipment	-	36.3	37.01	31.45	30.06	30.67
Long-Term Investments	-	30.08	26.89	8.93	8.93	8.83
Other Intangible Assets	-	0.03	0.14	2.89	5.66	8.34
Long-Term Deferred Tax Assets	-	16.89	17.21	17.64	61.92	69.43
Other Long-Term Assets	-	3.26	4.42	6.38	4.08	3.94
Total Assets	-	459.89	428.86	363	326.93	271.07
Accounts Payable	-	326.31	252.84	220.82	212.69	152.67
Accrued Expenses	-	12.44	15.04	10.01	8.72	16.06
Short-Term Debt	-	3.64	-	-	85.5	0.51
Current Portion of Long-Term Debt	-	11.25	22.54	5.04	24.37	132.65
Current Income Taxes Payable	-	0.73	0.84	0.5	0.43	0.07
Current Unearned Revenue	-	6.4	5.27	3.46	2.84	3.22
Other Current Liabilities	-	42.64	0	-	0	-0
Total Current Liabilities	-	403.41	296.52	239.83	334.55	305.17
Long-Term Debt	-	106.9	81.49	98.92	86.28	73.2
Pension & Post-Retirement Benefits	-	8.2	6.74	7.34	5	6.44
Other Long-Term Liabilities	-	4.09	3.81	4.47	5.57	3.84
Total Liabilities	-	522.6	388.57	350.55	431.4	388.65
Common Stock	-	156.67	156.67	156.67	156.67	156.67
Additional Paid-In Capital	-	247.34	247.34	247.34	223.53	223.53
Retained Earnings	-	-590.25	-472.56	-480.54	-516.05	-514.25
Comprehensive Income & Other	-	22.6	22.37	22.34	25.21	16.2
Total Common Equity	-118.88	-163.64	-46.19	-54.18	-110.64	-117.85
Minority Interest	-	100.94	86.48	66.63	6.17	0.27
Shareholders' Equity	-6.02	-62.71	40.3	12.44	-104.47	-117.58
Total Liabilities & Equity	-	459.89	428.86	363	326.93	271.07
Total Debt	106.79	121.78	104.04	103.96	196.15	206.35
Net Cash (Debt)	-57.98	-78.16	-60.81	-20.83	-138.23	-177.28
Net Cash Per Share	-3.46	-4.99	-3.88	-1.33	-8.82	-11.32
Filing Date Shares Outstanding	16.76	15.67	15.67	15.67	15.67	15.67
Total Common Shares Outstanding	16.76	15.67	15.67	15.67	15.67	15.67
Working Capital	-	-31.14	45.79	54.99	-119.17	-156.13
Book Value Per Share	-6.90	-10.44	-2.95	-3.46	-7.06	-7.52
Tangible Book Value	-118.91	-163.68	-46.33	-57.07	-116.3	-126.19
Tangible Book Value Per Share	-6.90	-10.45	-2.96	-3.64	-7.42	-8.05
Land	-	4.04	4.04	4.04	4.04	4.04
Buildings	-	30.52	29.98	25.11	25.11	25.11
Machinery	-	11.13	9.76	7.14	5.22	11.37
Construction In Progress	-	-	-	0.59	-	-

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