Themis Medicare Limited (NSE:THEMISMED)

Exscientia Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	-	128.37	99.22	125.47	202.79	190.18
Short-Term Investments	-	-	0.03	0.03	0.03	0.03
Cash & Short-Term Investments	128.37	128.37	99.25	125.5	202.83	190.21
Cash Growth	29.34%	29.34%	-20.91%	-38.13%	6.63%	468.68%
Accounts Receivable	-	1,771	1,779	1,450	1,006	776.09
Other Receivables	-	-	1.66	1.66	7.67	7.67
Receivables	-	1,771	1,781	1,452	1,013	783.77
Inventory	-	843.15	705.74	689.52	608.09	584.94
Prepaid Expenses	-	-	62.2	54.57	41.28	40.26
Restricted Cash	-	-	61.23	32.11	24.72	23.58
Other Current Assets	-	296.12	222.14	291.71	251.35	231.94
Total Current Assets	-	3,039	2,932	2,645	2,142	1,855
Property, Plant & Equipment	-	1,745	1,704	1,640	1,456	1,344
Long-Term Investments	-	959.5	898.12	703.62	581.26	452.36
Other Intangible Assets	-	3.34	5.52	7.7	9.89	12.07
Other Long-Term Assets	-	133.45	124.69	142.61	89.36	48.62
Total Assets	-	5,880	5,664	5,140	4,278	3,711
Accounts Payable	-	514.38	472.92	400.45	318.74	307.92
Accrued Expenses	-	29.33	34.59	30.59	25.99	19.05
Short-Term Debt	-	-	473.66	489.2	431.07	575.72
Current Portion of Long-Term Debt	-	643.77	212.21	142.45	112.59	58.63
Current Portion of Leases	-	-	4.41	7.75	10.71	10.11
Current Income Taxes Payable	-	58.5	74.2	75	27.5	-
Other Current Liabilities	-	315.27	273.86	245.86	168.59	311.63
Total Current Liabilities	-	1,561	1,546	1,391	1,095	1,283
Long-Term Debt	-	186.12	251.33	266.98	223.07	213.68
Long-Term Leases	-	-	16.41	17.48	19.94	20.12
Long-Term Deferred Tax Liabilities	-	88.31	73.93	69.41	64.72	9.48
Other Long-Term Liabilities	-	18.65	-	-	-	-
Total Liabilities	-	1,854	1,888	1,745	1,403	1,526
Common Stock	-	92.04	92.04	92.03	92	91.89
Additional Paid-In Capital	-	-	355.66	355.26	354.44	350.61
Retained Earnings	-	-	2,993	2,606	2,082	1,391
Comprehensive Income & Other	-	3,934	336.24	340.82	346.67	351.96
Total Common Equity	4,026	4,026	3,777	3,394	2,875	2,185
Minority Interest	-	-0.01	-0.01	-0.01	-0.01	-0.01
Shareholders' Equity	4,026	4,026	3,777	3,394	2,875	2,185
Total Liabilities & Equity	-	5,880	5,664	5,140	4,278	3,711
Total Debt	829.89	829.89	958.02	923.85	797.38	878.26
Net Cash (Debt)	-701.52	-701.52	-858.77	-798.35	-594.55	-688.04
Net Cash Per Share	-7.61	-7.62	-9.31	-8.66	-6.45	-7.49
Filing Date Shares Outstanding	92.34	92.04	92.04	92.03	92	91.88
Total Common Shares Outstanding	92.34	92.04	92.04	92.03	92	91.88
Working Capital	-	1,477	1,386	1,254	1,046	571.63
Book Value Per Share	43.74	43.74	41.03	36.88	31.25	23.78
Tangible Book Value	4,023	4,023	3,771	3,387	2,865	2,173
Tangible Book Value Per Share	43.70	43.70	40.97	36.80	31.14	23.65
Land	-	-	335.71	335.71	335.71	335.71
Buildings	-	-	240.82	225.44	196.12	185.68
Machinery	-	-	1,438	1,275	1,031	854.31
Construction In Progress	-	-	52.04	52	25.62	24.72

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.