Vertoz 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	-	127.95	107.93	64.04	29.66	29.62
Cash & Short-Term Investments	47.44	127.95	107.93	64.04	29.66	29.62
Cash Growth	-74.32%	18.55%	68.53%	115.94%	0.14%	-0.42%
Accounts Receivable	-	610.88	532	377.04	262.08	232.12
Other Receivables	-	37.9	41.67	11.32	2.76	-
Receivables	-	988.64	763.32	564.6	272.65	232.52
Prepaid Expenses	-	15.11	2.45	-	-	-
Other Current Assets	-	458.79	106.49	90.44	4.93	5.63
Total Current Assets	-	1,590	980.18	719.08	307.24	267.76
Property, Plant & Equipment	-	46.44	46.98	6.57	8.45	13.17
Long-Term Investments	-	65.44	49.78	-	-	-
Other Intangible Assets	-	810.21	881.16	562.05	542.09	551.44
Long-Term Deferred Tax Assets	-	6.57	3.82	-	-	-
Other Long-Term Assets	-	17.59	17.26	14.27	4.46	6.11
Total Assets	-	2,537	1,979	1,302	862.23	838.49
Accounts Payable	-	318.08	170.92	128.35	38.86	61.68
Accrued Expenses	-	23.87	23.19	14.45	27.95	23.38
Short-Term Debt	-	182.85	138.83	79.33	78.88	108.18
Current Portion of Long-Term Debt	-	0.95	1.11	5.3	7.37	9.59
Current Portion of Leases	-	14.21	27.99	2.99	-	-
Current Income Taxes Payable	-	11.9	8.58	32.13	20.05	20.63
Other Current Liabilities	-	38.71	3.86	3.86	4.72	6.81
Total Current Liabilities	-	590.55	374.47	266.41	177.82	230.27
Long-Term Debt	-	0.32	3.34	2.2	7.35	15.36
Long-Term Leases	-	13.24	-	-	6.34	9.22
Pension & Post-Retirement Benefits	-	14.33	11.65	6.31	5.36	3.77
Long-Term Deferred Tax Liabilities	-	-	0	0.98	0.88	1.26
Other Long-Term Liabilities	-	14.27	2.62	1.5	1.46	1.3
Total Liabilities	-	632.72	392.08	277.4	199.21	261.18
Common Stock	-	852.3	420.3	119.7	119.7	119.7
Additional Paid-In Capital	-	402.81	762.89	85.31	85.31	86.41
Retained Earnings	-	981.02	726.91	541.45	431.53	371.86
Comprehensive Income & Other	-	-332.1	-326.46	278.1	26.48	-0.66
Total Common Equity	2,293	1,904	1,584	1,025	663.03	577.31
Minority Interest	-	-	3.45	-	-	-
Shareholders' Equity	2,293	1,904	1,587	1,025	663.03	577.31
Total Liabilities & Equity	-	2,537	1,979	1,302	862.23	838.49
Total Debt	183.78	211.57	171.26	89.82	99.94	142.35
Net Cash (Debt)	-136.34	-83.62	-63.33	-25.78	-70.28	-112.73
Net Cash Per Share	-0.47	-0.10	-0.20	-1.08	-2.94	-4.71
Filing Date Shares Outstanding	85.98	852.3	84.06	27.54	23.94	23.94
Total Common Shares Outstanding	85.98	852.3	84.06	23.94	23.94	23.94
Working Capital	-	999.94	605.71	452.67	129.42	37.49
Book Value Per Share	28.69	2.23	18.84	42.80	27.70	24.11
Tangible Book Value	1,169	1,094	702.49	462.51	120.94	25.87
Tangible Book Value Per Share	14.63	1.28	8.36	19.32	5.05	1.08
Buildings	-	5	5	-	-	-
Machinery	-	76.77	67.38	43.38	41.59	43.92

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