Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
37,403.19
34,122.07
29,578.30
26,188.88
23,249.70
22,911.26
Shareholder's Funds
37,403.19
34,122.07
29,578.30
26,188.88
23,249.70
22,911.26
Minority Interest
16,520.86
14,884.27
12,628.40
10,371.36
7,786.64
7,338.79
Long-Term Borrowings
13,769.56
14,130.99
20,990.24
19,359.57
19,091.86
21,651.30
Secured Loans
13,769.56
14,130.99
20,990.24
19,359.57
19,091.86
21,651.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
780.96
607.22
479.35
293.07
145.36
198.74
Other Long Term Liabilities
1095.99
966.16
767.72
731.66
718.85
1050.65
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
246.51
239.34
236.33
250.40
225.40
236.70
Total Non-Current Liabilities
13,555.55
14,227.14
20,545.10
19,146.26
18,699.45
20,026.06
Current Liabilities
Trade Payables
433.16
538.52
482.50
387.64
336.47
334.16
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
246.51
239.34
236.33
250.40
225.40
236.70
Total Current Liabilities
7,877.77
6,205.08
9,510.55
7,255.04
5,005.00
6,651.81
Total Liabilities
75,357.37
69,438.56
72,262.35
62,961.54
54,740.78
56,927.92
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
1,54,387.28
1,38,128.85
1,23,530.45
1,10,610.35
93,465.76
92,459.60
Less: Accumulated Depreciation
1,04,483.11
92,601.48
79,177.16
70,251.11
56,345.55
53,765.70
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
49,904.16
45,527.38
44,353.29
40,359.24
37,120.21
38,693.89
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
121.76
117.30
88.16
83.48
66.95
456.80
Total Non-Current Assets
50,298.39
45,944.44
44,649.28
40,616.77
37,360.26
39,390.65
Current Assets Loans & Advances
Current Investments
3,000.00
2,700.00
1,100.00
1,100.00
1,100.00
2,209.56
Inventories
513.45
348.28
104.26
607.86
515.87
499.48
Sundry Debtors
10,057.63
8,960.45
8,176.29
8,051.64
5,037.74
5,233.55
Cash and Bank
8,690.04
9,096.00
14,591.24
10,124.39
10,007.11
8,628.75
Other Current Assets
24,682.96
23,109.08
26,521.53
21,527.88
17,033.18
17,359.98
Short Term Loans and Advances
2,421.84
2,004.35
2,549.74
1,643.98
372.45
788.64
Total Current Assets
25,058.99
23,494.12
27,613.07
22,344.77
17,380.53
17,537.27
Net Current Assets (Including Current Investments)
17,181.22
17,289.04
18,102.52
15,089.73
12,375.53
10,885.46
Total Current Assets Excluding Current Investments
25,058.99
23,494.12
27,613.07
22,344.77
17,380.53
17,537.27
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
75,357.38
69,438.56
72,262.35
62,961.54
54,740.78
56,927.92
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
13,769.56
14,130.99
20,990.24
19,359.57
19,091.86
21,651.30
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is -6.04% vs -32.95% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is 13.44% vs 25.85% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 9.61% vs 2.65% in Dec 2023
Investments
No Investments in the last few periods;
Current Assets
YoY Growth in year ended Dec 2024 is 6.66% vs -14.92% in Dec 2023
Compare Balance Sheet Results of Tera Probe, Inc.
Figures in Million
Consolidated - Balance Sheet Results
Change(JPY)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
37,403.19
39,407.74
-2,004.55
-5.09%
Shareholder's Funds
37,403.19
39,407.74
-2,004.55
-5.09%
Minority Interest
16,520.86
2,623.84
13,897.02
529.64%
Long-Term Borrowings
13,769.56
2,631.54
11,138.02
423.25%
Secured Loans
13,769.56
2,631.54
11,138.02
423.25%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
780.96
253.89
527.07
207.60%
Other Long Term Liabilities
1,095.99
4,333.57
-3,237.58
-74.71%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
246.51
1,250.72
-1,004.21
-80.29%
Total Non-Current Liabilities
13,555.55
4,774.91
8,780.64
183.89%
Current Liabilities
Trade Payables
433.16
2,726.70
-2,293.54
-84.11%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
246.51
1,250.72
-1,004.21
-80.29%
Total Current Liabilities
7,877.77
17,999.94
-10,122.17
-56.23%
Total Liabilities
75,357.37
64,806.43
10,550.94
16.28%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
1,54,387.28
41,476.66
1,12,910.62
272.23%
Less: Accumulated Depreciation
1,04,483.11
27,657.96
76,825.15
277.77%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
49,904.16
13,818.70
36,085.46
261.13%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
0
3,743.49
-3,743.49
-100.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
121.76
2,137.85
-2,016.09
-94.30%
Total Non-Current Assets
50,298.39
26,727.58
23,570.81
88.19%
Current Assets Loans & Advances
Current Investments
3,000.00
6,493.43
-3,493.43
-53.80%
Inventories
513.45
1,682.95
-1,169.50
-69.49%
Sundry Debtors
10,057.63
9,641.14
416.49
4.32%
Cash and Bank
8,690.04
14,934.03
-6,243.99
-41.81%
Other Current Assets
24,682.96
34,487.80
-9,804.84
-28.43%
Short Term Loans and Advances
2,421.84
1,736.25
685.59
39.49%
Total Current Assets
25,058.99
38,078.84
-13,019.85
-34.19%
Net Current Assets (Including Current Investments)
17,181.22
20,078.90
-2,897.68
-14.43%
Total Current Assets Excluding Current Investments
25,058.99
38,078.84
-13,019.85
-34.19%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
75,357.38
64,806.43
10,550.95
16.28%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
13,769.56
2,631.54
11,138.02
423.25%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 12,459.56 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -6.04% vs -32.95% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 1,095.99 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 13.44% vs 25.85% in Dec 2023
Annual - Fixed Assets
Fixed Assets 49,904.16 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 9.61% vs 2.65% in Dec 2023
Annual - Investments
No Investments in the last few periods
No Investments in the last few periods;
Annual - Current Assets
Current Assets 25,058.99 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 6.66% vs -14.92% in Dec 2023






