Emirates Telecommunications Group Company PJSC (ADX:EAND)

Smartsheet Balance Sheet

Financials in millions AED. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	30,862	33,628	28,989	32,839	28,575	31,345
Short-Term Investments	963.86	2,104	582.6	781.29	140.48	-
Trading Asset Securities	-	344.56	160.56	1,626	293.71	1,075
Cash & Short-Term Investments	31,826	36,077	29,733	35,247	29,010	32,420
Cash Growth	31.42%	21.34%	-15.64%	21.50%	-10.52%	9.32%
Accounts Receivable	22,900	14,721	12,945	12,261	11,564	11,297
Other Receivables	716.21	3,985	4,466	4,130	3,371	3,459
Receivables	23,617	18,707	17,411	16,391	14,935	14,756
Inventory	1,239	1,200	1,090	972.88	748.79	704.91
Prepaid Expenses	-	770.66	823.84	705.85	627.84	583.63
Other Current Assets	2.8	2,013	1,729	1,172	1,659	1,234
Total Current Assets	56,684	58,768	50,787	54,488	46,980	49,699
Property, Plant & Equipment	49,611	46,198	41,017	41,707	46,152	48,504
Long-Term Investments	27,784	29,651	28,773	23,982	8,050	7,411
Goodwill	-	27,292	12,387	10,723	11,352	11,842
Other Intangible Assets	52,648	17,097	11,734	11,617	14,478	14,434
Long-Term Accounts Receivable	3,008	2,180	1,981	1,695	583.77	609.78
Long-Term Deferred Tax Assets	653.13	581.28	395.95	220.11	136.86	175.49
Other Long-Term Assets	-	1,183	539.15	654.47	465.07	343.46
Total Assets	190,389	182,950	147,613	145,085	128,197	133,018
Accounts Payable	31,752	7,663	6,203	6,533	6,041	7,748
Accrued Expenses	130.82	16,540	16,511	16,245	15,640	15,859
Short-Term Debt	-	7,000	5,058	5,307	4,704	5,824
Current Portion of Long-Term Debt	41,393	28,537	8,133	18,437	1,853	7,057
Current Portion of Leases	1,008	806.41	568.56	542.23	544.78	573.75
Current Income Taxes Payable	1,401	1,263	291.89	415.04	312.26	278.07
Current Unearned Revenue	3,415	3,401	3,102	3,181	3,321	3,555
Other Current Liabilities	5,332	11,694	11,797	12,772	11,254	9,933
Total Current Liabilities	84,433	76,904	51,664	63,433	43,670	50,828
Long-Term Debt	23,966	33,659	35,850	24,210	19,176	13,820
Long-Term Leases	3,993	3,602	2,894	2,603	2,109	2,211
Long-Term Unearned Revenue	89.62	104.09	91.81	97.86	42.43	30.89
Long-Term Deferred Tax Liabilities	2,572	2,123	1,838	1,645	2,156	2,541
Other Long-Term Liabilities	12,809	11,320	2,370	1,931	2,256	1,843
Total Liabilities	129,268	129,054	95,903	95,086	70,633	72,468
Common Stock	8,697	8,697	8,697	8,697	8,697	8,697
Retained Earnings	16,842	47,663	52,519	49,114	45,991	47,512
Comprehensive Income & Other	26,281	-10,795	-18,558	-15,547	-7,102	-7,175
Total Common Equity	51,820	45,565	42,658	42,264	47,586	49,034
Minority Interest	9,302	8,332	9,053	7,735	9,978	11,516
Shareholders' Equity	61,121	53,896	51,710	49,999	57,564	60,550
Total Liabilities & Equity	190,389	182,950	147,613	145,085	128,197	133,018
Total Debt	70,361	73,604	52,503	51,099	28,386	29,486
Net Cash (Debt)	-38,535	-37,527	-22,771	-15,853	623.23	2,934
Net Cash Growth	-	-	-	-	-78.76%	-4.08%
Net Cash Per Share	-4.43	-4.32	-2.62	-1.82	0.07	0.34
Filing Date Shares Outstanding	8,681	8,697	8,697	8,697	8,697	8,697
Total Common Shares Outstanding	8,681	8,697	8,697	8,697	8,697	8,697
Working Capital	-27,748	-18,136	-877.19	-8,945	3,310	-1,129
Book Value Per Share	5.97	5.24	4.91	4.86	5.47	5.64
Tangible Book Value	-828.72	1,175	18,537	19,925	21,756	22,757
Tangible Book Value Per Share	-0.10	0.14	2.13	2.29	2.50	2.62
Land	-	8,612	7,802	7,751	9,877	10,014
Machinery	-	93,614	85,205	81,909	86,503	86,680
Construction In Progress	-	6,116	5,839	5,144	4,819	5,488

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.