Apex Footwear Limited (DSE: APEXFOOT)

Apex Footwear Balance Sheet

Financials in millions BDT. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Cash & Equivalents	73.65	73.65	82.75	71.4	63.75	41.4
Cash & Short-Term Investments	73.65	73.65	82.75	71.4	63.75	41.4
Cash Growth	-11.00%	-11.00%	15.90%	12.01%	53.98%	-52.20%
Receivables	1,693	1,693	1,478	1,468	893.95	696.97
Inventory	13,196	13,196	13,197	9,889	8,301	8,751
Prepaid Expenses	-	-	17.6	14.28	14.18	16.29
Other Current Assets	1,109	1,109	1,325	725.83	1,034	1,049
Total Current Assets	16,072	16,072	16,100	12,169	10,307	10,555
Property, Plant & Equipment	12,419	12,419	8,227	8,035	7,127	6,851
Long-Term Investments	1.57	1.57	1.57	1.57	1.57	1.57
Other Intangible Assets	-	-	24.2	39.13	27.11	53.5
Long-Term Deferred Tax Assets	40.14	40.14	175.55	157.08	143.46	146.3
Other Long-Term Assets	-	-	-	-	-	-0
Total Assets	28,533	28,533	24,529	20,402	17,606	17,607
Accounts Payable	620.25	620.25	625.38	635.77	571.45	595.37
Accrued Expenses	613.69	613.69	395.27	484.23	351.1	462.47
Short-Term Debt	12,866	12,866	11,670	7,581	7,335	9,433
Current Portion of Long-Term Debt	473.38	473.38	682.69	733.12	597.64	418.96
Current Portion of Leases	248.22	248.22	251.09	241.67	215.31	186.71
Other Current Liabilities	1.77	1.77	1.65	2.16	17.5	11.73
Total Current Liabilities	14,823	14,823	13,626	9,678	9,088	11,109
Long-Term Debt	4,002	4,002	4,946	5,212	3,422	1,878
Long-Term Leases	2,572	2,572	2,494	2,199	1,893	1,446
Total Liabilities	21,753	21,753	21,415	17,414	14,717	14,795
Common Stock	142.93	142.93	129.94	118.13	112.5	112.5
Additional Paid-In Capital	68.8	68.8	68.8	68.8	68.8	68.8
Retained Earnings	1,974	1,974	1,856	1,742	1,649	1,572
Comprehensive Income & Other	4,594	4,594	1,059	1,059	1,059	1,059
Shareholders' Equity	6,780	6,780	3,114	2,988	2,889	2,812
Total Liabilities & Equity	28,533	28,533	24,529	20,402	17,606	17,607
Total Debt	20,162	20,162	20,044	15,967	13,464	13,364
Net Cash (Debt)	-20,088	-20,088	-19,961	-15,896	-13,400	-13,322
Net Cash Per Share	-1277.26	-1277.26	-1269.59	-1011.02	-852.28	-847.34
Filing Date Shares Outstanding	15.72	15.72	15.72	15.72	15.72	15.72
Total Common Shares Outstanding	15.72	15.72	15.72	15.72	15.72	15.72
Working Capital	1,249	1,249	2,474	2,491	1,219	-553.54
Book Value Per Share	431.24	431.24	198.05	190.05	183.76	178.85
Tangible Book Value	6,780	6,780	3,090	2,949	2,862	2,758
Tangible Book Value Per Share	431.24	431.24	196.51	187.56	182.03	175.45
Land	-	-	1,444	1,444	1,444	1,444
Buildings	-	-	2,994	3,207	2,320	2,299
Machinery	-	-	3,772	3,571	3,276	2,770
Construction In Progress	-	-	37.36	11.76	53.47	28.05

Source: S&P Capital IQ. Standard template. Financial Sources.