Beximco Pharmaceuticals Limited (DSE: BXPHARMA)

Beximco Pharmaceuticals 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	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Cash & Equivalents	1,655	854.11	1,136	1,169	675.47	635.02
Short-Term Investments	700	369.37	166.25	108.07	112.83	70.79
Cash & Short-Term Investments	2,355	1,223	1,302	1,277	788.3	705.81
Cash Growth	35.95%	-6.03%	1.97%	61.96%	11.69%	-28.85%
Accounts Receivable	4,047	3,462	3,370	2,963	2,726	3,089
Other Receivables	-	304.98	215.62	217.35	174.05	223.58
Receivables	6,853	3,767	3,586	3,180	2,900	3,312
Inventory	15,098	13,307	13,473	11,573	8,265	7,163
Prepaid Expenses	-	136.62	60.96	53.23	36.03	155.35
Other Current Assets	325.93	2,383	2,455	2,335	1,781	1,713
Total Current Assets	24,632	20,818	20,876	18,419	13,771	13,049
Property, Plant & Equipment	43,694	43,049	42,808	42,212	36,531	35,241
Long-Term Investments	20.97	20.97	20.97	23.36	16.59	3.75
Goodwill	674.57	674.57	674.57	674.57	546.69	546.69
Other Intangible Assets	4,722	4,721	4,721	4,730	1,381	1,276
Long-Term Deferred Tax Assets	57.88	60.89	56.51	88.64	-	-
Total Assets	73,802	69,344	69,157	66,148	52,246	50,119
Accounts Payable	3,303	1,402	1,618	1,373	769.2	575.01
Accrued Expenses	1,343	2,832	2,581	2,042	1,420	1,466
Short-Term Debt	3,060	2,997	6,621	6,851	5,023	7,398
Current Portion of Long-Term Debt	1,108	1,132	1,293	1,905	1,287	1,346
Current Portion of Leases	-	139.3	146.52	160.58	113.98	108.12
Current Income Taxes Payable	828.95	429.27	454.09	99.45	222.51	285.89
Current Unearned Revenue	-	80.24	149.41	110.41	298.4	12.39
Other Current Liabilities	1,895	551.38	401.5	193.85	214.81	165.61
Total Current Liabilities	11,539	9,562	13,265	12,736	9,350	11,358
Long-Term Debt	2,025	1,433	2,158	2,997	972.7	1,443
Long-Term Leases	-	324.72	393.12	456.76	234.02	208.86
Long-Term Deferred Tax Liabilities	2,564	2,575	2,550	2,537	1,990	2,168
Other Long-Term Liabilities	-	1,443	1,295	1,161	1,013	958.38
Total Liabilities	20,173	17,441	21,537	21,512	14,881	17,321
Common Stock	4,461	4,461	4,461	4,461	4,461	4,056
Additional Paid-In Capital	6,959	6,959	6,959	6,959	6,959	6,959
Retained Earnings	36,807	35,079	30,806	27,748	24,180	20,059
Comprehensive Income & Other	1,449	1,450	1,454	1,432	1,431	1,422
Total Common Equity	49,676	47,950	43,681	40,600	37,031	32,495
Minority Interest	3,953	3,953	3,939	4,036	334.31	302.33
Shareholders' Equity	53,629	51,903	47,620	44,636	37,365	32,797
Total Liabilities & Equity	73,802	69,344	69,157	66,148	52,246	50,119
Total Debt	6,193	6,025	10,612	12,371	7,631	10,504
Net Cash (Debt)	-3,838	-4,802	-9,310	-11,094	-6,843	-9,798
Net Cash Per Share	-8.61	-10.76	-20.87	-24.87	-15.34	-21.96
Filing Date Shares Outstanding	446.11	446.11	446.11	446.11	446.11	446.11
Total Common Shares Outstanding	446.11	446.11	446.11	446.11	446.11	446.11
Working Capital	13,093	11,256	7,611	5,683	4,421	1,691
Book Value Per Share	111.35	107.48	97.91	91.01	83.01	72.84
Tangible Book Value	44,279	42,555	38,285	35,196	35,103	30,673
Tangible Book Value Per Share	99.26	95.39	85.82	78.90	78.69	68.76
Land	-	7,892	7,892	-	4,068	4,068
Buildings	-	17,005	16,704	-	8,129	7,822
Machinery	-	33,219	31,733	-	18,663	17,542
Construction In Progress	-	1,938	1,847	-	16,507	15,789

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