Heidelberg Materials Bangladesh PLC. (DSE:HEIDELBCEM)

Vista Outdoor Balance Sheet

Financials in millions BDT. 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	2,040	2,979	4,296	230.11	465.3	315.79
Cash & Short-Term Investments	2,040	2,979	4,296	230.11	465.3	315.79
Cash Growth	-51.27%	-30.64%	1766.81%	-50.55%	47.34%	-23.65%
Accounts Receivable	224	209	400.62	471.11	367.89	487.16
Other Receivables	36.1	50.01	48.64	30.62	42.68	451.91
Receivables	260.09	259.01	449.26	501.73	410.57	939.06
Inventory	1,535	2,068	1,591	2,005	2,022	1,404
Prepaid Expenses	24.72	13.77	7.78	14.14	4.41	24.28
Other Current Assets	506.37	299.16	663.13	150.6	393.45	354.74
Total Current Assets	4,366	5,619	7,007	2,902	3,296	3,037
Property, Plant & Equipment	5,309	5,328	5,529	5,800	5,859	6,101
Goodwill	-	-	-	-	-	217.3
Other Intangible Assets	46.6	53.26	66.57	78.04	79.28	0.72
Long-Term Deferred Tax Assets	-	-	-	-	-	95.63
Other Long-Term Assets	-	-	-0	-0	0	-
Total Assets	9,721	11,001	12,602	8,780	9,235	9,452
Accounts Payable	3,641	2,530	1,094	1,435	1,754	1,326
Accrued Expenses	23.35	2,084	2,627	2,036	1,772	1,546
Short-Term Debt	1,026	1,190	4,093	313.56	78.59	60
Current Portion of Long-Term Debt	-	-	-	313.2	313.2	313.2
Current Portion of Leases	34.84	29.77	53.27	85.75	48.9	36.62
Current Income Taxes Payable	105.52	131.53	200.94	59.57	-	50.94
Other Current Liabilities	141.26	386.62	206.15	228.78	280.37	698.54
Total Current Liabilities	4,972	6,352	8,274	4,471	4,247	4,031
Long-Term Debt	135.34	135.34	135.34	308.54	621.74	934.94
Long-Term Leases	144.77	140.47	170.24	193.93	43.2	34.77
Long-Term Deferred Tax Liabilities	132.69	125.26	107.08	298.74	515.5	581.58
Other Long-Term Liabilities	136.72	130.57	118.26	113.32	32.57	2.56
Total Liabilities	5,522	6,883	8,805	5,386	5,471	5,604
Common Stock	565.04	565.04	565.04	565.04	565.04	565.04
Additional Paid-In Capital	-	-	-	-	-	193.5
Retained Earnings	3,493	3,411	3,090	2,687	3,057	2,620
Comprehensive Income & Other	141.61	141.61	141.61	141.61	141.61	469.66
Shareholders' Equity	4,199	4,117	3,797	3,394	3,763	3,848
Total Liabilities & Equity	9,721	11,001	12,602	8,780	9,235	9,452
Total Debt	1,341	1,495	4,452	1,215	1,106	1,380
Net Cash (Debt)	698.46	1,484	-156.28	-984.87	-640.32	-1,064
Net Cash Growth	48.42%	-	-	-	-	-
Net Cash Per Share	12.36	26.27	-2.77	-17.43	-11.33	-18.83
Filing Date Shares Outstanding	56.5	56.5	56.5	56.5	56.5	56.5
Total Common Shares Outstanding	56.5	56.5	56.5	56.5	56.5	56.5
Working Capital	-606.6	-732.73	-1,268	-1,570	-951.45	-993.96
Book Value Per Share	74.32	72.87	67.20	60.07	66.60	68.10
Tangible Book Value	4,153	4,064	3,730	3,316	3,684	3,630
Tangible Book Value Per Share	73.49	71.93	66.02	58.69	65.20	64.24
Land	-	4,081	3,995	3,982	3,966	3,677
Machinery	-	7,839	7,524	7,364	7,234	6,994
Construction In Progress	208.24	51.99	201.62	207.18	194.53	545.82

Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.