EGX:PHAR Balance Sheet

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

Millions EGP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1,433	1,295	675.8	482.97	311.59
Cash & Short-Term Investments	1,433	1,295	675.8	482.97	311.59
Cash Growth	10.66%	91.68%	39.93%	55.00%	-57.48%
Accounts Receivable	1,578	1,331	1,153	946.58	792.04
Other Receivables	-	-	0.67	12.7	10.95
Receivables	3,366	3,049	2,359	1,807	1,172
Inventory	3,887	3,585	2,242	2,162	1,818
Other Current Assets	327.75	197.91	209.39	130.2	234.32
Total Current Assets	9,015	8,127	5,486	4,582	3,536
Property, Plant & Equipment	8,205	6,748	4,024	1,838	1,372
Long-Term Investments	675.87	465.26	466.49	352.34	326.84
Other Intangible Assets	40.14	32.05	2.3	1.57	-
Long-Term Deferred Tax Assets	337.61	-	-	-	-
Other Long-Term Assets	-	-	-0	-	-
Total Assets	18,273	15,373	9,979	6,774	5,235
Accounts Payable	766.18	381.8	138.42	185.56	60.37
Accrued Expenses	645.86	184.12	100.83	88.48	63.29
Short-Term Debt	5,041	5,793	2,083	2,047	1,234
Current Portion of Leases	0.38	0.3	2.19	1.39	-
Current Income Taxes Payable	388.95	344.85	184.98	106.82	110.62
Current Unearned Revenue	73.22	-	-	-	-
Other Current Liabilities	864.13	540.15	321.05	230.07	192
Total Current Liabilities	7,780	7,244	2,831	2,660	1,661
Long-Term Debt	3,759	3,425	2,832	812.13	529.07
Long-Term Leases	11.98	10.71	0.13	0.79	-
Long-Term Deferred Tax Liabilities	190.77	35.83	54.79	58.94	71.84
Total Liabilities	11,741	10,715	5,718	3,532	2,261
Common Stock	1,688	1,488	1,488	991.71	991.71
Retained Earnings	3,549	1,904	1,508	1,286	1,047
Comprehensive Income & Other	1,007	1,262	1,262	961.82	931.82
Total Common Equity	6,243	4,654	4,257	3,239	2,971
Minority Interest	288.7	3.82	3.39	3.05	2.82
Shareholders' Equity	6,532	4,658	4,261	3,242	2,973
Total Liabilities & Equity	18,273	15,373	9,979	6,774	5,235
Total Debt	8,812	9,229	4,918	2,862	1,763
Net Cash (Debt)	-7,379	-7,933	-4,242	-2,379	-1,452
Net Cash Per Share	-45.54	-53.33	-28.52	-23.99	-14.64
Filing Date Shares Outstanding	168.76	148.76	148.76	99.17	99.17
Total Common Shares Outstanding	168.76	148.76	148.76	99.17	99.17
Working Capital	1,235	883.47	2,655	1,922	1,876
Book Value Per Share	37.00	31.28	28.62	32.66	29.95
Tangible Book Value	6,203	4,622	4,255	3,238	2,971
Tangible Book Value Per Share	36.76	31.07	28.60	32.65	29.95
Land	83.19	83.19	83.19	83.19	-
Buildings	2,049	543.43	542.86	543.84	-
Machinery	2,778	2,158	1,983	1,892	-
Construction In Progress	4,901	5,694	3,058	866.16	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.