JLogo Holdings Balance Sheet

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

Millions SGD. 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	0.29	0.53	0.41	2.24	3.07
Cash & Short-Term Investments	0.29	0.53	0.41	2.24	3.07
Cash Growth	-46.44%	29.93%	-81.62%	-27.12%	-34.01%
Accounts Receivable	0.05	0.05	0.16	0.11	0.08
Other Receivables	0.2	0.25	0.47	0.11	0.19
Receivables	0.25	0.3	0.63	0.22	0.27
Inventory	0.27	0.32	0.25	0.34	0.33
Prepaid Expenses	0.05	0.03	0.05	0.06	0.06
Other Current Assets	0.36	0.59	0.68	1.08	2.37
Total Current Assets	1.21	1.76	2.01	3.94	6.1
Property, Plant & Equipment	6.34	6.63	6.45	10.39	7.59
Other Long-Term Assets	0.26	0.25	0.36	1.18	0.87
Total Assets	7.81	8.65	8.83	15.51	14.55
Accounts Payable	0.82	1.03	1.1	1.15	0.88
Accrued Expenses	1.96	1.98	1.56	1.32	1.23
Short-Term Debt	2.84	2.14	0.29	-	-
Current Portion of Long-Term Debt	2.19	1.4	0.71	0.69	0.47
Current Portion of Leases	1.91	2.5	3.06	2.96	2.87
Current Income Taxes Payable	-	-	0.01	0.01	0.01
Current Unearned Revenue	-	-	-	-	0
Other Current Liabilities	2.26	2.16	1.36	0.93	1.65
Total Current Liabilities	11.97	11.2	8.09	7.06	7.12
Long-Term Debt	1.53	1.7	1.83	2.53	2.26
Long-Term Leases	1.41	1.69	2.13	4.14	1.82
Other Long-Term Liabilities	0.27	0.17	0.25	0.31	0.07
Total Liabilities	15.18	14.75	12.3	14.03	11.27
Common Stock	0.87	0.87	0.87	0.87	0.87
Additional Paid-In Capital	13.31	13.31	13.31	13.31	13.31
Retained Earnings	-	-21.83	-19.28	-14.36	-12.67
Comprehensive Income & Other	-21.55	1.54	1.63	1.66	1.78
Shareholders' Equity	-7.37	-6.11	-3.48	1.48	3.28
Total Liabilities & Equity	7.81	8.65	8.83	15.51	14.55
Total Debt	9.88	9.42	8.03	10.32	7.43
Net Cash (Debt)	-9.6	-8.88	-7.62	-8.08	-4.36
Net Cash Per Share	-0.02	-0.02	-0.02	-0.02	-0.01
Filing Date Shares Outstanding	500	500	500	500	500
Total Common Shares Outstanding	500	500	500	500	500
Working Capital	-10.76	-9.43	-6.08	-3.12	-1.02
Book Value Per Share	-0.01	-0.01	-0.01	0.00	0.01
Tangible Book Value	-7.37	-6.11	-3.48	1.48	3.28
Tangible Book Value Per Share	-0.01	-0.01	-0.01	0.00	0.01
Machinery	-	3.8	4.18	4.15	4.35
Leasehold Improvements	-	3.77	4.83	4.93	5.05