Muscat City Desalination Company SAOG (MSM:MCDE)

MSM:MCDE Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	3.08	2.29	1.97	2.44	4.49	4.21
Short-Term Investments	0	-	-	0	0	-
Trading Asset Securities	0.1	0.19	0.24	-	-	-
Accounts Receivable	1.64	1.48	1.45	1.51	1.52	1.23
Other Receivables	-	-	-	-	-	0.09
Prepaid Expenses	0.12	0.09	0.08	0.07	0.1	-
Other Current Assets	-	0	0	0.16	-	-
Total Current Assets	4.95	4.04	3.74	4.18	6.11	5.53
Property, Plant & Equipment	75.99	77.88	79.89	82.21	84.67	87.13
Long-Term Investments	0.98	1.89	1.5	-	-	-
Long-Term Deferred Tax Assets	-	-	-	-	1.23	1.35
Other Long-Term Assets	-	-	-	2.07	-	-
Total Assets	81.91	83.81	85.12	88.46	92.01	94
Accounts Payable	0.44	1.37	1.29	1.4	0.64	2.21
Accrued Expenses	0.04	0.06	0.06	-	0.05	-
Current Portion of Long-Term Debt	4.43	4.44	4.22	4.29	4.37	3.64
Current Portion of Leases	0	0	0	0	0	0
Other Current Liabilities	1.69	0.65	0.85	1.1	2.15	-
Total Current Liabilities	6.6	6.53	6.42	6.79	7.21	5.85
Long-Term Debt	42.63	45.42	49.86	54.09	62.12	69.41
Long-Term Leases	0.24	0.24	0.25	0.25	0.25	0.26
Pension & Post-Retirement Benefits	0.03	0.05	0.04	0.02	0.01	0
Long-Term Deferred Tax Liabilities	6.37	6.17	5.71	5.32	5.07	4.47
Other Long-Term Liabilities	0.76	0.72	0.23	0.25	0.38	0.38
Total Liabilities	56.63	59.14	62.51	66.72	75.05	80.38
Common Stock	15.56	15.56	15.56	15.56	15.56	15.56
Retained Earnings	8.81	7.35	5.58	4.3	4.8	3.95
Comprehensive Income & Other	0.92	1.77	1.48	1.9	-3.4	-5.88
Shareholders' Equity	25.28	24.68	22.61	21.75	16.96	13.63
Total Liabilities & Equity	81.91	83.81	85.12	88.46	92.01	94
Total Debt	47.29	50.11	54.33	58.63	66.74	73.31
Net Cash (Debt)	-44.11	-47.63	-52.12	-56.18	-62.25	-69.1
Net Cash Per Share	-0.28	-0.31	-0.34	-0.36	-0.40	-0.44
Filing Date Shares Outstanding	155.55	155.55	155.55	155.55	155.55	155.55
Total Common Shares Outstanding	155.55	155.55	155.55	155.55	155.55	155.55
Working Capital	-1.66	-2.48	-2.69	-2.6	-1.11	-0.32
Book Value Per Share	0.16	0.16	0.15	0.14	0.11	0.09
Tangible Book Value	25.28	24.68	22.61	21.75	16.96	13.63
Tangible Book Value Per Share	0.16	0.16	0.15	0.14	0.11	0.09
Buildings	-	-	-	-	-	31.34
Machinery	47.18	47.16	47.1	46.75	46.72	0.09
Construction In Progress	-	0	-	0.15	-	0.2

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