Majan Glass Company SAOG (MSM:MGCI)

Majan Glass Company SAOG 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.05	0.05	0.04	0.06	0.03	0.46
Short-Term Investments	-	-	-	0.01	0.01	0.04
Cash & Short-Term Investments	0.05	0.05	0.04	0.07	0.04	0.5
Cash Growth	23.13%	18.90%	-34.44%	81.89%	-92.60%	-30.51%
Accounts Receivable	1.46	1.78	1.9	2.07	3.06	1.56
Other Receivables	1.01	0.07	0.07	0.53	0.23	0.01
Receivables	2.46	1.86	1.97	2.6	3.28	1.57
Inventory	4	4.24	3.91	3.7	3.85	4.06
Prepaid Expenses	0.08	0.09	0.11	0.06	0.07	0.06
Other Current Assets	-	0.26	0.3	0.17	0.13	0.12
Total Current Assets	6.59	6.5	6.35	6.58	7.38	6.32
Property, Plant & Equipment	4.86	4.74	5.17	3.39	3.9	4.44
Other Intangible Assets	0.03	0.03	0.04	0.03	0	0
Long-Term Deferred Tax Assets	0.11	0.11	0.11	0.38	0.71	0.93
Total Assets	11.59	11.38	11.66	10.38	11.99	11.7
Accounts Payable	3.39	3.3	2.74	1.88	2.75	2.36
Accrued Expenses	1.04	0.91	0.91	1.31	1.52	0.32
Short-Term Debt	2.81	3.09	2.22	2.82	1.95	1.47
Current Portion of Long-Term Debt	-	0.45	0.3	0.76	0.81	0.96
Current Portion of Leases	-	-	-	0.06	0.11	0.1
Other Current Liabilities	0.91	0.56	0.73	0.48	0.52	0.58
Total Current Liabilities	8.16	8.31	6.9	7.32	7.67	5.8
Long-Term Debt	1.8	1.35	1.8	1.65	1.85	2.21
Long-Term Leases	2.35	2.22	2.2	-	0.06	0.18
Total Liabilities	12.73	12.28	11.27	9.24	9.86	8.5
Common Stock	4.2	4.2	4.2	4.2	4.2	4.2
Retained Earnings	-5.34	-5.1	-3.81	-3.06	-2.07	-1
Shareholders' Equity	-1.14	-0.9	0.4	1.14	2.13	3.2
Total Liabilities & Equity	11.59	11.38	11.66	10.38	11.99	11.7
Total Debt	6.96	7.11	6.52	5.29	4.78	4.92
Net Cash (Debt)	-6.91	-7.06	-6.48	-5.22	-4.74	-4.41
Net Cash Per Share	-0.17	-0.17	-0.15	-0.12	-0.11	-0.11
Filing Date Shares Outstanding	42.02	42.02	42.02	42.02	42.02	42.02
Total Common Shares Outstanding	42.02	42.02	42.02	42.02	42.02	42.02
Working Capital	-1.57	-1.81	-0.55	-0.73	-0.29	0.52
Book Value Per Share	-0.03	-0.02	0.01	0.03	0.05	0.08
Tangible Book Value	-1.17	-0.93	0.35	1.12	2.13	3.19
Tangible Book Value Per Share	-0.03	-0.02	0.01	0.03	0.05	0.08
Buildings	-	1.67	1.67	1.67	1.67	1.65
Machinery	-	23.46	23.04	22.6	22.1	23.05
Construction In Progress	-	0.09	0.07	-	0.03	0.22

Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.