Muscat Gases Company SAOG Balance Sheet

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	1.38	1.5	0.98	1.76	2.25	2.46
Accounts Receivable	2.75	3.03	3.74	3.87	3.04	2.74
Other Receivables	0.17	0.1	0.21	0.37	0.1	0.02
Inventory	1.15	1.11	1.01	1.09	0.69	1.16
Prepaid Expenses	0.1	0.07	0.05	0.03	0.02	0.06
Other Current Assets	0.13	0	0	-	0.09	0.13
Total Current Assets	5.68	5.8	5.99	7.11	6.18	6.57
Property, Plant & Equipment	3.69	3.68	3.16	3.35	3.44	3.29
Goodwill	1	1	1	1	1	1
Long-Term Deferred Tax Assets	-	-	0.22	-	-	-
Long-Term Accounts Receivable	0.49	0.49	-	-	0.28	0.41
Total Assets	10.86	10.97	10.36	11.46	10.9	11.26
Accounts Payable	3.7	3.99	5.69	3.96	4.22	3.05
Accrued Expenses	0.21	0.25	0.14	0.12	0.1	0.16
Short-Term Debt	-	-	-	0.49	0.34	0.44
Current Portion of Long-Term Debt	-	-	-	0.18	0.18	0.23
Current Portion of Leases	0.02	0.01	0.01	0.01	0.03	0.03
Current Income Taxes Payable	0.05	0.03	0.02	0.03	0.02	0.04
Other Current Liabilities	0.23	0.1	0.2	0.13	0.1	0.2
Total Current Liabilities	4.2	4.37	6.06	4.93	5	4.14
Long-Term Debt	-	-	-	-	0.17	0.35
Long-Term Leases	0.32	0.32	0.26	0.25	0.24	0.2
Pension & Post-Retirement Benefits	0.17	0.19	0.14	0.13	0.08	0.07
Long-Term Deferred Tax Liabilities	0.13	0.13	-	0.14	0.14	0.15
Total Liabilities	4.82	5.01	6.46	5.46	5.64	4.92
Common Stock	3	3	3	3	3	3
Retained Earnings	0.21	0.13	-1.37	0.74	-0	1.13
Comprehensive Income & Other	2.83	2.83	2.26	2.26	2.26	2.21
Shareholders' Equity	6.03	5.96	3.9	6	5.26	6.35
Total Liabilities & Equity	10.86	10.97	10.36	11.46	10.9	11.26
Total Debt	0.34	0.33	0.26	0.94	0.96	1.24
Net Cash (Debt)	1.04	1.17	0.72	0.82	1.29	1.22
Net Cash Growth	296.38%	61.48%	-12.17%	-35.97%	5.53%	-65.02%
Net Cash Per Share	0.03	0.04	0.02	0.03	0.04	0.04
Filing Date Shares Outstanding	30	30	30	30	30	30
Total Common Shares Outstanding	30	30	30	30	30	30
Working Capital	1.48	1.43	-0.07	2.18	1.19	2.43
Book Value Per Share	0.20	0.20	0.13	0.20	0.18	0.21
Tangible Book Value	5.04	4.96	2.9	5.01	4.27	5.35
Tangible Book Value Per Share	0.17	0.17	0.10	0.17	0.14	0.18
Land	2.26	2.26	1.6	1.6	1.6	1.51
Buildings	0.7	0.71	0.71	0.71	0.68	0.68
Machinery	5.25	5.27	5.31	5.23	4.91	4.8
Construction In Progress	0.12	0.06	0.06	0.05	0.18	-