National Gas Company SAOG (MSM:NGCI)

National Gas 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	1.85	0.71	1.88	1.49	2.7	4.11
Short-Term Investments	-	0.26	0.08	0.08	0.08	0.08
Accounts Receivable	5.21	5.17	4.15	4.76	7.07	5.96
Other Receivables	7.2	10.05	7.44	7.23	13.73	4.62
Inventory	1.63	2	1.51	1.48	1.64	1.36
Prepaid Expenses	0.19	0.14	0.14	0.13	0.11	0.09
Other Current Assets	0.76	0.69	0.97	2.05	0.87	0.26
Total Current Assets	16.85	19.02	16.18	17.23	26.2	16.5
Property, Plant & Equipment	21.94	21.86	22.12	22.93	33.05	30.18
Goodwill	7.32	7.26	7.06	7.34	7.76	8.08
Other Intangible Assets	0.01	0.01	0.02	0	0.02	0.04
Long-Term Investments	0.81	0.82	1.11	1.08	0.88	1.48
Long-Term Accounts Receivable	0.28	0.29	-	-	-	-
Total Assets	47.2	49.26	46.49	48.59	67.91	56.29
Accounts Payable	3.91	5.33	6.59	4.05	6.79	3.99
Accrued Expenses	2.37	2.52	2.59	3.65	4.21	3.17
Short-Term Debt	-	0.46	0.97	0.64	1.1	0.41
Current Portion of Long-Term Debt	7.72	7.42	3.2	6.41	12.16	6.37
Current Portion of Leases	0.31	0.26	0.24	0.19	0.2	0.3
Current Income Taxes Payable	0.03	0.03	0.01	0.05	-0.15	0.17
Other Current Liabilities	2.03	2.41	2.29	1.51	2.19	1.48
Total Current Liabilities	16.37	18.43	15.89	16.5	26.51	15.88
Long-Term Debt	-	-	-	-	6.09	3.2
Long-Term Leases	1.94	1.83	1.89	2.09	1.98	2.05
Pension & Post-Retirement Benefits	0.22	0.22	0.28	0.33	0.5	0.43
Long-Term Deferred Tax Liabilities	2.12	2.18	2.41	2.64	2.91	3
Total Liabilities	20.65	22.65	20.47	21.56	37.99	24.56
Common Stock	8.5	8.5	8.5	8.5	8.5	8.5
Additional Paid-In Capital	1.79	1.79	1.79	1.79	1.79	1.79
Retained Earnings	6.51	6.72	6.63	6.9	6.43	8.06
Comprehensive Income & Other	1.9	1.82	1.62	2.04	2.13	2.51
Total Common Equity	18.69	18.83	18.54	19.23	18.85	20.86
Minority Interest	7.85	7.78	7.49	7.8	11.07	10.87
Shareholders' Equity	26.54	26.61	26.03	27.03	29.92	31.73
Total Liabilities & Equity	47.2	49.26	46.49	48.59	67.91	56.29
Total Debt	9.97	9.97	6.3	9.33	21.53	12.33
Net Cash (Debt)	-8.13	-9	-4.34	-7.76	-18.74	-8.13
Net Cash Per Share	-0.10	-0.11	-0.05	-0.09	-0.22	-0.10
Filing Date Shares Outstanding	85	85	85	85	85	85
Total Common Shares Outstanding	85	85	85	85	85	85
Working Capital	0.47	0.59	0.3	0.73	-0.31	0.62
Book Value Per Share	0.22	0.22	0.22	0.23	0.22	0.25
Tangible Book Value	11.36	11.56	11.46	11.88	11.07	12.74
Tangible Book Value Per Share	0.13	0.14	0.13	0.14	0.13	0.15
Land	7.15	7.13	6.98	7.07	6.57	6.68
Buildings	2.26	2.26	2.19	2.38	2.67	2.67
Machinery	21.99	21.62	21.13	21.17	22.71	22.72
Construction In Progress	0.66	0.72	0.39	0.52	7.7	2.35

Updated Jan 15, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.