Oman Flour Mills Company SAOG (MSM:OFMI)

MSM:OFMI 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	-	13.57	12.91	13.29	15.57	15.96
Trading Asset Securities	-	0.53	1.56	0.76	1.15	1.18
Cash & Short-Term Investments	14.1	14.1	14.46	14.05	16.72	17.13
Cash Growth	10.69%	-2.49%	2.92%	-15.95%	-2.42%	5.53%
Accounts Receivable	-	17.54	31.36	22.69	17.49	16.02
Other Receivables	-	11.82	6.57	4.65	5.87	3.9
Receivables	-	29.36	37.93	27.34	23.36	19.92
Inventory	-	31.57	24.37	31.2	33.24	17.1
Prepaid Expenses	-	4.28	3.48	5.07	0.46	0.83
Other Current Assets	-	4.58	11	12.29	1.38	1.9
Total Current Assets	-	83.89	91.23	89.95	75.17	56.88
Property, Plant & Equipment	-	55.37	50.16	47.12	54.29	47.7
Long-Term Investments	-	8.88	9.62	10.49	10.31	9.84
Goodwill	-	0.15	-	-	-	-
Other Intangible Assets	-	0.03	0.02	0.02	0.04	0.02
Long-Term Deferred Tax Assets	-	1.97	1.55	0.85	-	-
Other Long-Term Assets	-	17.32	12.24	11.13	1.75	0.04
Total Assets	-	167.6	164.83	159.56	141.55	114.48
Accounts Payable	-	8.94	6.1	4.64	9.2	3.44
Accrued Expenses	-	6.71	5.67	4.4	4.19	2.86
Current Portion of Long-Term Debt	-	47.05	52.55	49.68	23.35	2.81
Current Portion of Leases	-	0.17	0.12	0.11	0.08	0.08
Current Income Taxes Payable	-	1.63	1.03	0.76	1.37	1.78
Other Current Liabilities	-	0.54	0.54	0.56	0.57	1.45
Total Current Liabilities	-	65.03	66.01	60.15	38.76	12.4
Long-Term Debt	-	19.46	21.89	21.72	21.95	18.27
Long-Term Leases	-	4.72	3.81	3.77	3.88	3.92
Long-Term Deferred Tax Liabilities	-	1.05	0.93	0.48	1.01	0.84
Other Long-Term Liabilities	-	-	-	0.54	-	-
Total Liabilities	-	91.21	93.43	87.29	66.14	36.06
Common Stock	-	15.75	15.75	15.75	15.75	15.75
Retained Earnings	-	62.09	56.28	56.45	59.64	62.31
Comprehensive Income & Other	-	0.28	0.15	0.11	0.11	0.11
Total Common Equity	78.12	78.12	72.18	72.3	75.49	78.16
Minority Interest	-	-1.72	-0.78	-0.03	-0.08	0.26
Shareholders' Equity	76.4	76.4	71.4	72.27	75.42	78.42
Total Liabilities & Equity	-	167.6	164.83	159.56	141.55	114.48
Total Debt	71.4	71.4	78.37	75.28	49.26	25.07
Net Cash (Debt)	-57.3	-57.3	-63.91	-61.23	-32.54	-7.94
Net Cash Per Share	-0.35	-0.35	-0.39	-0.37	-0.20	-0.05
Filing Date Shares Outstanding	165.38	165.38	165.38	165.38	165.38	165.38
Total Common Shares Outstanding	165.38	165.38	165.38	165.38	165.38	165.38
Working Capital	-	18.85	25.22	29.8	36.41	44.48
Book Value Per Share	0.47	0.47	0.44	0.44	0.46	0.47
Tangible Book Value	77.94	77.94	72.16	72.28	75.45	78.15
Tangible Book Value Per Share	0.47	0.47	0.44	0.44	0.46	0.47
Land	-	0.59	0.49	0.49	0.22	0.22
Buildings	-	34.38	34.04	32.56	27.51	21.9
Machinery	-	70.47	65.57	63.58	56.83	56.23
Construction In Progress	-	7.54	4.48	1.44	17.53	9.31
Leasehold Improvements	-	-	-	-	-	4.88

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.