Salalah Mills Company SAOG (MSM: SFMI)

SFMI Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	-	2.95	5.12	5.88	5.98	2.96
Trading Asset Securities	-	0.37	0.35	0.35	0.4	0.39
Cash & Short-Term Investments	2.8	3.32	5.47	6.22	6.38	3.35
Cash Growth	181.60%	-39.40%	-12.05%	-2.38%	90.57%	23.18%
Accounts Receivable	-	12.67	9.44	9.8	9.12	13.07
Other Receivables	-	7.41	4.24	0.23	0.03	0.07
Receivables	-	20.08	13.69	10.02	9.14	13.15
Inventory	-	17.65	34.76	24.71	10.09	14.22
Prepaid Expenses	-	0.77	0.15	0.06	0.96	-
Other Current Assets	-	4.06	3.5	9.11	-	2.35
Total Current Assets	-	45.87	57.57	50.13	26.56	33.07
Property, Plant & Equipment	-	34.36	29.54	29.42	29.78	28.7
Total Assets	-	80.23	87.11	79.55	56.34	61.77
Accounts Payable	-	1.36	1.29	2.9	8.54	1.27
Accrued Expenses	-	1.84	3.2	-	-	0.72
Short-Term Debt	-	20.62	37.6	38.23	5	0
Current Portion of Long-Term Debt	-	7.18	0.22	-	6	20.65
Current Portion of Leases	-	0.17	0.11	0.32	0.04	0.04
Current Income Taxes Payable	-	-	0.35	0.28	0.28	0.11
Total Current Liabilities	-	31.18	42.77	41.74	19.86	22.78
Long-Term Debt	-	11.71	6.04	1.84	1.56	5
Long-Term Leases	-	3.23	3.41	1.73	0.94	0.5
Long-Term Deferred Tax Liabilities	-	0.94	0.91	0.97	1.15	1.02
Total Liabilities	-	47.78	53.68	46.81	24	29.78
Common Stock	-	5	5	5	5	5
Additional Paid-In Capital	-	3.59	3.59	3.59	3.59	3.59
Retained Earnings	-	23.87	24.84	24.16	23.76	23.41
Total Common Equity	32.72	32.45	33.43	32.75	32.35	31.99
Shareholders' Equity	32.72	32.45	33.43	32.75	32.35	31.99
Total Liabilities & Equity	-	80.23	87.11	79.55	56.34	61.77
Total Debt	49.12	42.92	47.39	42.12	13.54	26.19
Net Cash (Debt)	-46.32	-39.6	-41.91	-35.9	-7.17	-22.85
Net Cash Per Share	-0.93	-0.79	-0.84	-0.72	-0.14	-0.46
Filing Date Shares Outstanding	49.96	49.96	49.96	49.96	49.96	49.96
Total Common Shares Outstanding	49.96	49.96	49.96	49.96	49.96	49.96
Working Capital	-	14.69	14.8	8.39	6.7	10.28
Book Value Per Share	0.65	0.65	0.67	0.66	0.65	0.64
Tangible Book Value	32.72	32.45	33.43	32.75	32.35	31.99
Tangible Book Value Per Share	0.65	0.65	0.67	0.66	0.65	0.64
Land	-	0.56	0.56	0.56	0.56	0.56
Buildings	-	12.24	11.46	10.3	10.29	9.85
Machinery	-	43.8	41.5	39.94	39.66	37.99
Construction In Progress	-	5.24	0.87	2.51	1.66	0.62

Source: S&P Capital IQ. Standard template. Financial Sources.