Al Suwadi Power Company SAOG (MSM:SUWP)

MSM:SUWP 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	3.73	2.62	6.96	1.87	1.33	0.96
Accounts Receivable	5.47	4.22	4.3	5.59	33.39	40.61
Other Receivables	1.03	2.01	0.79	0.3	0.1	0.05
Inventory	2.64	2.64	2.67	2.69	2.63	1.87
Prepaid Expenses	0.12	0.33	0.36	0.36	0.31	0.33
Total Current Assets	13	11.83	15.09	10.8	37.76	43.81
Property, Plant & Equipment	224.07	226.04	234.2	242.35	250.33	258.29
Long-Term Investments	0.54	0.76	1.54	2.57	-	-
Other Long-Term Assets	-	-	-	-	-	0.61
Total Assets	237.61	238.63	250.82	255.72	288.09	302.71
Accounts Payable	0.81	1.05	1.05	1.11	33.45	0.2
Accrued Expenses	8.03	6.08	7.19	8.44	1.1	41.09
Short-Term Debt	-	2.23	0.1	-	1.45	2.12
Current Portion of Long-Term Debt	19	19	18.92	18.97	18.78	17.09
Current Portion of Leases	0.17	0.16	0.15	0.14	0.14	0.13
Current Income Taxes Payable	3.32	2.57	2.36	0.68	-	-
Other Current Liabilities	1.2	1.1	0.27	0.84	0.94	0.55
Total Current Liabilities	32.52	32.19	30.04	30.18	55.85	61.17
Long-Term Debt	42.4	42.3	60.97	79.31	102.62	125.54
Long-Term Leases	0.42	0.5	0.66	0.82	0.96	1.1
Long-Term Deferred Tax Liabilities	26.83	26.86	26.99	26.82	24.07	21.48
Other Long-Term Liabilities	1.37	1.73	1.6	2.42	2.51	1.67
Total Liabilities	103.54	103.57	120.27	139.55	186.01	210.96
Common Stock	71.44	71.44	71.44	71.44	71.44	71.44
Retained Earnings	63.04	64.15	58.83	44.3	36.73	30.04
Comprehensive Income & Other	-0.41	-0.53	0.28	0.44	-6.09	-9.72
Shareholders' Equity	134.07	135.06	130.55	116.18	102.08	91.76
Total Liabilities & Equity	237.61	238.63	250.82	255.72	288.09	302.71
Total Debt	61.98	64.19	80.8	99.24	123.95	145.97
Net Cash (Debt)	-58.25	-61.57	-73.85	-97.38	-122.62	-145.01
Net Cash Per Share	-0.08	-0.09	-0.10	-0.14	-0.17	-0.20
Filing Date Shares Outstanding	714.41	714.41	714.41	714.41	714.41	714.41
Total Common Shares Outstanding	714.41	714.41	714.41	714.41	714.41	714.41
Working Capital	-19.52	-20.36	-14.96	-19.38	-18.09	-17.35
Book Value Per Share	0.19	0.19	0.18	0.16	0.14	0.13
Tangible Book Value	134.07	135.06	130.55	116.18	102.08	91.76
Tangible Book Value Per Share	0.19	0.19	0.18	0.16	0.14	0.13
Construction In Progress	0.08	0.01	-	0.15	0.19	0.01

Source: S&P Global Market Intelligence. Utility template. Financial Sources.