MUSE:CIMO.I0000 Balance Sheet

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

Millions MUR. 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
Property, Plant & Equipment	1,955	1,953	1,930	1,718	1,632	358.74
Cash & Equivalents	41.76	31.76	30.41	9.61	6.46	4.73
Accounts Receivable	35.14	19.18	1.56	3.21	16.36	3.53
Other Receivables	4.4	5.96	16.88	14.09	2.05	0.66
Other Intangible Assets	0.22	0.25	0.37	0.49	0.59	0.55
Other Current Assets	-	-	5.01	4.46	-	-
Other Long-Term Assets	-	-	-	-	0.05	0.05
Total Assets	2,037	2,010	1,984	1,750	1,658	368.26
Current Portion of Long-Term Debt	-	-	548.27	514.27	-	-
Long-Term Debt	620	608.8	61.52	74.88	-	-
Accounts Payable	43.31	41.42	0.56	0.32	-	-
Other Current Liabilities	1.17	1.88	26.78	19	-	-
Long-Term Deferred Tax Liabilities	51.66	49.45	37.15	22.21	-	-
Other Long-Term Liabilities	-	-	17.18	17.77	614.6	45.67
Total Liabilities	716.14	701.55	691.46	648.44	614.6	45.67
Common Stock	827.94	827.94	827.94	715.44	715.44	2.66
Additional Paid-In Capital	-	-	36.01	36.01	-	-
Retained Earnings	-	-	428.48	350.03	-	-
Comprehensive Income & Other	492.61	480.24	-	-	327.66	319.93
Shareholders' Equity	1,321	1,308	1,292	1,101	1,043	322.6
Total Liabilities & Equity	2,037	2,010	1,984	1,750	1,658	368.26
Total Debt	620	608.8	609.79	589.15	-	-
Net Cash (Debt)	-578.24	-577.03	-579.38	-579.53	6.46	4.73
Net Cash (Debt) Growth	-	-	-	-	36.75%	-28.00%
Net Cash Per Share	-12.45	-12.42	-12.83	-13.73	0.15	0.35
Filing Date Shares Outstanding	46.46	46.46	46.46	42.21	42.21	13.32
Total Common Shares Outstanding	46.46	46.46	46.46	42.21	42.21	13.32
Book Value Per Share	28.42	28.16	27.82	26.09	24.71	24.22
Tangible Book Value	1,320	1,308	1,292	1,101	1,043	322.04
Tangible Book Value Per Share	28.42	28.15	27.81	26.08	24.70	24.18