Lux Island Resorts Ltd (MUSE:NRL.N0000)

Lux Island Resorts Balance Sheet

Financials in millions MUR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	979.58	1,505	1,058	1,099	1,084	207.27
Cash & Short-Term Investments	979.58	1,505	1,058	1,099	1,084	207.27
Cash Growth	-2.58%	42.25%	-3.67%	1.36%	422.90%	32.16%
Accounts Receivable	-	452.72	385.35	380.37	313.82	212.36
Other Receivables	-	154.8	320.7	1,096	143.88	287.77
Receivables	-	607.52	706.05	1,477	457.7	500.13
Inventory	-	246.41	248.34	254.7	269.37	437.21
Prepaid Expenses	-	45.49	36.57	30.74	25.14	-
Other Current Assets	1,055	-	-	-	637.9	-
Total Current Assets	2,034	2,405	2,049	2,861	2,474	1,145
Property, Plant & Equipment	16,209	16,265	16,417	15,840	14,173	14,562
Long-Term Investments	49.83	49.83	-	-	-	-
Goodwill	-	475.02	488.43	475.84	466.26	458.05
Other Intangible Assets	485.75	7.89	10.18	5.81	4.82	3.84
Long-Term Deferred Tax Assets	84.8	84.8	-	-	13.43	124.42
Other Long-Term Assets	3.74	3.74	0.02	48.19	43.12	45.92
Total Assets	18,867	19,291	18,965	19,230	17,175	16,339
Accounts Payable	-	679.02	705.37	503.36	484.59	607.57
Accrued Expenses	-	355	334.99	359.95	377.27	227.22
Short-Term Debt	-	0.53	13.35	3.46	3.72	268.58
Current Portion of Long-Term Debt	-	770.83	1,099	804.13	469.64	1,147
Current Portion of Leases	-	214.94	193.52	186.72	175.42	174.88
Current Income Taxes Payable	-	192.12	204.86	198.36	8.13	1.56
Current Unearned Revenue	-	445.9	356.24	404.5	286.08	223.53
Other Current Liabilities	3,077	432.36	419.73	924.72	672.78	284.95
Total Current Liabilities	3,077	3,091	3,327	3,385	2,478	2,936
Long-Term Debt	3,695	2,473	3,064	4,066	4,604	4,881
Long-Term Leases	2,904	2,675	2,853	2,836	2,777	2,854
Long-Term Unearned Revenue	-	-	-	-	-	1.64
Pension & Post-Retirement Benefits	-	235.52	184.35	169.32	106.89	117.48
Long-Term Deferred Tax Liabilities	-	976.26	767.05	710.43	586.81	463
Total Liabilities	9,676	9,450	10,196	11,167	10,553	11,252
Common Stock	9,191	1,371	1,371	1,371	1,371	1,371
Additional Paid-In Capital	-	1,321	1,321	1,321	1,321	1,321
Retained Earnings	-	3,126	2,346	1,624	547.45	112.94
Comprehensive Income & Other	-	4,022	3,731	3,747	3,382	2,282
Total Common Equity	9,191	9,841	8,769	8,063	6,622	5,087
Shareholders' Equity	9,191	9,841	8,769	8,063	6,622	5,087
Total Liabilities & Equity	18,867	19,291	18,965	19,230	17,175	16,339
Total Debt	6,599	6,134	7,223	7,896	8,030	9,325
Net Cash (Debt)	-5,620	-4,629	-6,165	-6,797	-6,946	-9,118
Net Cash Per Share	-34.50	-28.13	-37.46	-41.31	-42.93	-66.50
Filing Date Shares Outstanding	137.63	137.12	137.12	137.12	137.12	137.12
Total Common Shares Outstanding	137.63	137.12	137.12	137.12	137.12	137.12
Working Capital	-1,043	-685.94	-1,278	-524.58	-3.68	-1,791
Book Value Per Share	66.78	71.77	63.95	58.81	48.29	37.10
Tangible Book Value	8,705	9,358	8,270	7,582	6,151	4,625
Tangible Book Value Per Share	63.25	68.25	60.32	55.30	44.86	33.73
Land	-	529.12	513.28	482.1	432.39	430.25
Buildings	-	11,133	11,493	10,442	9,498	9,089
Machinery	-	3,205	3,056	2,558	2,583	2,401
Construction In Progress	-	135.45	134.32	1,027	16.15	1,727

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