Quality Beverages 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
Cash & Equivalents	-	50.84	90.06	64.91	19.57	49.78
Short-Term Investments	-	6.08	7.04	-	-	-
Cash & Short-Term Investments	-	56.92	97.1	64.91	19.57	49.78
Cash Growth	-	-41.38%	49.60%	231.66%	-60.69%	-4.56%
Accounts Receivable	-	549.88	439.59	492.18	296.08	230.54
Other Receivables	-	47.98	38.09	29.06	11.94	24.35
Receivables	-	597.86	477.68	521.24	308.03	254.89
Inventory	-	832.12	763.77	564.58	445.11	290.72
Prepaid Expenses	-	33.73	83.66	31.57	8.05	1.91
Other Current Assets	1,445	-	-	0.46	0.18	-
Total Current Assets	1,445	1,521	1,422	1,183	780.95	597.3
Property, Plant & Equipment	-	1,803	1,361	1,356	1,144	1,126
Long-Term Investments	-	2.54	2.54	3.36	0.19	0.19
Goodwill	-	0.65	0.65	0.65	0.65	0.65
Other Intangible Assets	-	5.13	3.8	3.47	3.93	4.92
Long-Term Deferred Tax Assets	-	25.65	23.46	17.49	2.32	2.32
Other Long-Term Assets	1,872	61.6	51.69	55.52	40.89	16.72
Total Assets	3,317	3,420	2,865	2,619	1,973	1,748
Accounts Payable	-	295.65	281.15	286.14	263.17	160.69
Accrued Expenses	-	5.35	3.09	-	-	-
Short-Term Debt	-	265	232.54	198.38	90.95	21.4
Current Portion of Long-Term Debt	-	371.01	282.05	282.31	189.64	268.1
Current Portion of Leases	-	15.04	10.7	10.45	3.57	8.93
Current Income Taxes Payable	-	4.26	3.09	1.18	0.67	0.25
Current Unearned Revenue	-	3.06	3.61	2.38	2.01	2.26
Other Current Liabilities	1,184	243.2	272.92	234.38	201.1	159.66
Total Current Liabilities	1,184	1,203	1,089	1,015	751.12	621.28
Long-Term Debt	-	519.5	331.53	320.67	278.46	306.15
Long-Term Leases	-	58.75	35.85	23.92	2.47	6.14
Pension & Post-Retirement Benefits	-	579.78	607.55	387.88	159.21	200.73
Long-Term Deferred Tax Liabilities	-	83.52	53.36	76.32	77.83	56.53
Other Long-Term Liabilities	1,205	3.37	1.33	-	0.14	0.35
Total Liabilities	2,388	2,448	2,119	1,824	1,269	1,191
Common Stock	928.99	361.39	361.39	361.39	361.39	361.39
Retained Earnings	-	273.68	165.12	203.59	190.76	95.5
Comprehensive Income & Other	-	337.02	219.74	215.09	151.51	100.19
Total Common Equity	928.99	972.09	746.24	780.06	703.65	557.07
Minority Interest	-	-	-	15.08	-	-
Shareholders' Equity	928.99	972.09	746.24	795.15	703.65	557.07
Total Liabilities & Equity	3,317	3,420	2,865	2,619	1,973	1,748
Total Debt	-	1,229	892.67	835.73	565.09	610.72
Net Cash (Debt)	-	-1,172	-795.57	-770.82	-545.52	-560.94
Net Cash Per Share	-	-31.89	-21.64	-20.96	-14.84	-15.26
Filing Date Shares Outstanding	38.86	36.77	36.77	36.77	36.77	36.77
Total Common Shares Outstanding	38.86	36.77	36.77	36.77	36.77	36.77
Working Capital	261.57	318.05	333.06	167.54	29.83	-23.98
Book Value Per Share	23.90	26.44	20.30	21.22	19.14	15.15
Tangible Book Value	928.99	966.31	741.79	775.94	699.07	551.51
Tangible Book Value Per Share	23.90	26.28	20.17	21.10	19.01	15.00
Land	-	945.76	783.62	781.87	614.31	580.42
Buildings	-	12.5	11.8	11.8	11.8	10.2
Machinery	-	1,612	1,513	1,615	1,266	1,163
Construction In Progress	-	3.83	10.42	17.08	7.1	4.53