Lion Finance Group PLC (BDGSF)

Lion Finance Group Balance Sheet

Financials in millions GEL. 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	4,152	3,753	3,102	3,585	1,521	1,971
Investment Securities	9,373	8,997	5,133	4,372	1,799	828.93
Trading Asset Securities	-	226.53	18.23	39.27	137.23	14.89
Total Investments	9,373	9,223	5,151	4,411	1,937	843.81
Gross Loans	34,137	34,133	20,589	17,221	16,623	14,702
Allowance for Loan Losses	-	-440.82	-339.13	-334.78	-410.7	-448.32
Other Adjustments to Gross Loans	-	-133.57	-16.75	-24.11	-43.56	-50.59
Net Loans	34,137	33,559	20,233	16,862	16,169	14,203
Property, Plant & Equipment	816.41	807.99	575.65	516.24	458.99	471.06
Goodwill	41.25	41.25	41.25	33.35	33.35	33.35
Other Intangible Assets	332.62	322.25	167.86	149.44	144.25	125.81
Investments in Real Estate	133.8	134.34	124.07	166.55	226.85	231.24
Other Receivables	3,609	242.48	196.64	489.91	50.05	57.9
Restricted Cash	-	3,060	1,753	2,423	1,903	1,997
Other Current Assets	122.06	147.03	98	111.33	117.71	311.4
Long-Term Deferred Tax Assets	-	0.32	0.46	0.64	0.18	0.19
Other Real Estate Owned & Foreclosed	397.39	378.64	271.71	119.92	3.22	5.99
Other Long-Term Assets	684.38	538.09	43.31	34.34	866.48	1,785
Total Assets	53,799	52,208	31,758	28,902	23,430	22,036
Accounts Payable	-	5.73	12.73	5.61	7.71	11.65
Accrued Expenses	324.94	306.21	73.43	62.42	51.78	27.29
Interest Bearing Deposits	33,969	15,760	8,886	8,697	7,436	8,480
Non-Interest Bearing Deposits	-	18,779	12,198	11,003	6,998	5,995
Total Deposits	33,969	34,538	21,084	19,700	14,434	14,475
Short-Term Borrowings	3,571	3,028	2,127	1,774	1,421	837.81
Current Portion of Long-Term Debt	-	615.1	38.93	340.44	287.7	207.31
Current Portion of Leases	-	60.94	34.64	28.21	22.34	24.31
Current Income Taxes Payable	127.99	67.34	185.44	20.26	85.27	-
Other Current Liabilities	-	37.58	3.56	2.38	100.59	1.58
Long-Term Debt	7,692	5,964	2,875	2,419	3,740	3,669
Long-Term Leases	276.56	213.5	107.29	86.26	65.33	71.33
Long-Term Unearned Revenue	-	3.57	4.43	2.66	1.59	23.75
Long-Term Deferred Tax Liabilities	-	21.09	13.62	79.28	25.6	62.43
Other Long-Term Liabilities	415.53	268.92	120.96	85.18	54.69	61.53
Total Liabilities	46,378	45,193	26,738	24,653	20,337	19,486
Common Stock	1.45	1.46	1.51	1.56	1.62	1.62
Additional Paid-In Capital	457.62	453.74	465.01	506.3	492.24	526.63
Retained Earnings	6,868	6,422	4,511	3,709	2,588	1,939
Treasury Stock	-0.05	-0.05	-0.07	-0.08	-0.08	-0.05
Comprehensive Income & Other	92.98	110.94	21.5	14.62	-3.22	71.23
Total Common Equity	7,420	6,988	4,999	4,232	3,079	2,539
Minority Interest	1.51	26.82	21.12	17.25	13.88	11.37
Shareholders' Equity	7,421	7,015	5,020	4,249	3,093	2,550
Total Liabilities & Equity	53,799	52,208	31,758	28,902	23,430	22,036
Total Debt	11,540	9,882	5,183	4,648	5,536	4,810
Net Cash (Debt)	-7,389	-5,583	-2,053	-995.52	-3,810	-2,815
Net Cash Per Share	-167.27	-125.67	-44.89	-20.98	-78.34	-59.18
Filing Date Shares Outstanding	43.39	43.29	44.05	44.98	46.9	47.53
Total Common Shares Outstanding	43.39	42.83	43.55	44.98	46.9	47.53
Book Value Per Share	170.99	163.18	114.77	94.07	65.65	53.41
Tangible Book Value	7,046	6,625	4,790	4,049	2,901	2,379
Tangible Book Value Per Share	162.38	154.70	109.97	90.01	61.86	50.06

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