Berjaya Philippines Inc. (PSE:BCOR)

Berjaya Philippines Balance Sheet

Financials in millions PHP. 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	674.09	1,353	1,481	1,366	1,666	621.76
Trading Asset Securities	-	-	-	-	1.88	7.37
Cash & Short-Term Investments	674.09	1,353	1,481	1,366	1,668	629.13
Cash Growth	14.49%	-8.65%	8.42%	-18.07%	165.09%	-56.84%
Accounts Receivable	5,175	626.16	880.04	1,149	723.93	556.71
Other Receivables	-	1,471	711.44	303.48	712.55	559.76
Receivables	5,175	2,596	3,735	3,565	3,525	1,116
Inventory	7,773	7,183	6,147	7,243	4,601	3,485
Prepaid Expenses	1,061	270.06	526.34	921.47	710.78	390.35
Other Current Assets	503.07	4,130	3,076	2,145	1,685	3,479
Total Current Assets	15,186	15,531	14,966	15,241	12,189	9,099
Property, Plant & Equipment	10,480	10,595	9,570	9,137	7,800	6,559
Long-Term Investments	2,620	2,599	2,404	2,341	2,150	2,242
Goodwill	-	1,009	966.49	906.77	787.77	793.76
Other Intangible Assets	1,933	922.21	903.56	866.47	703.64	712.96
Long-Term Deferred Tax Assets	106.07	106.07	104.48	90.92	72.62	82.37
Other Long-Term Assets	772.57	773.01	679.29	581.11	443.96	247.71
Total Assets	31,097	31,535	29,594	29,164	24,148	19,737
Accounts Payable	3,220	2,266	2,069	1,615	824.8	925.76
Accrued Expenses	-	599.96	809.81	986.44	689.97	732.83
Short-Term Debt	-	6,436	5,027	5,404	3,397	2,563
Current Portion of Long-Term Debt	6,825	-	-	-	-	16.8
Current Portion of Leases	276.23	304.17	306.77	268.96	388.32	287.35
Current Income Taxes Payable	-	0.7	-	-	-	0.3
Current Unearned Revenue	3,296	3,142	3,700	4,202	3,486	1,977
Other Current Liabilities	345.54	1,406	875.65	704.68	744.83	604.59
Total Current Liabilities	13,962	14,154	12,788	13,181	9,531	7,108
Long-Term Debt	2,033	2,074	1,938	1,971	1,366	349.49
Long-Term Leases	2,364	2,436	2,244	2,056	2,534	2,678
Pension & Post-Retirement Benefits	4.68	4.56	4.37	5.19	5.69	7.1
Long-Term Deferred Tax Liabilities	495.53	493.66	482.09	266.17	175.24	123.92
Other Long-Term Liabilities	439.54	522.81	619.69	767.18	616.92	600
Total Liabilities	19,299	19,685	18,077	18,247	14,229	10,867
Common Stock	4,427	4,427	4,427	4,427	4,427	4,427
Retained Earnings	8,166	8,243	8,258	8,050	7,441	6,541
Treasury Stock	-988.15	-988.15	-988.15	-988.15	-988.15	-988.15
Comprehensive Income & Other	175.58	151.32	-191.98	-580.09	-965.54	-1,138
Total Common Equity	11,780	11,834	11,505	10,909	9,914	8,842
Minority Interest	18.34	16.85	12.58	7.47	5.27	28.01
Shareholders' Equity	11,798	11,850	11,518	10,917	9,919	8,870
Total Liabilities & Equity	31,097	31,535	29,594	29,164	24,148	19,737
Total Debt	11,498	11,250	9,516	9,701	7,685	5,895
Net Cash (Debt)	-10,824	-9,896	-8,034	-8,334	-6,017	-5,266
Net Cash Per Share	-2.50	-2.28	-1.85	-1.92	-1.39	-1.21
Filing Date Shares Outstanding	4,319	4,341	4,341	4,341	4,341	4,341
Total Common Shares Outstanding	4,319	4,341	4,341	4,341	4,341	4,341
Working Capital	1,223	1,377	2,178	2,059	2,658	1,991
Book Value Per Share	2.73	2.73	2.65	2.51	2.28	2.04
Tangible Book Value	9,847	9,903	9,635	9,136	8,422	7,336
Tangible Book Value Per Share	2.28	2.28	2.22	2.10	1.94	1.69
Land	-	1,195	742.34	696.47	665.29	670.35
Buildings	-	4,012	3,716	3,470	1,478	918.01
Machinery	-	2,731	2,535	2,367	744.47	780.88
Construction In Progress	-	339.31	775.52	670.18	2,360	1,348
Leasehold Improvements	-	1,019	1,034	1,109	1,096	1,362

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.