Italpinas Development Corporation (PSE:IDC)

Italpinas Development Balance Sheet

Financials in millions PHP. 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	355.75	236.54	168.73	79.54	52.98	100.32
Cash & Short-Term Investments	355.75	236.54	168.73	79.54	52.98	100.32
Cash Growth	81.67%	40.19%	112.14%	50.12%	-47.19%	168.29%
Accounts Receivable	1,697	1,461	1,087	984.89	1,062	1,148
Other Receivables	35.38	25.87	11.44	3.28	1.76	-
Receivables	1,732	1,487	1,098	988.17	1,064	1,148
Inventory	854.75	572.89	652.98	678.01	601.1	414.63
Prepaid Expenses	29.05	17.06	51.66	31.94	43.03	121.43
Other Current Assets	290.1	622.65	397.48	231.88	181.22	42.75
Total Current Assets	3,262	2,936	2,369	2,010	1,942	1,827
Property, Plant & Equipment	10.88	11.2	8.53	10.72	4.41	8.15
Long-Term Investments	3.67	6.67	4.27	2.66	3.92	5.12
Other Intangible Assets	3.66	2.8	3.79	3.78	4.56	5.81
Long-Term Deferred Tax Assets	18.88	18.88	16.13	13.27	20.23	12.88
Long-Term Deferred Charges	0.39	0.39	20.66	23.45	23.28	-
Other Long-Term Assets	1,358	1,339	1,065	895.74	733.11	530.11
Total Assets	4,657	4,314	3,487	2,959	2,732	2,389
Accounts Payable	901.77	958.65	737.05	784.05	750.39	732.03
Accrued Expenses	28.15	151.33	160.76	137.38	124.75	-
Short-Term Debt	-	8.71	16	15.51	16.31	13.31
Current Portion of Long-Term Debt	459.7	570.67	431.31	317.69	350.11	316.6
Current Portion of Leases	-	-	-	1.71	-	1.8
Current Income Taxes Payable	5.8	-	-	0.08	-	-
Current Unearned Revenue	634.63	150.68	116.08	50.51	25.31	12.74
Other Current Liabilities	207.31	34.38	43.62	36.88	26.26	-
Total Current Liabilities	2,237	1,874	1,505	1,344	1,293	1,076
Long-Term Debt	410.54	387.29	556.23	336.31	288.3	288.3
Long-Term Deferred Tax Liabilities	269.42	269.42	211.61	204.23	195.67	187.36
Total Liabilities	2,941	2,554	2,288	1,895	1,788	1,564
Common Stock	362	362	314.78	314.78	314.78	217.09
Additional Paid-In Capital	297.84	297.84	157.13	157.13	157.13	157.13
Retained Earnings	1,060	1,103	726.35	589.16	470.59	451.62
Comprehensive Income & Other	-3	-3	0.82	2.67	1.64	-
Shareholders' Equity	1,717	1,760	1,199	1,064	944.15	825.84
Total Liabilities & Equity	4,657	4,314	3,487	2,959	2,732	2,389
Total Debt	870.25	966.68	1,004	671.22	654.72	620.02
Net Cash (Debt)	-514.5	-730.15	-834.81	-591.68	-601.74	-519.7
Net Cash Per Share	-0.80	-1.14	-1.33	-0.94	-0.96	-1.20
Filing Date Shares Outstanding	724	724	629.57	629.57	629.57	629.57
Total Common Shares Outstanding	724	724	629.57	629.57	629.57	629.57
Working Capital	1,024	1,061	863.99	665.72	649.33	750.87
Book Value Per Share	2.37	2.43	1.90	1.69	1.50	1.31
Tangible Book Value	1,713	1,757	1,195	1,060	939.59	820.03
Tangible Book Value Per Share	2.37	2.43	1.90	1.68	1.49	1.30
Buildings	7.32	7.32	7.32	7.32	7.32	7.32
Machinery	22.33	21.9	20.64	19.84	14.38	14.24
Leasehold Improvements	5.84	5.81	1.99	1.98	1.98	1.98

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.