LBC Express Holdings, Inc. (PSE:LBC)

LBC Express Holdings 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	2,325	2,733	2,282	3,518	3,475	5,246
Short-Term Investments	29.31	29.71	30.29	147.17	130.42	124.18
Trading Asset Securities	2.39	2.36	2.26	2.17	15.69	14.94
Cash & Short-Term Investments	2,357	2,765	2,314	3,667	3,621	5,385
Cash Growth	18.30%	19.49%	-36.88%	1.26%	-32.76%	18.02%
Accounts Receivable	2,155	2,076	1,865	1,877	1,943	1,913
Other Receivables	1,033	1,045	1,045	61.19	52.75	39.47
Receivables	3,204	3,135	2,928	1,954	2,006	1,962
Inventory	219.9	198.06	184.79	208.51	240.35	216.67
Prepaid Expenses	441.61	413.28	409.75	355.25	1,600	147.85
Restricted Cash	158.57	180.33	261.65	348.76	429.52	10.37
Other Current Assets	506.91	475.93	541.34	1,668	1,717	1,534
Total Current Assets	6,887	7,168	6,640	8,201	9,614	9,256
Property, Plant & Equipment	3,936	4,089	4,625	4,220	4,113	4,230
Long-Term Investments	481.72	469.42	546.73	570.62	544	546.41
Goodwill	287.02	287.02	287.02	287.02	287.02	286.89
Other Intangible Assets	198.97	212.28	236.89	255.99	268.04	321.69
Long-Term Deferred Tax Assets	565.56	544.57	525.94	521.42	462.14	443.56
Other Long-Term Assets	2,400	2,406	2,437	2,444	533.7	480.49
Total Assets	14,817	15,239	15,375	16,590	15,918	15,662
Accounts Payable	1,258	1,523	1,364	1,410	1,188	1,117
Accrued Expenses	1,519	1,369	1,259	1,571	1,400	1,199
Short-Term Debt	925.03	965.58	900.47	1,166	849.43	470.21
Current Portion of Long-Term Debt	2,423	2,349	2,466	2,022	2,050	2,048
Current Portion of Leases	738.06	763.68	828.19	919.36	942.83	816.98
Current Income Taxes Payable	36.78	16.6	19.44	25.03	55.82	47.62
Current Unearned Revenue	162.64	248.21	393.35	507.51	331.38	305.72
Other Current Liabilities	3,400	3,592	3,000	4,448	3,900	3,550
Total Current Liabilities	10,462	10,827	10,231	12,069	10,717	9,555
Long-Term Debt	605.23	676.15	947.4	661.07	832.12	779.71
Long-Term Leases	965.17	1,074	1,370	1,344	1,478	1,551
Long-Term Deferred Tax Liabilities	-	-	-	-	14.98	21.99
Other Long-Term Liabilities	-	-	-	0.04	0.67	17.45
Total Liabilities	13,061	13,583	13,449	14,808	13,846	12,691
Common Stock	1,426	1,426	1,426	1,426	1,426	1,426
Retained Earnings	293.16	152.72	304.56	128.27	670.25	1,536
Comprehensive Income & Other	45.33	90.92	215.29	238.14	-45.49	-4.06
Total Common Equity	1,764	1,670	1,946	1,792	2,051	2,958
Minority Interest	-9.09	-13.44	-19.64	-10.3	20.87	12.82
Shareholders' Equity	1,755	1,656	1,926	1,782	2,071	2,971
Total Liabilities & Equity	14,817	15,239	15,375	16,590	15,918	15,662
Total Debt	5,657	5,829	6,512	6,112	6,152	5,666
Net Cash (Debt)	-3,300	-3,064	-4,197	-2,445	-2,531	-280.83
Net Cash Per Share	-2.31	-2.15	-2.94	-1.72	-1.77	-0.20
Filing Date Shares Outstanding	1,426	1,426	1,426	1,426	1,426	1,426
Total Common Shares Outstanding	1,426	1,426	1,426	1,426	1,426	1,426
Working Capital	-3,575	-3,659	-3,591	-3,867	-1,103	-299.2
Book Value Per Share	1.24	1.17	1.36	1.26	1.44	2.07
Tangible Book Value	1,278	1,170	1,422	1,249	1,496	2,350
Tangible Book Value Per Share	0.90	0.82	1.00	0.88	1.05	1.65
Land	1,031	1,031	1,031	1,031	1,031	1,031
Buildings	1,138	1,138	1,141	-	-	-
Machinery	1,332	1,316	1,937	2,093	2,299	2,140
Construction In Progress	17.74	19.89	9.82	492.06	47.68	17.18
Leasehold Improvements	1,104	1,113	1,713	1,948	2,015	1,884

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