Darco Water Technologies Limited (SGX:BLR)

Darco Water Technologies Balance Sheet

Financials in millions SGD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	7.96	12.84	19.83	23.43	19.01
Cash & Short-Term Investments	7.96	12.84	19.83	23.43	19.01
Cash Growth	-38.05%	-35.23%	-15.38%	23.29%	-30.69%
Accounts Receivable	44.14	33.47	37.1	37.58	50.42
Other Receivables	3.47	1.53	2.08	2.09	4.06
Receivables	47.61	35.01	39.21	40.74	55.21
Inventory	2.06	2.41	3.54	4.54	1.82
Prepaid Expenses	-	0.25	0.81	0.37	0.85
Other Current Assets	-	1.89	4.85	3.87	5.39
Total Current Assets	57.62	52.4	68.24	72.95	82.27
Property, Plant & Equipment	6.14	5.7	5.49	6.23	6.71
Goodwill	0.91	0.91	0.91	0.91	0.91
Other Intangible Assets	13.88	14.39	10.89	1.81	0.72
Long-Term Deferred Tax Assets	0.83	0.84	0.87	0.97	0.41
Other Long-Term Assets	-	0	0.58	0.8	1.32
Total Assets	79.38	74.24	86.97	83.65	92.34
Accounts Payable	20.23	16.84	19.97	20.01	22.09
Accrued Expenses	-	2.15	2.29	1.62	2.28
Short-Term Debt	-	2.94	2.81	3.89	5.09
Current Portion of Long-Term Debt	4.61	0.07	0.06	0.12	0.3
Current Portion of Leases	0.54	0.38	0.23	0.29	0.32
Current Income Taxes Payable	0.01	0.01	0.34	0.42	0.39
Current Unearned Revenue	9.32	9.45	15.27	14.75	14.79
Other Current Liabilities	9.3	5.91	4.7	4.32	0.74
Total Current Liabilities	44	37.74	45.66	45.43	45.98
Long-Term Debt	0.64	2.87	0.77	0.88	1.02
Long-Term Leases	0.53	0.33	0.17	0.23	0.45
Long-Term Deferred Tax Liabilities	0.02	0.02	0.02	0	0
Other Long-Term Liabilities	3.94	3.69	3.36	-	0.76
Total Liabilities	49.13	44.65	49.97	46.54	48.22
Common Stock	76.77	76.77	76.77	76.77	76.77
Retained Earnings	-42.49	-42.89	-37.47	-38.28	-31.83
Comprehensive Income & Other	-4.9	-5.76	-4.66	-3.68	-3.78
Total Common Equity	29.38	28.12	34.64	34.81	41.16
Minority Interest	0.87	1.47	2.36	2.31	2.95
Shareholders' Equity	30.25	29.59	37	37.11	44.12
Total Liabilities & Equity	79.38	74.24	86.97	83.65	92.34
Total Debt	6.31	6.58	4.04	5.41	7.17
Net Cash (Debt)	1.64	6.26	15.79	18.02	11.84
Net Cash Growth	-73.77%	-60.33%	-12.36%	52.20%	-18.94%
Net Cash Per Share	0.02	0.07	0.17	0.19	0.13
Filing Date Shares Outstanding	93.83	93.83	93.83	93.83	93.83
Total Common Shares Outstanding	93.83	93.83	93.83	93.83	93.83
Working Capital	13.62	14.66	22.58	27.51	36.29
Book Value Per Share	0.31	0.30	0.37	0.37	0.44
Tangible Book Value	14.6	12.82	22.84	32.09	39.54
Tangible Book Value Per Share	0.16	0.14	0.24	0.34	0.42
Land	-	4.01	4.2	4.57	4.45
Buildings	-	0.79	0.83	0.89	0.9
Machinery	-	4.39	3.97	4	4.35
Construction In Progress	-	0.37	0.39	0.4	0.39

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.