ISDN Holdings Balance Sheet

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

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	-	68.12	56.52	60.03	56.55	61.68
Short-Term Investments	-	1.08	0.72	0.6	0.64	0.77
Trading Asset Securities	-	-	-	-	-	0.04
Cash & Short-Term Investments	69.2	69.2	57.24	60.63	57.2	62.48
Cash Growth	20.59%	20.89%	-5.59%	6.00%	-8.46%	5.84%
Accounts Receivable	-	94.1	97.24	91.29	86.49	102.68
Other Receivables	-	6.5	6.57	5.43	4.06	5.29
Receivables	-	100.83	103.85	96.75	90.58	107.99
Inventory	-	65.6	67.41	73.01	81.18	77.53
Prepaid Expenses	-	3.49	3.08	1.94	1.56	1.51
Other Current Assets	-	6	14.81	14.35	8.34	8.2
Total Current Assets	-	245.11	246.38	246.67	238.85	257.72
Property, Plant & Equipment	-	65.98	65.76	63.19	63.25	67.71
Long-Term Investments	-	6.42	7.3	6.17	7.18	6.25
Goodwill	-	15.73	12.91	12.23	12.23	12.23
Other Intangible Assets	-	1.84	1.01	1.04	1.1	1.22
Long-Term Accounts Receivable	-	123.93	81.65	70.46	76.96	69.36
Long-Term Deferred Tax Assets	-	0.38	0.38	0.28	0.38	0.35
Other Long-Term Assets	-	0.36	0.38	0.4	0.42	0.44
Total Assets	-	459.76	415.77	400.44	400.37	415.27
Accounts Payable	-	46.01	42.47	35.59	43.54	43.73
Accrued Expenses	-	12.66	11.09	10.65	19.7	21.28
Short-Term Debt	-	32.46	19.41	16.52	13	17.57
Current Portion of Long-Term Debt	-	8.44	10.38	9.69	10.81	9.79
Current Portion of Leases	-	2	1.89	1.37	1.32	2.12
Current Income Taxes Payable	-	1.82	1.58	1.68	3.93	4.34
Current Unearned Revenue	-	16.63	13.78	10.81	18	19.48
Other Current Liabilities	-	36.32	12.6	11.84	31.87	31.88
Total Current Liabilities	-	156.33	113.17	98.15	142.17	150.18
Long-Term Debt	-	44.03	48.88	56.03	10.07	12.76
Long-Term Leases	-	5.4	5.92	5.04	4.86	4.56
Long-Term Deferred Tax Liabilities	-	0.53	0.59	0.57	0.68	0.79
Total Liabilities	-	206.3	168.56	159.77	157.77	168.29
Common Stock	-	86.83	85.47	84.76	81.49	81.49
Retained Earnings	-	134.77	130.88	123.88	122.48	114.21
Comprehensive Income & Other	-	-11.7	-9.62	-10.01	-6.13	1.44
Total Common Equity	209.91	209.91	206.73	198.62	197.83	197.14
Minority Interest	-	43.56	40.48	42.04	44.77	49.84
Shareholders' Equity	253.46	253.46	247.21	240.67	242.6	246.98
Total Liabilities & Equity	-	459.76	415.77	400.44	400.37	415.27
Total Debt	92.34	92.34	86.47	88.64	40.06	46.8
Net Cash (Debt)	-23.14	-23.14	-29.23	-28.01	17.14	15.69
Net Cash Growth	-	-	-	-	9.28%	-33.07%
Net Cash Per Share	-0.05	-0.05	-0.07	-0.06	0.04	0.04
Filing Date Shares Outstanding	453.4	453.4	448.59	446	438.64	438.64
Total Common Shares Outstanding	453.4	453.4	448.59	446	438.64	438.64
Working Capital	-	88.78	133.2	148.53	96.68	107.54
Book Value Per Share	0.46	0.46	0.46	0.45	0.45	0.45
Tangible Book Value	192.33	192.33	192.81	185.35	184.5	183.69
Tangible Book Value Per Share	0.42	0.42	0.43	0.42	0.42	0.42
Land	-	2.87	3.2	4.82	4.91	5.01
Machinery	-	48.93	44.98	41.33	22.42	22.69
Construction In Progress	-	2.78	2.72	6.94	23.26	24.11
Leasehold Improvements	-	7.2	6.48	5.86	5.55	5.62

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