Beverly Wilshire Balance Sheet

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

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	0.57	0.86	0.28	0.91	0.91
Short-Term Investments	3.08	0.37	0.36	0.4	0.39
Cash & Short-Term Investments	3.65	1.22	0.64	1.31	1.3
Cash Growth	198.28%	90.80%	-51.14%	0.85%	92.46%
Accounts Receivable	0.02	0.01	0.07	0.05	0.2
Other Receivables	0.13	0.1	0.24	0.2	0.12
Receivables	0.16	0.11	0.31	0.25	0.32
Inventory	0.39	0.39	0.45	0.48	0.41
Prepaid Expenses	0.25	0.1	0.32	0.16	0.22
Total Current Assets	4.45	1.82	1.72	2.2	2.24
Property, Plant & Equipment	0.6	0.6	3.36	4.52	5.02
Goodwill	0.65	0.63	1.71	0.66	0.66
Other Intangible Assets	-	-	0.34	0	0.39
Total Assets	5.7	3.04	7.12	7.38	8.32
Accounts Payable	0.26	0.44	0.36	0.67	0.45
Accrued Expenses	0.99	1.82	1.26	0.92	1.36
Short-Term Debt	-	0.62	1.01	0.5	0.55
Current Portion of Long-Term Debt	0.01	0.04	0.03	0.38	0.43
Current Portion of Leases	0.34	0.51	0.69	0.76	0.62
Current Income Taxes Payable	0.01	0.01	0.01	0.01	0.02
Current Unearned Revenue	0.53	0.42	0.35	0.58	-
Other Current Liabilities	2.3	3.8	2.07	1.84	2.67
Total Current Liabilities	4.43	7.66	5.77	5.65	6.09
Long-Term Debt	0.42	0.01	0.04	1.04	0.3
Long-Term Leases	0.67	0.7	1.13	1.74	1.64
Long-Term Deferred Tax Liabilities	0.02	0.02	0.09	0.07	0.24
Total Liabilities	5.53	8.38	7.03	8.5	8.27
Common Stock	93.25	87.63	84.4	73.89	72.99
Retained Earnings	-88.58	-88.63	-83.73	-74.81	-72.69
Comprehensive Income & Other	-3.64	-3.47	-0.54	-0.41	-0.52
Total Common Equity	1.02	-4.47	0.13	-1.33	-0.22
Minority Interest	-0.86	-0.88	-0.04	0.21	0.26
Shareholders' Equity	0.17	-5.34	0.09	-1.12	0.05
Total Liabilities & Equity	5.7	3.04	7.12	7.38	8.32
Total Debt	1.43	1.88	2.9	4.42	3.54
Net Cash (Debt)	2.22	-0.66	-2.26	-3.11	-2.24
Net Cash Per Share	0.00	-0.00	-0.01	-0.01	-0.01
Filing Date Shares Outstanding	1,152	757.27	589.53	393.63	393.63
Total Common Shares Outstanding	1,152	632.87	582.16	393.63	373.25
Working Capital	0.01	-5.84	-4.05	-3.45	-3.84
Book Value Per Share	0.00	-0.01	0.00	-0.00	-0.00
Tangible Book Value	0.37	-5.09	-1.91	-2	-1.27
Tangible Book Value Per Share	0.00	-0.01	-0.00	-0.01	-0.00
Machinery	-	8.65	8.12	8.16	8.46

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.