National Flour Mills Balance Sheet

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

Millions TTD. 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	25.17	37.25	18.31	48.52	50.58
Cash & Short-Term Investments	25.17	37.25	18.31	48.52	50.58
Cash Growth	-32.42%	103.47%	-62.28%	-4.07%	-45.49%
Accounts Receivable	86.9	63.92	66.31	89.11	75.17
Other Receivables	40.44	17.05	14.91	11.28	25.43
Receivables	127.34	80.97	81.22	100.39	100.59
Inventory	96.07	84.67	131.07	173.55	100.54
Prepaid Expenses	18.69	17.54	13.87	7.01	7.58
Other Current Assets	1.6	1.6	1.6	7.04	1.58
Total Current Assets	268.88	222.03	246.06	336.52	260.88
Property, Plant & Equipment	221.79	208.28	173.07	161.82	165.3
Long-Term Investments	3.79	4.64	0.87	0.72	0.7
Other Intangible Assets	18.04	0.92	1.07	1.65	3.22
Long-Term Deferred Tax Assets	16.42	15.08	13.38	11.91	9.7
Other Long-Term Assets	28.38	20.16	12.57	13.4	48.58
Total Assets	557.3	471.1	447.02	526.02	488.37
Accounts Payable	26.56	13.85	13.92	75.49	81.6
Accrued Expenses	57.57	31.32	27.5	32.42	21.88
Short-Term Debt	-	-	25	75.76	-
Current Portion of Leases	0.3	1.03	2.38	2.41	2.43
Current Income Taxes Payable	6.67	4.29	8.9	-	-
Other Current Liabilities	-	-	-	0.13	18.93
Total Current Liabilities	91.09	50.49	77.7	186.21	124.84
Long-Term Leases	2.74	4.91	4.04	4.8	5.85
Long-Term Deferred Tax Liabilities	59.88	46.57	37.87	38.47	48.38
Other Long-Term Liabilities	41.18	39.63	37.45	35.75	30.84
Total Liabilities	194.89	141.6	157.07	265.24	209.9
Common Stock	120.2	120.2	120.2	120.2	120.2
Retained Earnings	247.43	214.49	175.81	145.78	163.14
Treasury Stock	-3.36	-3.32	-4.19	-3.32	-3
Comprehensive Income & Other	-1.87	-1.87	-1.87	-1.87	-1.87
Shareholders' Equity	362.41	329.5	289.95	260.79	278.47
Total Liabilities & Equity	557.3	471.1	447.02	526.02	488.37
Total Debt	3.04	5.94	31.42	82.97	8.28
Net Cash (Debt)	22.13	31.31	-13.12	-34.45	42.31
Net Cash Growth	-29.31%	-	-	-	5.97%
Net Cash Per Share	0.19	0.26	-0.11	-0.29	0.35
Filing Date Shares Outstanding	118.12	118.07	118.04	117.99	117.96
Total Common Shares Outstanding	118.12	118.07	118.04	117.99	117.96
Working Capital	177.79	171.54	168.36	150.31	136.04
Book Value Per Share	3.07	2.79	2.46	2.21	2.36
Tangible Book Value	344.37	328.59	288.88	259.14	275.25
Tangible Book Value Per Share	2.92	2.78	2.45	2.20	2.33
Buildings	204.27	196.09	187.01	177.09	171.57
Machinery	202.97	171.77	151.61	146.24	141.56
Construction In Progress	12.86	24.75	17.47	5.46	2.38

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