GMA Network, Inc. (PSE:GMA7)

GMA Network 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	2,858	2,146	1,375	2,855	4,794	3,215
Cash & Short-Term Investments	2,858	2,146	1,375	2,855	4,794	3,215
Cash Growth	47.23%	56.10%	-51.85%	-40.43%	49.11%	42.57%
Accounts Receivable	5,495	6,744	6,217	5,803	7,660	10,310
Other Receivables	-	169.47	57.05	103.23	284.23	323.49
Receivables	5,495	6,913	6,274	5,906	7,945	10,634
Inventory	909.32	935.92	1,164	1,469	1,137	237.05
Prepaid Expenses	1,978	168.52	128.79	115.72	89.08	82.52
Other Current Assets	2,284	3,350	3,494	3,193	2,373	2,278
Total Current Assets	13,525	13,514	12,436	13,540	16,338	16,446
Property, Plant & Equipment	12,280	12,407	12,624	10,141	6,055	5,481
Long-Term Investments	551.19	432.86	413.46	356.52	199.65	276.11
Other Intangible Assets	427.5	484.94	475.17	306.24	354.19	289.3
Long-Term Deferred Tax Assets	-	-	-	128.36	843.58	1,173
Long-Term Deferred Charges	-	1.59	1.5	1.32	1.2	6.83
Other Long-Term Assets	399.7	489.66	304.4	256.07	284.51	267.32
Total Assets	27,183	27,330	26,255	24,729	24,076	23,939
Accounts Payable	2,720	405.04	606.14	562.65	352.7	517.86
Accrued Expenses	-	2,049	2,267	2,029	2,093	2,324
Short-Term Debt	2,220	3,721	1,527	27.13	739.49	720.35
Current Portion of Leases	10.97	21.2	43.85	21.16	17.48	10.49
Current Income Taxes Payable	399.92	147.16	257.03	556.45	1,076	1,777
Current Unearned Revenue	-	215.57	179.89	369.73	130.48	35.91
Other Current Liabilities	3,479	807.62	515.32	363.17	373.09	296.55
Total Current Liabilities	8,830	7,367	5,396	3,929	4,782	5,682
Long-Term Leases	98.53	94.42	112.79	145.96	101.91	66.37
Long-Term Deferred Tax Liabilities	503.13	511.81	352.23	-	-	-
Other Long-Term Liabilities	346.07	335.24	300.78	420.62	451.08	394.68
Total Liabilities	14,478	12,988	11,317	9,263	9,505	11,058
Common Stock	4,865	3,365	3,365	3,365	3,365	3,365
Additional Paid-In Capital	1,687	1,687	1,687	1,687	1,687	1,659
Retained Earnings	1,950	3,581	4,430	6,611	8,223	7,254
Treasury Stock	-	-	-	-	-	-28.48
Comprehensive Income & Other	4,153	4,159	3,900	2,226	-303.94	-939.95
Total Common Equity	12,655	12,791	13,382	13,889	12,970	11,309
Minority Interest	49.97	50.8	56.11	77.25	101.08	72.36
Shareholders' Equity	12,705	14,342	14,938	15,466	14,571	12,881
Total Liabilities & Equity	27,183	27,330	26,255	24,729	24,076	23,939
Total Debt	2,330	3,836	1,684	194.24	858.87	797.2
Net Cash (Debt)	528.68	-1,690	-308.96	2,661	3,935	2,418
Net Cash Growth	-30.06%	-	-	-32.37%	62.75%	38.21%
Net Cash Per Share	0.11	-0.35	-0.06	0.55	0.81	0.50
Filing Date Shares Outstanding	4,859	3,365	3,365	3,365	3,365	3,360
Total Common Shares Outstanding	4,859	3,365	3,365	3,365	3,365	3,360
Working Capital	4,695	6,147	7,040	9,610	11,556	10,765
Book Value Per Share	2.60	3.80	3.98	4.13	3.85	3.37
Tangible Book Value	12,227	12,306	12,907	13,583	12,616	11,020
Tangible Book Value Per Share	2.52	3.66	3.84	4.04	3.75	3.28
Land	-	8,813	8,813	9,933	6,073	5,861
Buildings	-	3,601	3,502	-	-	-
Machinery	-	12,389	11,907	11,128	10,363	9,713
Construction In Progress	-	395.96	382.17	478.61	482.63	484.72

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