Beverly Wilshire Ltd. (SGX:9QX)

Beverly Wilshire Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.55	0.86	0.28	0.91	0.91	0.29
Short-Term Investments	0.34	0.37	0.36	0.4	0.39	0.38
Cash & Short-Term Investments	0.89	1.22	0.64	1.31	1.3	0.68
Cash Growth	33.18%	90.80%	-51.14%	0.85%	92.46%	-65.53%
Accounts Receivable	0.41	0.01	0.07	0.05	0.2	0.08
Other Receivables	0.08	0.1	0.24	0.2	0.12	0.13
Receivables	0.49	0.11	0.31	0.25	0.32	0.21
Inventory	0.37	0.39	0.45	0.48	0.41	0.41
Prepaid Expenses	0.19	0.1	0.32	0.16	0.22	0.16
Other Current Assets	-	-	-	-	-	3.87
Total Current Assets	1.93	1.82	1.72	2.2	2.24	5.33
Property, Plant & Equipment	0.45	0.6	3.36	4.52	5.02	5.96
Goodwill	0.63	0.63	1.71	0.66	0.66	0.66
Other Intangible Assets	-	-	0.34	0	0.39	0.78
Total Assets	3.01	3.04	7.12	7.38	8.32	12.72
Accounts Payable	0.28	0.44	0.36	0.67	0.45	0.31
Accrued Expenses	0.87	1.82	1.26	0.92	1.36	1.11
Short-Term Debt	0.47	0.62	1.01	0.5	0.55	0.49
Current Portion of Long-Term Debt	0.02	0.04	0.03	0.38	0.43	0.32
Current Portion of Leases	0.19	0.51	0.69	0.76	0.62	0.79
Current Income Taxes Payable	0.01	0.01	0.01	0.01	0.02	-
Current Unearned Revenue	0.77	0.42	0.35	0.58	-	-
Other Current Liabilities	2.46	3.8	2.07	1.84	2.67	2.84
Total Current Liabilities	5.06	7.66	5.77	5.65	6.09	5.85
Long-Term Debt	-	0.01	0.04	1.04	0.3	0.58
Long-Term Leases	0.7	0.7	1.13	1.74	1.64	2.05
Long-Term Deferred Tax Liabilities	0.02	0.02	0.09	0.07	0.24	0.4
Total Liabilities	5.78	8.38	7.03	8.5	8.27	8.88
Common Stock	90.21	87.63	84.4	73.89	72.99	71.62
Retained Earnings	-88.57	-88.63	-83.73	-74.81	-72.69	-70.19
Comprehensive Income & Other	-3.59	-3.47	-0.54	-0.41	-0.52	1.87
Total Common Equity	-1.96	-4.47	0.13	-1.33	-0.22	3.3
Minority Interest	-0.81	-0.88	-0.04	0.21	0.26	0.54
Shareholders' Equity	-2.77	-5.34	0.09	-1.12	0.05	3.84
Total Liabilities & Equity	3.01	3.04	7.12	7.38	8.32	12.72
Total Debt	1.38	1.88	2.9	4.42	3.54	4.23
Net Cash (Debt)	-0.49	-0.66	-2.26	-3.11	-2.24	-3.55
Net Cash Per Share	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01
Filing Date Shares Outstanding	919.96	757.27	589.53	393.63	393.63	358.55
Total Common Shares Outstanding	919.96	632.87	582.16	393.63	373.25	316.3
Working Capital	-3.13	-5.84	-4.05	-3.45	-3.84	-0.52
Book Value Per Share	-0.00	-0.01	0.00	-0.00	-0.00	0.01
Tangible Book Value	-2.59	-5.09	-1.91	-2	-1.27	1.86
Tangible Book Value Per Share	-0.00	-0.01	-0.00	-0.01	-0.00	0.01
Machinery	-	8.65	8.12	8.16	8.46	8.08

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.