Molinos Juan Semino SA
BCBA:SEMI
Balance Sheet
Balance Sheet Decomposition
Molinos Juan Semino SA
Molinos Juan Semino SA
Balance Sheet
Molinos Juan Semino SA
| May-2015 | May-2016 | May-2017 | May-2018 | May-2019 | May-2020 | May-2021 | May-2022 | May-2023 | May-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
6
|
22
|
14
|
37
|
54
|
90
|
42
|
1 332
|
2 350
|
12 929
|
|
| Cash |
6
|
12
|
14
|
37
|
54
|
90
|
42
|
80
|
76
|
967
|
|
| Cash Equivalents |
0
|
10
|
0
|
0
|
0
|
0
|
0
|
1 252
|
2 274
|
11 962
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
35
|
54
|
366
|
1 312
|
|
| Total Receivables |
62
|
85
|
133
|
354
|
532
|
733
|
1 254
|
2 733
|
2 986
|
8 569
|
|
| Accounts Receivables |
52
|
78
|
116
|
307
|
432
|
545
|
1 033
|
2 418
|
2 799
|
7 765
|
|
| Other Receivables |
10
|
8
|
18
|
48
|
100
|
189
|
221
|
315
|
187
|
804
|
|
| Inventory |
41
|
48
|
70
|
219
|
444
|
534
|
976
|
2 762
|
1 982
|
7 334
|
|
| Other Current Assets |
1
|
2
|
0
|
2
|
3
|
8
|
14
|
22
|
16
|
116
|
|
| Total Current Assets |
111
|
157
|
219
|
612
|
1 033
|
1 365
|
2 321
|
6 903
|
7 700
|
30 260
|
|
| PP&E Net |
106
|
102
|
113
|
595
|
781
|
958
|
1 396
|
2 596
|
2 558
|
9 566
|
|
| PP&E Gross |
106
|
102
|
113
|
595
|
781
|
958
|
1 396
|
2 596
|
2 558
|
9 566
|
|
| Accumulated Depreciation |
70
|
80
|
89
|
912
|
1 386
|
2 260
|
3 818
|
7 985
|
8 181
|
31 344
|
|
| Note Receivable |
2
|
3
|
3
|
6
|
6
|
4
|
4
|
32
|
18
|
33
|
|
| Long-Term Investments |
0
|
0
|
0
|
5
|
59
|
85
|
20
|
42
|
41
|
152
|
|
| Total Assets |
220
N/A
|
262
+19%
|
335
+28%
|
1 218
+263%
|
1 879
+54%
|
2 412
+28%
|
3 742
+55%
|
9 573
+156%
|
10 317
+8%
|
40 011
+288%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
35
|
39
|
51
|
195
|
221
|
286
|
586
|
2 011
|
574
|
2 607
|
|
| Accrued Liabilities |
13
|
25
|
11
|
16
|
22
|
33
|
57
|
109
|
130
|
461
|
|
| Short-Term Debt |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
7
|
56
|
162
|
403
|
246
|
337
|
1 270
|
349
|
438
|
|
| Other Current Liabilities |
3
|
2
|
14
|
48
|
49
|
109
|
128
|
298
|
1 285
|
3 935
|
|
| Total Current Liabilities |
56
|
73
|
132
|
421
|
696
|
673
|
1 108
|
3 687
|
2 338
|
7 441
|
|
| Long-Term Debt |
8
|
4
|
12
|
25
|
6
|
21
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
9
|
8
|
7
|
120
|
164
|
188
|
323
|
786
|
893
|
3 981
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
|
| Other Liabilities |
0
|
1
|
1
|
2
|
2
|
2
|
5
|
11
|
14
|
39
|
|
| Total Liabilities |
74
N/A
|
87
+16%
|
152
+76%
|
570
+274%
|
870
+53%
|
886
+2%
|
1 437
+62%
|
4 485
+212%
|
3 245
-28%
|
11 464
+253%
|
|
| Equity | |||||||||||
| Common Stock |
125
|
137
|
157
|
168
|
191
|
191
|
191
|
191
|
191
|
591
|
|
| Retained Earnings |
20
|
38
|
26
|
19
|
8
|
37
|
88
|
149
|
2 134
|
8 455
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
498
|
809
|
1 298
|
2 201
|
4 746
|
4 746
|
19 501
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
145
N/A
|
175
+21%
|
183
+4%
|
648
+255%
|
1 009
+56%
|
1 526
+51%
|
2 305
+51%
|
5 087
+121%
|
7 072
+39%
|
28 547
+304%
|
|
| Total Liabilities & Equity |
220
N/A
|
262
+19%
|
335
+28%
|
1 218
+263%
|
1 879
+54%
|
2 412
+28%
|
3 742
+55%
|
9 573
+156%
|
10 317
+8%
|
40 011
+288%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
191
|
191
|
191
|
191
|
191
|
191
|
191
|
191
|
191
|
591
|
|