Aleatica SAB de CV
BMV:ALEATIC
Balance Sheet
Balance Sheet Decomposition
Aleatica SAB de CV
Aleatica SAB de CV
Balance Sheet
Aleatica SAB de CV
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
3 032
|
5 117
|
1 543
|
11 736
|
10 423
|
8 158
|
7 651
|
5 757
|
7 555
|
11 373
|
|
| Cash |
0
|
377
|
879
|
2 522
|
1 617
|
3 551
|
2 401
|
1 220
|
1 229
|
1 991
|
|
| Cash Equivalents |
3 032
|
4 740
|
664
|
9 214
|
8 805
|
4 607
|
5 249
|
4 537
|
6 326
|
9 382
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
777
|
1 561
|
1 500
|
1 439
|
1 103
|
1 128
|
856
|
1 193
|
1 488
|
1 597
|
|
| Accounts Receivables |
0
|
807
|
0
|
297
|
287
|
376
|
272
|
297
|
476
|
617
|
|
| Other Receivables |
0
|
754
|
0
|
1 142
|
816
|
752
|
584
|
896
|
1 012
|
980
|
|
| Other Current Assets |
92
|
1 955
|
1 864
|
102
|
165
|
1 628
|
1 703
|
1 794
|
1 864
|
1 931
|
|
| Total Current Assets |
3 902
|
8 632
|
4 906
|
13 277
|
11 690
|
10 914
|
10 209
|
8 744
|
10 908
|
14 901
|
|
| PP&E Net |
36
|
28
|
31
|
32
|
42
|
298
|
261
|
484
|
421
|
407
|
|
| PP&E Gross |
36
|
0
|
0
|
0
|
0
|
298
|
261
|
484
|
421
|
407
|
|
| Accumulated Depreciation |
62
|
0
|
0
|
0
|
0
|
68
|
141
|
148
|
211
|
270
|
|
| Intangible Assets |
93 792
|
47 020
|
114 857
|
104 834
|
86 743
|
86 320
|
85 702
|
86 402
|
87 383
|
86 801
|
|
| Note Receivable |
0
|
831
|
1 167
|
1 297
|
747
|
801
|
896
|
959
|
1 027
|
1 119
|
|
| Long-Term Investments |
6 661
|
64 260
|
9 724
|
37 165
|
7 832
|
6 105
|
5 949
|
5 428
|
5 675
|
6 114
|
|
| Other Long-Term Assets |
235
|
187
|
729
|
1 359
|
1 785
|
198
|
255
|
461
|
649
|
611
|
|
| Total Assets |
104 626
N/A
|
120 958
+16%
|
131 414
+9%
|
157 964
+20%
|
108 839
-31%
|
104 636
-4%
|
103 273
-1%
|
102 479
-1%
|
106 062
+3%
|
109 952
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
800
|
1 522
|
897
|
979
|
1 330
|
1 286
|
1 024
|
2 169
|
2 058
|
2 580
|
|
| Accrued Liabilities |
1
|
3
|
5
|
3
|
1
|
25
|
14
|
33
|
55
|
46
|
|
| Short-Term Debt |
839
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6 928
|
1 254
|
1 379
|
998
|
0
|
56
|
1 687
|
1 920
|
1 963
|
2 405
|
|
| Other Current Liabilities |
1 040
|
1 849
|
1 233
|
2 613
|
3 738
|
2 930
|
1 422
|
1 693
|
1 312
|
1 567
|
|
| Total Current Liabilities |
9 608
|
4 628
|
3 515
|
4 593
|
5 069
|
4 297
|
4 146
|
5 816
|
5 386
|
6 599
|
|
| Long-Term Debt |
27 593
|
32 133
|
32 934
|
35 300
|
0
|
166
|
37 703
|
39 658
|
44 052
|
45 850
|
|
| Deferred Income Tax |
11 233
|
12 952
|
16 446
|
20 728
|
6 725
|
5 838
|
4 871
|
3 355
|
2 956
|
2 809
|
|
| Minority Interest |
136
|
6 478
|
7 657
|
18 277
|
13 951
|
14 030
|
13 870
|
10 774
|
10 730
|
10 945
|
|
| Other Liabilities |
1 274
|
3 288
|
2 390
|
2 767
|
36 942
|
37 509
|
1 850
|
649
|
603
|
983
|
|
| Total Liabilities |
49 844
N/A
|
59 479
+19%
|
62 942
+6%
|
81 665
+30%
|
62 688
-23%
|
61 839
-1%
|
62 439
+1%
|
60 251
-4%
|
63 727
+6%
|
67 187
+5%
|
|
| Equity | |||||||||||
| Common Stock |
15 335
|
15 335
|
15 335
|
15 335
|
15 335
|
15 335
|
15 335
|
15 335
|
15 335
|
15 335
|
|
| Retained Earnings |
29 621
|
36 241
|
42 744
|
50 551
|
20 298
|
17 277
|
15 508
|
16 585
|
16 578
|
17 055
|
|
| Additional Paid In Capital |
10 268
|
10 268
|
10 271
|
10 271
|
10 271
|
10 271
|
10 271
|
10 271
|
10 271
|
10 271
|
|
| Unrealized Security Profit/Loss |
432
|
352
|
133
|
155
|
250
|
73
|
259
|
58
|
169
|
0
|
|
| Other Equity |
9
|
11
|
8
|
13
|
1
|
13
|
20
|
38
|
151
|
106
|
|
| Total Equity |
54 782
N/A
|
61 480
+12%
|
68 473
+11%
|
76 299
+11%
|
46 152
-40%
|
42 797
-7%
|
40 834
-5%
|
42 228
+3%
|
42 334
+0%
|
42 765
+1%
|
|
| Total Liabilities & Equity |
104 626
N/A
|
120 958
+16%
|
131 414
+9%
|
157 964
+20%
|
108 839
-31%
|
104 636
-4%
|
103 273
-1%
|
102 479
-1%
|
106 062
+3%
|
109 952
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
|