Operadora de Sites Mexicanos SA de CV
F:98Y
Balance Sheet
Balance Sheet Decomposition
Operadora de Sites Mexicanos SA de CV
Operadora de Sites Mexicanos SA de CV
Balance Sheet
Operadora de Sites Mexicanos SA de CV
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
1 234
|
9 351
|
5 686
|
4 888
|
4 486
|
108
|
|
| Cash |
0
|
0
|
5 686
|
4 888
|
4 486
|
108
|
|
| Cash Equivalents |
1 234
|
9 351
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
5 592
|
0
|
0
|
5 793
|
|
| Total Receivables |
124
|
5 533
|
3 515
|
852
|
507
|
906
|
|
| Accounts Receivables |
39
|
129
|
434
|
292
|
214
|
285
|
|
| Other Receivables |
85
|
5 404
|
3 081
|
560
|
293
|
621
|
|
| Other Current Assets |
98
|
203
|
199
|
57
|
60
|
35
|
|
| Total Current Assets |
1 456
|
15 087
|
9 347
|
5 798
|
5 053
|
6 842
|
|
| PP&E Net |
55 790
|
73 283
|
89 802
|
97 409
|
98 985
|
99 077
|
|
| PP&E Gross |
0
|
0
|
89 802
|
0
|
0
|
99 077
|
|
| Accumulated Depreciation |
0
|
0
|
1 661
|
0
|
0
|
2 383
|
|
| Intangible Assets |
13
|
13
|
14
|
16
|
18
|
16
|
|
| Note Receivable |
0
|
0
|
0
|
573
|
645
|
414
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
113
|
123
|
204
|
30
|
35
|
263
|
|
| Total Assets |
57 372
N/A
|
88 505
+54%
|
99 367
+12%
|
103 826
+4%
|
104 737
+1%
|
106 613
+2%
|
|
| Liabilities | |||||||
| Accounts Payable |
327
|
300
|
387
|
267
|
142
|
39
|
|
| Accrued Liabilities |
535
|
542
|
576
|
50
|
47
|
640
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4 498
|
2 996
|
450
|
1 008
|
562
|
13 688
|
|
| Other Current Liabilities |
196
|
701
|
246
|
423
|
340
|
1 366
|
|
| Total Current Liabilities |
5 557
|
4 538
|
1 503
|
1 748
|
1 091
|
15 733
|
|
| Long-Term Debt |
28 902
|
31 698
|
37 849
|
41 330
|
42 212
|
28 656
|
|
| Deferred Income Tax |
10 272
|
14 910
|
15 962
|
15 690
|
15 448
|
15 219
|
|
| Minority Interest |
0
|
12 725
|
16 387
|
16 621
|
16 617
|
16 906
|
|
| Other Liabilities |
958
|
1 023
|
1 070
|
1 188
|
1 255
|
1 304
|
|
| Total Liabilities |
45 688
N/A
|
64 894
+42%
|
72 771
+12%
|
76 577
+5%
|
76 623
+0%
|
77 817
+2%
|
|
| Equity | |||||||
| Common Stock |
35
|
35
|
10
|
24
|
23
|
23
|
|
| Retained Earnings |
4 539
|
5 737
|
4 673
|
2 301
|
1 053
|
221
|
|
| Unrealized Security Profit/Loss |
23 341
|
34 070
|
38 117
|
14 509
|
16 628
|
45 197
|
|
| Other Equity |
16 231
|
16 230
|
16 204
|
10 415
|
10 409
|
16 204
|
|
| Total Equity |
11 684
N/A
|
23 611
+102%
|
26 596
+13%
|
27 249
+2%
|
28 114
+3%
|
28 795
+2%
|
|
| Total Liabilities & Equity |
57 372
N/A
|
88 505
+54%
|
99 367
+12%
|
103 826
+4%
|
104 737
+1%
|
106 613
+2%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
3 131
|
|