Tortilla Mexican Grill PLC
LSE:MEX
Balance Sheet
Balance Sheet Decomposition
Tortilla Mexican Grill PLC
Tortilla Mexican Grill PLC
Balance Sheet
Tortilla Mexican Grill PLC
| Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Jan-2023 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
4
|
6
|
10
|
10
|
2
|
2
|
3
|
|
| Cash Equivalents |
4
|
6
|
10
|
10
|
2
|
2
|
3
|
|
| Total Receivables |
1
|
2
|
1
|
1
|
2
|
2
|
2
|
|
| Accounts Receivables |
0
|
1
|
0
|
0
|
1
|
0
|
1
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
0
|
1
|
1
|
|
| Total Current Assets |
6
|
8
|
12
|
12
|
5
|
5
|
7
|
|
| PP&E Net |
33
|
38
|
34
|
34
|
45
|
44
|
47
|
|
| PP&E Gross |
33
|
38
|
34
|
34
|
45
|
44
|
47
|
|
| Accumulated Depreciation |
9
|
11
|
11
|
12
|
14
|
17
|
22
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3
|
3
|
5
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3
|
3
|
5
|
|
| Total Assets |
39
N/A
|
46
+17%
|
47
+2%
|
46
-1%
|
52
+14%
|
51
-2%
|
58
+13%
|
|
| Liabilities | ||||||||
| Accounts Payable |
2
|
3
|
2
|
2
|
2
|
13
|
5
|
|
| Accrued Liabilities |
3
|
3
|
2
|
4
|
6
|
6
|
6
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
4
|
8
|
6
|
6
|
6
|
7
|
|
| Other Current Liabilities |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| Total Current Liabilities |
8
|
10
|
13
|
13
|
15
|
15
|
19
|
|
| Long-Term Debt |
30
|
36
|
36
|
29
|
34
|
32
|
39
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Liabilities |
38
N/A
|
46
+20%
|
49
+6%
|
42
-13%
|
49
+16%
|
49
-1%
|
59
+21%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
5
|
6
|
7
|
1
|
1
|
2
|
5
|
|
| Additional Paid In Capital |
5
|
5
|
5
|
4
|
4
|
4
|
4
|
|
| Total Equity |
1
N/A
|
0
N/A
|
2
-486%
|
4
N/A
|
4
-7%
|
3
-20%
|
0
N/A
|
|
| Total Liabilities & Equity |
39
N/A
|
46
+17%
|
47
+2%
|
46
-1%
|
52
+14%
|
51
-2%
|
58
+13%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
39
|
39
|
39
|
39
|
39
|
39
|
39
|
|