Tortilla Mexican Grill PLC
LSE:MEX
Balance Sheet
Balance Sheet Decomposition
Tortilla Mexican Grill PLC
Current Assets | 5.1m |
Cash & Short-Term Investments | 1.6m |
Receivables | 3.1m |
Other Current Assets | 358.9k |
Non-Current Assets | 46.3m |
PP&E | 43.6m |
Intangibles | 2.6m |
Other Non-Current Assets | -10 |
Current Liabilities | 15.4m |
Accounts Payable | 9.7m |
Other Current Liabilities | 5.7m |
Non-Current Liabilities | 33.1m |
Long-Term Debt | 32.5m |
Other Non-Current Liabilities | 617.7k |
Balance Sheet
Tortilla Mexican Grill PLC
Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Jan-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
4
|
6
|
10
|
10
|
2
|
2
|
|
Cash Equivalents |
4
|
6
|
10
|
10
|
2
|
2
|
|
Total Receivables |
1
|
2
|
1
|
1
|
2
|
3
|
|
Accounts Receivables |
0
|
1
|
0
|
0
|
1
|
3
|
|
Other Receivables |
1
|
1
|
1
|
1
|
1
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
0
|
0
|
1
|
1
|
0
|
0
|
|
Total Current Assets |
6
|
8
|
12
|
12
|
5
|
5
|
|
PP&E Net |
33
|
38
|
34
|
34
|
45
|
44
|
|
PP&E Gross |
33
|
38
|
34
|
34
|
45
|
0
|
|
Accumulated Depreciation |
9
|
11
|
11
|
12
|
14
|
0
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
3
|
|
Goodwill |
0
|
0
|
0
|
0
|
3
|
0
|
|
Other Assets |
0
|
0
|
0
|
0
|
3
|
0
|
|
Total Assets |
39
N/A
|
46
+17%
|
47
+2%
|
46
-1%
|
52
+14%
|
51
-2%
|
|
Liabilities | |||||||
Accounts Payable |
2
|
3
|
2
|
2
|
2
|
10
|
|
Accrued Liabilities |
3
|
3
|
2
|
4
|
6
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
4
|
4
|
8
|
6
|
6
|
6
|
|
Other Current Liabilities |
0
|
0
|
0
|
1
|
1
|
0
|
|
Total Current Liabilities |
8
|
10
|
13
|
13
|
15
|
15
|
|
Long-Term Debt |
30
|
36
|
36
|
29
|
34
|
32
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Liabilities |
38
N/A
|
46
+20%
|
49
+6%
|
42
-13%
|
49
+16%
|
49
-1%
|
|
Equity | |||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
5
|
6
|
7
|
1
|
1
|
2
|
|
Additional Paid In Capital |
5
|
5
|
5
|
4
|
4
|
4
|
|
Total Equity |
1
N/A
|
0
N/A
|
2
-486%
|
4
N/A
|
4
-7%
|
3
-20%
|
|
Total Liabilities & Equity |
39
N/A
|
46
+17%
|
47
+2%
|
46
-1%
|
52
+14%
|
51
-2%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
39
|
39
|
39
|
39
|
39
|
39
|