La Comer SAB de CV
OTC:LCMRF
Balance Sheet
Balance Sheet Decomposition
La Comer SAB de CV
La Comer SAB de CV
Balance Sheet
La Comer SAB de CV
| Dec-2013 | Dec-2014 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
2 669
|
3 517
|
3 225
|
2 545
|
2 602
|
2 391
|
3 040
|
2 536
|
2 078
|
2 314
|
2 925
|
|
| Cash |
294
|
810
|
1 279
|
479
|
619
|
625
|
667
|
574
|
852
|
747
|
1 242
|
|
| Cash Equivalents |
2 375
|
2 707
|
1 946
|
2 066
|
1 983
|
1 766
|
2 374
|
1 962
|
1 225
|
1 567
|
1 683
|
|
| Short-Term Investments |
0
|
0
|
126
|
126
|
122
|
112
|
110
|
110
|
109
|
108
|
74
|
|
| Total Receivables |
320
|
324
|
449
|
689
|
792
|
735
|
938
|
1 121
|
1 069
|
1 228
|
1 224
|
|
| Accounts Receivables |
81
|
62
|
74
|
70
|
82
|
2
|
30
|
6
|
8
|
201
|
129
|
|
| Other Receivables |
239
|
262
|
375
|
619
|
710
|
737
|
969
|
1 127
|
1 077
|
1 027
|
1 095
|
|
| Inventory |
1 369
|
1 639
|
2 082
|
2 376
|
2 672
|
3 260
|
3 239
|
3 918
|
4 457
|
5 115
|
5 678
|
|
| Other Current Assets |
18
|
42
|
37
|
40
|
42
|
107
|
56
|
63
|
75
|
48
|
68
|
|
| Total Current Assets |
4 376
|
5 523
|
5 921
|
5 777
|
6 230
|
6 605
|
7 384
|
7 749
|
7 787
|
8 813
|
9 970
|
|
| PP&E Net |
6 860
|
7 031
|
9 622
|
10 863
|
12 130
|
14 713
|
16 036
|
17 817
|
20 006
|
22 303
|
23 994
|
|
| PP&E Gross |
0
|
0
|
0
|
10 863
|
12 130
|
14 713
|
16 036
|
17 817
|
20 006
|
22 303
|
23 994
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1 185
|
1 769
|
2 358
|
3 064
|
3 862
|
4 763
|
5 803
|
6 929
|
|
| Intangible Assets |
8
|
7 504
|
6 278
|
6 278
|
6 278
|
6 278
|
6 278
|
6 278
|
6 278
|
6 278
|
6 278
|
|
| Long-Term Investments |
497
|
493
|
486
|
752
|
629
|
627
|
625
|
623
|
621
|
619
|
617
|
|
| Other Long-Term Assets |
92
|
21
|
1 131
|
914
|
770
|
680
|
601
|
529
|
522
|
305
|
114
|
|
| Total Assets |
11 833
N/A
|
20 572
+74%
|
23 438
+14%
|
24 585
+5%
|
26 036
+6%
|
28 903
+11%
|
30 924
+7%
|
32 996
+7%
|
35 215
+7%
|
38 318
+9%
|
40 973
+7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
1 626
|
1 678
|
2 217
|
2 722
|
2 940
|
3 228
|
3 539
|
4 115
|
4 435
|
5 428
|
5 742
|
|
| Accrued Liabilities |
0
|
0
|
67
|
0
|
306
|
404
|
558
|
647
|
472
|
522
|
637
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
59
|
65
|
69
|
77
|
79
|
89
|
|
| Other Current Liabilities |
394
|
568
|
969
|
938
|
656
|
669
|
754
|
1 023
|
1 089
|
1 157
|
1 229
|
|
| Total Current Liabilities |
2 020
|
2 246
|
3 252
|
3 660
|
3 902
|
4 361
|
4 915
|
5 854
|
6 073
|
7 187
|
7 696
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 283
|
1 295
|
1 456
|
1 697
|
1 838
|
2 133
|
|
| Deferred Income Tax |
644
|
512
|
10
|
9
|
52
|
121
|
427
|
65
|
44
|
45
|
157
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
38
|
1 053
|
69
|
78
|
80
|
122
|
143
|
188
|
211
|
249
|
286
|
|
| Total Liabilities |
2 702
N/A
|
3 811
+41%
|
3 331
-13%
|
3 747
+12%
|
4 034
+8%
|
5 886
+46%
|
6 780
+15%
|
7 563
+12%
|
8 025
+6%
|
9 320
+16%
|
10 272
+10%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
1 967
|
1 967
|
1 967
|
1 967
|
1 967
|
1 967
|
1 967
|
1 967
|
1 967
|
|
| Retained Earnings |
0
|
0
|
17 946
|
18 677
|
19 830
|
20 864
|
21 942
|
23 233
|
24 987
|
26 797
|
28 458
|
|
| Additional Paid In Capital |
0
|
0
|
194
|
194
|
206
|
207
|
265
|
265
|
265
|
267
|
305
|
|
| Unrealized Security Profit/Loss |
9 127
|
16 764
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
4
|
3
|
0
|
0
|
0
|
21
|
29
|
32
|
28
|
32
|
29
|
|
| Total Equity |
9 131
N/A
|
16 761
+84%
|
20 107
+20%
|
20 837
+4%
|
22 003
+6%
|
23 017
+5%
|
24 144
+5%
|
25 432
+5%
|
27 190
+7%
|
28 999
+7%
|
30 701
+6%
|
|
| Total Liabilities & Equity |
11 833
N/A
|
20 572
+74%
|
23 438
+14%
|
24 585
+5%
|
26 036
+6%
|
28 903
+11%
|
30 924
+7%
|
32 996
+7%
|
35 215
+7%
|
38 318
+9%
|
40 973
+7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
4 344
|
|