ADES Holding Company SJSC
SAU:2382
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
ADES Holding Company SJSC
SAU:2382
|
SA |
|
Banco Alfa de Investimento SA
BOVESPA:BRIV3
|
BR |
Balance Sheet
Balance Sheet Decomposition
ADES Holding Company SJSC
ADES Holding Company SJSC
Balance Sheet
ADES Holding Company SJSC
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
235
|
233
|
191
|
432
|
744
|
2 458
|
|
| Cash |
147
|
186
|
191
|
432
|
744
|
1 587
|
|
| Cash Equivalents |
88
|
47
|
0
|
0
|
0
|
871
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
103
|
0
|
|
| Total Receivables |
386
|
434
|
490
|
1 239
|
1 384
|
1 692
|
|
| Accounts Receivables |
386
|
434
|
490
|
914
|
1 058
|
708
|
|
| Other Receivables |
0
|
0
|
0
|
325
|
325
|
984
|
|
| Inventory |
179
|
148
|
184
|
332
|
527
|
948
|
|
| Other Current Assets |
286
|
335
|
704
|
352
|
502
|
572
|
|
| Total Current Assets |
1 084
|
1 151
|
1 569
|
2 356
|
3 261
|
5 670
|
|
| PP&E Net |
3 868
|
5 423
|
12 579
|
16 793
|
18 062
|
25 492
|
|
| PP&E Gross |
3 868
|
5 423
|
12 579
|
16 793
|
18 062
|
25 492
|
|
| Accumulated Depreciation |
791
|
1 173
|
1 565
|
2 325
|
3 548
|
5 060
|
|
| Intangible Assets |
1
|
1
|
1
|
0
|
4
|
6
|
|
| Note Receivable |
215
|
106
|
0
|
0
|
0
|
12
|
|
| Long-Term Investments |
12
|
7
|
6
|
0
|
25
|
34
|
|
| Other Long-Term Assets |
9
|
5
|
346
|
273
|
277
|
198
|
|
| Total Assets |
5 190
N/A
|
6 692
+29%
|
14 501
+117%
|
19 422
+34%
|
21 629
+11%
|
31 412
+45%
|
|
| Liabilities | |||||||
| Accounts Payable |
319
|
262
|
743
|
1 092
|
737
|
957
|
|
| Accrued Liabilities |
36
|
11
|
45
|
313
|
265
|
447
|
|
| Short-Term Debt |
18
|
8
|
3
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
337
|
420
|
1 079
|
1 337
|
1 494
|
2 512
|
|
| Other Current Liabilities |
247
|
276
|
291
|
406
|
555
|
1 340
|
|
| Total Current Liabilities |
956
|
977
|
2 160
|
3 147
|
3 050
|
5 256
|
|
| Long-Term Debt |
2 380
|
3 676
|
9 846
|
9 657
|
11 078
|
18 222
|
|
| Deferred Income Tax |
0
|
0
|
44
|
61
|
94
|
145
|
|
| Minority Interest |
35
|
30
|
36
|
29
|
45
|
33
|
|
| Other Liabilities |
151
|
116
|
193
|
780
|
869
|
976
|
|
| Total Liabilities |
3 523
N/A
|
4 799
+36%
|
12 279
+156%
|
13 674
+11%
|
15 136
+11%
|
24 632
+63%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
1
|
1 129
|
1 129
|
1 129
|
|
| Retained Earnings |
952
|
1 050
|
1 302
|
1 722
|
2 447
|
2 785
|
|
| Additional Paid In Capital |
741
|
857
|
857
|
2 890
|
2 890
|
2 890
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
34
|
28
|
25
|
|
| Other Equity |
26
|
13
|
62
|
41
|
52
|
1
|
|
| Total Equity |
1 667
N/A
|
1 894
+14%
|
2 222
+17%
|
5 748
+159%
|
6 493
+13%
|
6 780
+4%
|
|
| Total Liabilities & Equity |
5 190
N/A
|
6 692
+29%
|
14 501
+117%
|
19 422
+34%
|
21 629
+11%
|
31 412
+45%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
1 129
|
1 129
|
1 129
|
1 095
|
1 101
|
1 104
|
|