BMV:GAP.B Balance Sheet

Financials in millions MXN. Fiscal year is January - December.

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	19,774	10,453	13,466	10,055	12,371	13,333
Cash & Short-Term Investments	19,774	10,453	13,466	10,055	12,371	13,333
Cash Growth	103.91%	-22.37%	33.92%	-18.72%	-7.21%	-7.70%
Accounts Receivable	3,374	3,492	2,697	2,251	2,368	1,720
Other Receivables	1,742	976.13	967.29	1,233	626.17	1,091
Receivables	5,116	4,468	3,664	3,484	2,995	2,812
Other Current Assets	2.62	302.97	327.36	170.46	145.81	253.12
Total Current Assets	24,892	15,224	17,458	13,709	15,512	16,398
Property, Plant & Equipment	53,400	4,618	4,851	4,600	3,986	3,151
Long-Term Investments	-	-	18.26	167.7	292.7	89.71
Other Intangible Assets	11,015	56,165	49,700	39,237	31,064	28,395
Long-Term Deferred Tax Assets	9,069	8,756	8,129	7,338	6,810	6,231
Other Long-Term Assets	4,293	3,378	1,498	2,393	2,841	1,059
Total Assets	140,372	88,140	81,653	67,445	60,505	55,323
Accounts Payable	1,611	4,979	3,903	2,744	2,697	3,322
Accrued Expenses	803.21	1,952	1,721	1,245	809.67	617.07
Current Portion of Long-Term Debt	15,947	9,025	13,994	7,857	2,308	4,036
Current Portion of Leases	13.38	18.03	19.36	13.18	15.42	11.87
Current Income Taxes Payable	396	571.55	721.04	138.78	983.87	1,272
Other Current Liabilities	14,960	99.04	90.91	87.6	106.35	104.29
Total Current Liabilities	33,731	16,644	20,450	12,086	6,920	9,363
Long-Term Debt	48,928	43,972	34,007	32,737	32,088	23,896
Long-Term Leases	57.84	77.88	20.68	39.51	46.21	47.09
Pension & Post-Retirement Benefits	451.15	429.08	353.51	280.42	216.91	193.13
Long-Term Deferred Tax Liabilities	676.72	937.15	1,056	335.17	488.8	606.63
Other Long-Term Liabilities	1,264	1,244	1,144	1,022	916.96	788.44
Total Liabilities	85,108	63,304	57,031	46,500	40,677	34,894
Common Stock	1,407	1,194	1,194	8,198	8,198	170.38
Retained Earnings	16,018	18,934	17,878	9,266	9,222	15,518
Treasury Stock	-	-	-	-	-2,000	-3,000
Comprehensive Income & Other	-533.42	2,342	3,273	2,318	3,220	6,600
Total Common Equity	52,657	22,470	22,346	19,782	18,639	19,288
Minority Interest	2,607	2,365	2,276	1,163	1,189	1,140
Shareholders' Equity	55,264	24,836	24,622	20,945	19,828	20,429
Total Liabilities & Equity	140,372	88,140	81,653	67,445	60,505	55,323
Total Debt	64,946	53,093	48,041	40,647	34,458	27,991
Net Cash (Debt)	-45,172	-42,640	-34,575	-30,592	-22,087	-14,658
Net Cash Per Share	-82.08	-84.39	-68.43	-60.55	-43.45	-28.22
Filing Date Shares Outstanding	595.02	505.28	505.28	505.28	505.28	510.52
Total Common Shares Outstanding	595.02	505.28	505.28	505.28	505.28	512.3
Working Capital	-8,838	-1,420	-2,993	1,624	8,592	7,035
Book Value Per Share	88.50	44.47	44.22	39.15	36.89	37.65
Tangible Book Value	3,939	-33,694	-27,354	-19,456	-12,425	-9,106
Tangible Book Value Per Share	6.62	-66.68	-54.14	-38.50	-24.59	-17.78
Machinery	10,776	10,384	9,961	8,501	7,531	6,261
Leasehold Improvements	2,915	591.24	579.65	563.29	185	117.78