Orbia Advance Corporation, S.A.B. de C.V. (BMV:ORBIA)

Orbia Advance Corporation Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	860	1,009	1,456	1,546	782	875
Cash & Short-Term Investments	860	1,009	1,456	1,546	782	875
Cash Growth	-18.09%	-30.70%	-5.82%	97.70%	-10.63%	49.21%
Accounts Receivable	1,709	1,082	1,100	1,231	1,371	1,099
Other Receivables	-	366	363	430	225	231
Receivables	1,709	1,448	1,463	1,661	1,596	1,330
Inventory	1,202	1,098	1,200	1,320	1,292	861
Other Current Assets	66	55	51	57	54	90
Total Current Assets	3,837	3,610	4,170	4,584	3,724	3,156
Property, Plant & Equipment	3,756	3,702	3,839	3,528	3,397	3,509
Long-Term Investments	-	76	75	58	40	39
Goodwill	-	1,431	1,447	1,478	1,514	1,491
Other Intangible Assets	3,028	1,597	1,702	1,627	1,617	1,734
Long-Term Deferred Tax Assets	-	499	174	197	174	200
Other Long-Term Assets	743	142	145	152	121	82
Total Assets	11,364	11,057	11,552	11,624	10,587	10,211
Accounts Payable	950	821	848	813	1,047	789
Accrued Expenses	-	165	194	234	226	160
Short-Term Debt	-	99	-	-	115	40
Current Portion of Long-Term Debt	981	844	847	1,227	584	993
Current Portion of Leases	122	111	106	84	86	82
Other Current Liabilities	770	588	542	687	585	523
Total Current Liabilities	2,823	2,628	2,537	3,045	2,643	2,587
Long-Term Debt	4,094	4,078	4,420	3,936	3,280	3,131
Long-Term Leases	364	346	383	285	281	263
Long-Term Deferred Tax Liabilities	348	344	359	373	318	314
Other Long-Term Liabilities	581	243	129	150	124	188
Total Liabilities	8,344	7,769	7,967	7,926	6,867	6,757
Common Stock	2,476	256	256	256	256	256
Additional Paid-In Capital	-	1,475	1,475	1,475	1,475	1,475
Retained Earnings	-	438	604	881	966	1,108
Comprehensive Income & Other	-	264	279	56	39	-346
Total Common Equity	2,476	2,433	2,614	2,668	2,736	2,493
Minority Interest	544	855	971	1,030	984	961
Shareholders' Equity	3,020	3,288	3,585	3,698	3,720	3,454
Total Liabilities & Equity	11,364	11,057	11,552	11,624	10,587	10,211
Total Debt	5,561	5,478	5,756	5,532	4,346	4,509
Net Cash (Debt)	-4,701	-4,469	-4,300	-3,986	-3,564	-3,634
Net Cash Per Share	-2.47	-2.34	-2.25	-2.08	-1.79	-1.79
Filing Date Shares Outstanding	1,906	1,906	1,907	1,906	1,953	2,017
Total Common Shares Outstanding	1,906	1,906	1,907	1,906	1,953	2,017
Working Capital	1,014	982	1,633	1,539	1,081	569
Book Value Per Share	1.30	1.28	1.37	1.40	1.40	1.24
Tangible Book Value	-552	-595	-535	-437	-395	-732
Tangible Book Value Per Share	-0.29	-0.31	-0.28	-0.23	-0.20	-0.36
Land	-	313	212	204	203	213
Buildings	-	1,134	1,138	1,069	1,002	1,006
Machinery	-	6,594	6,604	6,291	6,234	6,265
Construction In Progress	-	446	572	366	215	175

Source: S&P Global Market Intelligence. Standard template. Financial Sources.