BMV:VINTE Balance Sheet

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

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,972	1,562	1,395	609.67	749.84
Cash & Short-Term Investments	1,972	1,562	1,395	609.67	749.84
Cash Growth	26.26%	11.95%	128.80%	-18.69%	-37.61%
Accounts Receivable	1,461	1,344	366.36	587.87	703.85
Other Receivables	-	-	152.56	-	114.01
Receivables	1,461	1,344	518.93	587.87	817.86
Inventory	10,661	8,799	4,159	3,824	3,173
Restricted Cash	-	303.84	112.46	101.16	94.25
Other Current Assets	1,265	1,083	164.84	236.24	93.41
Total Current Assets	15,358	13,091	6,350	5,359	4,929
Property, Plant & Equipment	355.43	331.06	129.3	130.96	127.33
Long-Term Investments	174.17	179.56	181.32	88.97	10
Goodwill	977.9	823.55	-	-	-
Other Intangible Assets	54.67	61.69	34.16	26.98	25.14
Long-Term Accounts Receivable	396.66	420.34	557.87	87.11	87.2
Other Long-Term Assets	8,723	8,120	4,465	4,188	4,334
Total Assets	26,040	23,028	11,718	9,881	9,512
Accounts Payable	4,028	2,582	459.74	403.66	468.66
Accrued Expenses	-	295.61	105.04	98.33	85.86
Short-Term Debt	-	500.31	504.26	376.12	389.85
Current Portion of Long-Term Debt	-	1,496	149.77	274.97	111.58
Current Portion of Leases	90.01	86.96	16.4	17.2	12.96
Current Income Taxes Payable	350.5	50.4	3.88	6.84	11.97
Other Current Liabilities	1,431	1,271	459.35	424.15	417.55
Total Current Liabilities	5,899	6,283	1,698	1,601	1,498
Long-Term Debt	-	7,063	3,909	2,548	2,657
Long-Term Leases	117.09	118.91	20.8	18.58	16.18
Pension & Post-Retirement Benefits	218.71	168.4	12.1	9.1	8.28
Long-Term Deferred Tax Liabilities	2,983	2,438	1,122	1,003	885.34
Other Long-Term Liabilities	8,799	75.85	106.33	103.75	77.83
Total Liabilities	18,017	16,147	6,868	5,284	5,143
Common Stock	3,488	3,388	1,609	1,609	1,609
Retained Earnings	4,225	3,279	3,037	2,785	2,540
Comprehensive Income & Other	161.28	66.56	58.93	67.78	96
Total Common Equity	7,874	6,733	4,705	4,461	4,245
Minority Interest	148.75	147.9	144.25	134.69	123.96
Shareholders' Equity	8,023	6,881	4,849	4,596	4,369
Total Liabilities & Equity	26,040	23,028	11,718	9,881	9,512
Total Debt	207.1	9,265	4,600	3,235	3,187
Net Cash (Debt)	1,765	-7,703	-3,205	-2,626	-2,437
Net Cash Per Share	6.27	-33.96	-14.81	-12.13	-11.26
Filing Date Shares Outstanding	288.25	273.32	211.9	216.43	216.43
Total Common Shares Outstanding	288.25	278.08	211.9	216.43	216.43
Working Capital	9,459	6,809	4,652	3,758	3,430
Book Value Per Share	27.32	24.21	22.20	20.61	19.62
Tangible Book Value	6,842	5,848	4,671	4,434	4,220
Tangible Book Value Per Share	23.74	21.03	22.04	20.49	19.50
Land	-	9.13	9.13	9.13	9.13
Buildings	-	104.57	72.64	69.54	65.1
Machinery	-	165.52	119.93	123.12	120.45

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