Gas Natural del Oriente S.A., ESP (BVC:GASORIENTE)

BVC:GASORIENTE Balance Sheet

Financials in millions COP. 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	10,870	22,654	15,105	15,961	5,695	9,573
Short-Term Investments	152.15	152.15	152.15	80.84	127.77	350.53
Accounts Receivable	113,535	85,291	68,642	56,446	44,092	28,167
Other Receivables	23,564	16,751	11,274	10,855	17,158	14,487
Inventory	8,154	7,708	8,142	6,846	4,901	3,001
Prepaid Expenses	484.33	770.3	1,451	1,142	744.9	574.21
Restricted Cash	794.33	740.73	142.23	573.21	651.23	433.16
Other Current Assets	24,232	25,021	12,529	11,660	17,773	7,087
Total Current Assets	181,785	159,088	117,437	103,564	91,145	63,673
Property, Plant & Equipment	177,091	175,719	149,920	129,615	108,029	93,651
Other Intangible Assets	309.73	298.77	222.21	-	-	8.8
Long-Term Investments	74,917	91,180	94,179	80,511	70,138	80,683
Long-Term Deferred Tax Assets	3,451	3,096	3,677	3,617	2,641	2,553
Long-Term Accounts Receivable	53,210	49,108	30,761	16,200	8,570	10,296
Total Assets	490,765	478,490	396,196	333,507	280,522	250,863
Accounts Payable	110,563	53,920	34,178	38,373	70,040	34,390
Accrued Expenses	697.83	940.86	707.61	580.47	629.29	740.84
Current Portion of Long-Term Debt	29,245	21,243	6,926	4,424	9,113	600
Current Unearned Revenue	1,315	1,154	2,142	2,269	4,085	4,955
Current Portion of Leases	575.31	797.04	126.79	813.37	990.12	730.69
Current Income Taxes Payable	11,067	7,239	7,631	7,657	5,174	7,453
Other Current Liabilities	4,641	5,159	5,778	7,856	4,809	3,821
Total Current Liabilities	158,104	90,454	57,490	61,973	94,840	52,691
Long-Term Debt	205,248	213,248	149,926	119,781	67,456	52,874
Long-Term Leases	1,197	1,190	224.3	605.28	1,096	1,813
Long-Term Deferred Tax Liabilities	842.72	1,098	1,182	1,313	1,301	1,197
Other Long-Term Liabilities	5,100	13,100	23,668	10,645	101.06	15,227
Total Liabilities	370,491	319,090	232,490	194,318	164,795	123,802
Common Stock	12,264	12,264	12,264	12,264	12,264	12,264
Retained Earnings	99,373	135,542	141,414	116,700	94,146	104,640
Comprehensive Income & Other	-1,014	-1,054	-1,351	-1,370	-1,289	-216.92
Total Common Equity	110,622	146,752	152,327	127,594	105,121	116,686
Minority Interest	9,651	12,648	11,379	11,596	10,606	10,375
Shareholders' Equity	120,274	159,400	163,705	139,189	115,727	127,061
Total Liabilities & Equity	490,765	478,490	396,196	333,507	280,522	250,863
Total Debt	236,265	236,478	157,203	125,624	78,655	56,018
Net Cash (Debt)	-225,243	-213,672	-141,946	-109,582	-72,832	-46,095
Net Cash Per Share	-1836.68	-1742.33	-1157.46	-893.55	-593.89	-375.87
Filing Date Shares Outstanding	122.64	122.64	122.64	122.64	122.64	122.64
Total Common Shares Outstanding	122.64	122.64	122.64	122.64	122.64	122.64
Working Capital	23,681	68,634	59,948	41,591	-3,696	10,982
Book Value Per Share	902.04	1196.65	1242.11	1040.43	857.18	951.49
Tangible Book Value	110,313	146,453	152,104	127,594	105,121	116,678
Tangible Book Value Per Share	899.52	1194.21	1240.29	1040.43	857.18	951.42
Land	9,939	9,890	9,333	9,025	8,494	8,283
Machinery	4,776	4,776	4,661	4,441	3,955	4,181
Construction In Progress	17,651	16,943	12,345	16,569	14,803	5,869

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