Usinas Siderúrgicas de Minas Gerais S.A. (BVMF:USIM3)

Chuy's Holdings Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	5,953	5,200	5,324	4,258	6,341	3,261
Short-Term Investments	791	-	-	814.4	682.53	1,607
Trading Asset Securities	-	753.64	685.98	-	-	-
Cash & Short-Term Investments	6,744	5,954	6,010	5,072	7,024	4,868
Cash Growth	20.32%	-0.93%	18.48%	-27.78%	44.28%	153.40%
Accounts Receivable	3,251	3,157	3,509	3,548	3,563	2,373
Other Receivables	697.74	593.31	588.43	771.71	1,697	453.26
Receivables	3,949	3,751	4,097	4,320	5,261	2,826
Inventory	7,168	7,452	7,493	9,965	7,516	3,890
Other Current Assets	204.41	274.38	331.39	1,001	198.89	245.75
Total Current Assets	18,065	17,431	17,932	20,359	19,999	11,830
Property, Plant & Equipment	12,664	12,767	12,879	10,821	11,086	11,006
Long-Term Investments	1,017	1,442	1,304	1,211	1,138	1,059
Goodwill	-	2.43	2.43	-	2.43	2.43
Other Intangible Assets	2,009	1,970	1,962	1,976	1,648	1,596
Long-Term Accounts Receivable	0.55	0.56	7.85	48.98	88.95	87.32
Long-Term Deferred Tax Assets	3,286	3,258	3,100	2,410	2,982	2,914
Other Long-Term Assets	3,614	3,000	2,975	3,175	2,536	1,458
Total Assets	40,656	39,872	40,162	40,000	39,482	29,952
Accounts Payable	2,722	2,971	2,624	2,839	2,633	1,918
Accrued Expenses	511.39	514.07	539.95	415.75	363.96	350.1
Short-Term Debt	683.06	864.1	1,577	935.38	715.55	880.71
Current Portion of Long-Term Debt	210.98	150.74	122.89	130.98	171.83	135.95
Current Portion of Leases	23.33	25.67	45.07	34.04	29.51	26.79
Current Income Taxes Payable	9.82	-	8.51	47.9	873.31	445.84
Other Current Liabilities	183.25	257.37	596.91	989.96	1,545	722.02
Total Current Liabilities	4,344	4,783	5,514	5,393	6,332	4,479
Long-Term Debt	7,463	6,618	5,793	6,067	6,128	5,832
Long-Term Leases	90.49	99.85	62.19	85.14	53.01	37.92
Other Long-Term Liabilities	1,035	1,106	1,468	2,568	2,610	2,765
Total Liabilities	13,507	13,188	13,612	14,113	15,123	13,114
Common Stock	13,200	13,200	13,200	13,200	13,200	13,200
Retained Earnings	10,886	10,487	10,627	9,562	8,325	1,473
Comprehensive Income & Other	191.82	194.33	28.64	393.21	224.21	194.2
Total Common Equity	24,278	23,882	23,856	23,155	21,749	14,867
Minority Interest	2,871	2,802	2,694	2,733	2,609	1,971
Shareholders' Equity	27,149	26,684	26,549	25,888	24,359	16,838
Total Liabilities & Equity	40,656	39,872	40,162	40,000	39,482	29,952
Total Debt	8,471	7,758	7,601	7,252	7,098	6,914
Net Cash (Debt)	-1,727	-1,804	-1,591	-2,180	-74.1	-2,046
Net Cash Per Share	-1.40	-1.47	-1.29	-1.77	-0.06	-1.66
Filing Date Shares Outstanding	1,231	1,231	1,231	1,231	1,231	1,231
Total Common Shares Outstanding	1,231	1,231	1,231	1,231	1,231	1,231
Working Capital	13,721	12,648	12,417	14,966	13,667	7,351
Book Value Per Share	19.72	19.40	19.38	18.81	17.67	12.08
Tangible Book Value	22,269	21,909	21,891	21,179	20,099	13,269
Tangible Book Value Per Share	18.09	17.80	17.78	17.21	16.33	10.78
Land	-	494.23	476.59	-	-	-
Buildings	-	2,389	2,396	-	-	-
Machinery	-	22,529	21,766	-	-	-
Construction In Progress	-	2,355	2,325	-	-	-

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