Cemento Polpaico S.A. (SNSE:POLPAICO)

Cemento Polpaico Balance Sheet

Financials in millions CLP. 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	3,113	3,902	8,221	17,277	27,898	10,716
Short-Term Investments	-	-	-	-	-	1,417
Cash & Short-Term Investments	3,113	3,902	8,221	17,277	27,898	12,133
Cash Growth	-32.70%	-52.53%	-52.42%	-38.07%	129.93%	627.41%
Accounts Receivable	68,430	55,245	51,426	52,305	47,332	46,623
Other Receivables	2,986	2,457	1,341	1,035	3,258	1,779
Receivables	75,752	63,169	56,198	56,456	55,061	52,723
Inventory	46,728	47,227	58,034	55,447	45,432	37,272
Prepaid Expenses	-	-	-	-	586.07	788.74
Other Current Assets	6,662	8,328	6,265	6,209	4,891	2,223
Total Current Assets	132,256	122,627	128,719	135,390	133,869	105,141
Property, Plant & Equipment	205,983	201,913	198,495	190,456	184,880	188,971
Long-Term Investments	-	453.42	453.42	-	-	-
Other Intangible Assets	18,306	18,486	17,129	20,376	18,597	20,658
Long-Term Deferred Tax Assets	46,806	46,659	40,902	28,929	20,345	20,195
Other Long-Term Assets	1,777	1,340	1,792	3,766	2,084	1,854
Total Assets	405,128	391,479	387,489	378,917	359,775	336,818
Accounts Payable	62,925	69,603	67,136	67,794	42,031	41,721
Accrued Expenses	4,444	6,600	3,324	4,610	4,241	2,837
Short-Term Debt	25,550	29,657	23,915	42,025	26,249	12,170
Current Portion of Long-Term Debt	69,609	42,628	21,194	16,039	17,284	6,185
Current Portion of Leases	7,888	4,205	4,392	4,936	2,810	3,000
Current Income Taxes Payable	702.8	697.13	335.92	298.87	331.24	219.99
Other Current Liabilities	18,793	17,468	5,756	6,713	3,973	1,738
Total Current Liabilities	189,912	170,858	126,053	142,415	96,920	67,873
Long-Term Debt	53,190	62,132	104,163	75,550	97,438	115,453
Long-Term Leases	13,841	11,705	12,772	10,314	7,912	9,407
Other Long-Term Liabilities	21,559	21,066	18,987	19,037	20,602	15,864
Total Liabilities	279,054	266,282	262,447	247,725	223,316	209,074
Common Stock	79,896	79,896	79,896	79,896	79,896	79,896
Retained Earnings	62,152	61,862	61,680	69,148	75,563	67,001
Comprehensive Income & Other	-15,974	-16,560	-16,534	-17,853	-19,000	-19,152
Total Common Equity	126,074	125,197	125,042	131,191	136,459	127,744
Minority Interest	0	0	0.05	0.13	0.12	0.11
Shareholders' Equity	126,074	125,197	125,042	131,191	136,459	127,745
Total Liabilities & Equity	405,128	391,479	387,489	378,917	359,775	336,818
Total Debt	170,079	150,325	166,436	148,864	151,693	146,216
Net Cash (Debt)	-166,966	-146,423	-158,215	-131,587	-123,795	-134,083
Net Cash Per Share	-6542.78	-5737.06	-6195.94	-5155.76	-4850.46	-5253.56
Filing Date Shares Outstanding	25.52	25.52	25.52	25.52	25.52	25.52
Total Common Shares Outstanding	25.52	25.52	25.52	25.52	25.52	25.52
Working Capital	-57,656	-48,231	2,665	-7,026	36,950	37,268
Book Value Per Share	4939.75	4905.41	4899.33	5140.25	5346.65	5005.21
Tangible Book Value	107,767	106,711	107,914	110,815	117,862	107,087
Tangible Book Value Per Share	4222.48	4181.10	4228.21	4341.88	4617.99	4195.81
Land	33,212	31,979	31,466	27,232	27,232	28,568
Buildings	163,692	160,203	155,422	158,224	156,813	156,358
Machinery	331,696	327,155	316,464	303,071	297,001	297,401
Construction In Progress	11,931	19,618	18,931	15,713	8,097	5,379

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