Inversiones Siemel S.A. (SNSE:SIEMEL)

Inversiones Siemel 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	21,688	19,120	17,528	26,244	20,704	11,757
Short-Term Investments	118.44	224.14	334.52	502.6	506.39	476.88
Cash & Short-Term Investments	21,807	19,344	17,863	26,746	21,210	12,233
Cash Growth	15.12%	8.29%	-33.21%	26.10%	73.38%	85.11%
Accounts Receivable	8,649	10,627	7,426	8,350	4,725	4,042
Other Receivables	18,943	18,184	9,884	4,512	4,131	4,925
Receivables	27,669	28,826	17,326	12,874	8,856	8,967
Inventory	11,088	10,949	10,214	8,515	6,283	5,045
Other Current Assets	2,678	1,772	1,816	527.83	636.31	1,952
Total Current Assets	63,242	60,892	47,219	48,663	36,985	28,198
Property, Plant & Equipment	127,038	126,608	104,252	88,439	78,472	68,970
Long-Term Investments	246,919	225,265	216,032	196,306	168,594	165,163
Goodwill	14,527	14,527	14,527	11,940	10,511	10,511
Other Intangible Assets	3,274	3,333	3,500	3,805	4,093	4,378
Long-Term Accounts Receivable	56.51	64.43	158.02	139.33	185.12	177.33
Long-Term Deferred Tax Assets	8,127	8,801	7,552	6,617	5,364	4,596
Long-Term Deferred Charges	1,522	1,466	1,236	953.33	713.06	645.53
Other Long-Term Assets	4,665	4,747	5,074	5,148	5,459	6,452
Total Assets	469,371	445,704	399,550	362,011	310,375	289,090
Accounts Payable	10,475	15,346	6,173	2,547	2,486	2,166
Accrued Expenses	1,251	887.49	826.43	637.16	820	710.59
Current Portion of Long-Term Debt	30,439	26,939	44,494	4,361	2,683	3,704
Current Portion of Leases	10,851	12,121	15,081	15,435	11,616	7,942
Current Income Taxes Payable	1,897	2,033	2,555	1,541	452.04	757.3
Other Current Liabilities	1,379	2,906	3,882	5,297	2,004	1,326
Total Current Liabilities	56,292	60,234	73,010	29,819	20,061	16,607
Long-Term Debt	105,720	81,820	22,449	37,548	39,629	40,087
Long-Term Leases	1,945	4,078	16,110	22,936	15,597	11,168
Long-Term Deferred Tax Liabilities	1,225	1,244	1,248	1,279	1,279	2,185
Other Long-Term Liabilities	112.62	128.25	63.22	222.65	314.56	326.36
Total Liabilities	165,730	148,526	113,656	92,402	77,473	70,911
Common Stock	53,861	53,861	53,861	53,861	53,861	53,861
Additional Paid-In Capital	12.71	12.71	12.71	12.71	12.71	12.71
Retained Earnings	228,297	223,674	218,635	206,476	174,456	161,678
Comprehensive Income & Other	17,412	15,607	9,755	6,170	2,387	915.42
Total Common Equity	299,582	293,155	282,264	266,520	230,717	216,467
Minority Interest	4,058	4,023	3,630	3,088	2,184	1,712
Shareholders' Equity	303,641	297,178	285,894	269,608	232,901	218,179
Total Liabilities & Equity	469,371	445,704	399,550	362,011	310,375	289,090
Total Debt	148,954	124,959	98,134	80,281	69,525	62,901
Net Cash (Debt)	-127,147	-105,614	-80,271	-53,534	-48,315	-50,668
Net Cash Per Share	-350.68	-291.29	-221.39	-147.65	-133.25	-139.74
Filing Date Shares Outstanding	362.57	362.57	362.57	362.57	362.57	362.57
Total Common Shares Outstanding	362.57	362.57	362.57	362.57	362.57	362.57
Working Capital	6,951	658.17	-25,791	18,844	16,925	11,591
Book Value Per Share	826.27	808.54	778.50	735.08	636.33	597.03
Tangible Book Value	281,782	275,295	264,238	250,774	216,113	201,578
Tangible Book Value Per Share	777.17	759.28	728.78	691.65	596.05	555.96
Land	20,653	20,653	20,653	20,790	20,790	20,790
Buildings	22,244	22,213	22,084	21,947	21,809	21,322
Machinery	90,672	87,139	70,024	54,744	42,373	31,877
Construction In Progress	511.52	510.32	404.8	190.21	100.28	597.13

Updated Nov 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.