Grupo Mateus SA
BOVESPA:GMAT3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Grupo Mateus SA
BOVESPA:GMAT3
|
BR |
Balance Sheet
Balance Sheet Decomposition
Grupo Mateus SA
Grupo Mateus SA
Balance Sheet
Grupo Mateus SA
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
163
|
263
|
398
|
2 112
|
877
|
1 796
|
1 289
|
1 664
|
1 802
|
|
| Cash |
147
|
229
|
286
|
140
|
102
|
216
|
264
|
797
|
476
|
|
| Cash Equivalents |
16
|
33
|
112
|
1 972
|
775
|
1 580
|
1 025
|
867
|
1 326
|
|
| Total Receivables |
656
|
863
|
870
|
1 327
|
1 884
|
2 928
|
3 877
|
4 004
|
5 393
|
|
| Accounts Receivables |
637
|
826
|
818
|
1 305
|
1 816
|
2 548
|
3 458
|
3 399
|
4 081
|
|
| Other Receivables |
19
|
37
|
53
|
22
|
67
|
380
|
420
|
605
|
1 313
|
|
| Inventory |
1 130
|
1 403
|
1 497
|
2 618
|
3 499
|
3 985
|
5 088
|
4 940
|
5 170
|
|
| Other Current Assets |
4
|
13
|
14
|
9
|
13
|
91
|
116
|
254
|
388
|
|
| Total Current Assets |
1 952
|
2 542
|
2 780
|
6 066
|
6 272
|
8 800
|
10 371
|
10 861
|
12 754
|
|
| PP&E Net |
644
|
705
|
1 213
|
1 938
|
3 489
|
4 221
|
5 581
|
6 418
|
9 402
|
|
| PP&E Gross |
644
|
705
|
1 213
|
1 938
|
3 489
|
4 221
|
5 581
|
6 418
|
9 402
|
|
| Accumulated Depreciation |
267
|
356
|
502
|
694
|
958
|
1 287
|
1 679
|
2 141
|
2 956
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
3
|
5
|
34
|
61
|
652
|
|
| Note Receivable |
6
|
68
|
75
|
22
|
7
|
7
|
0
|
0
|
0
|
|
| Long-Term Investments |
21
|
21
|
15
|
15
|
3
|
2
|
20
|
43
|
0
|
|
| Other Long-Term Assets |
40
|
54
|
39
|
157
|
180
|
229
|
351
|
844
|
1 545
|
|
| Total Assets |
2 663
N/A
|
3 391
+27%
|
4 121
+22%
|
8 199
+99%
|
9 955
+21%
|
13 264
+33%
|
16 357
+23%
|
18 228
+11%
|
24 352
+34%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
594
|
700
|
550
|
945
|
1 057
|
2 009
|
3 039
|
3 079
|
4 430
|
|
| Accrued Liabilities |
129
|
157
|
188
|
282
|
323
|
433
|
607
|
865
|
860
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
149
|
221
|
255
|
128
|
234
|
273
|
501
|
500
|
1 467
|
|
| Other Current Liabilities |
9
|
22
|
17
|
7
|
36
|
38
|
88
|
230
|
540
|
|
| Total Current Liabilities |
881
|
1 101
|
1 010
|
1 361
|
1 650
|
2 753
|
4 236
|
4 673
|
7 297
|
|
| Long-Term Debt |
452
|
571
|
1 036
|
1 055
|
1 760
|
2 895
|
3 242
|
3 942
|
5 313
|
|
| Deferred Income Tax |
3
|
3
|
5
|
23
|
33
|
20
|
17
|
23
|
49
|
|
| Minority Interest |
0
|
59
|
60
|
63
|
73
|
86
|
101
|
77
|
1 084
|
|
| Other Liabilities |
118
|
114
|
121
|
52
|
35
|
53
|
89
|
358
|
225
|
|
| Total Liabilities |
1 454
N/A
|
1 849
+27%
|
2 232
+21%
|
2 554
+14%
|
3 552
+39%
|
5 808
+64%
|
7 685
+32%
|
9 073
+18%
|
13 968
+54%
|
|
| Equity | ||||||||||
| Common Stock |
911
|
911
|
911
|
4 781
|
4 781
|
4 781
|
8 014
|
8 346
|
8 346
|
|
| Retained Earnings |
298
|
630
|
978
|
863
|
1 622
|
2 675
|
662
|
813
|
2 064
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
26
|
|
| Total Equity |
1 209
N/A
|
1 541
+27%
|
1 889
+23%
|
5 644
+199%
|
6 403
+13%
|
7 456
+16%
|
8 672
+16%
|
9 156
+6%
|
10 384
+13%
|
|
| Total Liabilities & Equity |
2 663
N/A
|
3 391
+27%
|
4 121
+22%
|
8 199
+99%
|
9 955
+21%
|
13 264
+33%
|
16 357
+23%
|
18 228
+11%
|
24 352
+34%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 203
|
2 203
|
2 203
|
2 209
|
2 210
|
2 210
|
2 210
|
2 248
|
2 245
|
|