XML 225 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
Cash flows information (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Disclosure of Cash Flows Information [Abstract]    
Disclosure of Transactions not Requiring Use of Cash Flows
a.
Transactions not requiring the use of cash flows:

 

 

September 30, 2024

 

 

September 30, 2023

 

Investing activities

 

 

 

 

 

 

 

 

Right-of-use assets

 

Ps.

 

(1,448,622

)

 

Ps.

 

(960,197

)

Property, furniture, equipment, lease-hold
   improvements

 

 

 

(71,285

)

 

 

 

(463,204

)

Initial public offering capitalized costs

 

 

 

(9,525

)

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Lease liabilities

 

Ps.

 

1,448,622

 

 

Ps.

 

960,197

 

Long-term debt

 

 

 

71,285

 

 

 

 

463,204

 

Debt with related parties

 

 

 

(4,391

)

 

 

 

 

Accounts payable and accrued expenses

 

 

 

4,391

 

 

 

 

 

a.
Transactions not requiring the use of cash flows:

 

 

 

December 31, 2023

 

 

 

December 31, 2022

 

 

 

December 31, 2021

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Right-of-use assets

 

Ps.

 

(1,422,168

)

 

Ps.

 

(2,133,410

)

 

Ps.

 

(987,846

)

Property, furniture, equipment, lease-hold improvements

 

 

 

(178,685

)

 

 

 

(441,131

)

 

 

 

(178,030

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Lease liabilities

 

Ps.

 

1,422,168

 

 

Ps.

 

2,133,410

 

 

Ps.

 

987,846

 

Long-term debt

 

 

 

178,685

 

 

 

 

441,131

 

 

 

 

178,030

 

Reconciliation of Financing Items
b.
Reconciliation of financing items:

 

 

 

Promissory Notes

 

 

Financing of
transportation
and store
equipment

 

 

Supplier
finance
arrangement

 

 

 

 

 

 

Related
parties

 

 

Third parties
(debt)

 

 

Debt

 

 

Total

 

As of January 1, 2023

 

Ps.

 

4,276,058

 

 

Ps.

 

445,281

 

 

Ps.

 

248,353

 

 

Ps.

 

338,336

 

 

Ps.

 

5,308,028

 

Increase of new debt (non-cash
   transactions)

 

 

 

 

 

 

 

 

 

 

 

463,204

 

 

 

 

 

 

 

 

463,204

 

Interest payable on Promissory Notes
   (non-cash)

 

 

 

413,254

 

 

 

 

46,367

 

 

 

 

 

 

 

 

 

 

 

 

459,621

 

Payment of debt

 

 

 

 

 

 

 

 

 

 

 

(463,437

)

 

 

 

 

 

 

 

(463,437

)

Interest payment on debt

 

 

 

 

 

 

 

 

 

 

 

(18,077

)

 

 

 

 

 

 

 

(18,077

)

Accrued interest on debt

 

 

 

 

 

 

 

 

 

 

 

18,077

 

 

 

 

 

 

 

 

18,077

 

Proceeds from Santander and HSBC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

credit line

 

 

 

 

 

 

 

 

 

 

 

300,314

 

 

 

 

 

 

 

 

300,314

 

Finance obtained through supplier

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

finance arrangements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,334,506

 

 

 

 

1,334,506

 

Payments made on reverse factoring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,328,640

)

 

 

 

(1,328,640

)

Exchange fluctuation

 

 

 

(388,593

)

 

 

 

(40,496

)

 

 

 

 

 

 

 

 

 

 

 

(429,089

)

As of September 30, 2023

 

Ps.

 

4,300,719

 

 

Ps.

 

451,152

 

 

Ps.

 

548,434

 

 

Ps.

 

344,202

 

 

Ps.

 

5,644,507

 

 

 

Promissory Notes

 

 

Financing of
transportation
and store
equipment

 

 

Supplier
finance
arrangement

 

 

 

 

 

 

Related
parties

 

 

Third parties
(debt)

 

 

Debt

 

 

Total

 

As of January 1, 2024

 

Ps.

 

4,340,452

 

 

Ps.

 

449,716

 

 

Ps.

 

421,887

 

 

Ps.

 

449,850

 

 

Ps.

 

5,661,905

 

Increase of new debt (non-cash
   transactions)

 

 

 

 

 

 

 

 

 

 

 

71,285

 

 

 

 

 

 

 

 

71,285

 

Reclassification of debt (non-cash
  transactions)

 

 

 

(4,391

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,391

)

Interest payable on Promissory Notes
   (non-cash)

 

 

 

76,168

 

 

 

 

6,420

 

 

 

 

 

 

 

 

 

 

 

 

82,588

 

Payment of principal of Promissory
   Notes

 

 

 

(1,682,625

)

 

 

 

(286,977

)

 

 

 

 

 

 

 

 

 

 

 

(1,969,602

)

Payment of accrued interests of
   Promissory Notes

 

 

 

(2,774,333

)

 

 

 

(181,162

)

 

 

 

 

 

 

 

 

 

 

 

(2,955,495

)

Amortization of issuance costs

 

 

 

 

 

 

 

5,967

 

 

 

 

 

 

 

 

 

 

 

 

5,697

 

Payment of debt

 

 

 

 

 

 

 

 

 

 

 

(107,557

)

 

 

 

 

 

 

 

(107,557

)

Interest payment on debt

 

 

 

 

 

 

 

 

 

 

 

(76,691

)

 

 

 

 

 

 

 

(76,691

)

Accrued interest on debt

 

 

 

 

 

 

 

 

 

 

 

76,691

 

 

 

 

 

 

 

 

76,691

 

Proceeds from Santander and HSBC
   credit line

 

 

 

 

 

 

 

 

 

 

 

58,806

 

 

 

 

 

 

 

 

58,806

 

Finance obtained through supplier
   finance arrangements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,385,967

 

 

 

 

2,385,967

 

Payments made on reverse factoring
   transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,276,588

)

 

 

 

(2,276,588

)

Exchange fluctuation

 

 

 

44,729

 

 

 

 

6,036

 

 

 

 

 

 

 

 

 

 

 

 

50,765

 

As of September 30, 2024

 

Ps.

 

 

 

Ps.

 

 

 

Ps.

 

444,421

 

 

Ps.

 

559,229

 

 

Ps.

 

1,003,650

 

b.
Reconciliation of financing items:

 

 

Promissory Notes

 

 

Financing of
transportation
and store
equipment

 

 

Supplier
finance
arrangement

 

 

 

 

 

Related parties

 

 

Third parties (debt)

 

 

Debt

 

 

Debt

 

 

Total

 

As of January 1, 2021

 

Ps.

 

3,376,117

 

 

Ps.

 

202,131

 

 

Ps.

 

112,666

 

 

Ps.

 

 

 

Ps.

 

3,690,914

 

Increase of new debt (non-cash transactions)

 

 

 

 

 

 

 

 

 

 

 

178,030

 

 

 

 

 

 

 

 

178,030

 

Proceeds from Promissory Notes

 

 

 

 

 

 

 

149,411

 

 

 

 

 

 

 

 

 

 

 

 

149,411

 

Interest payable on Promissory Notes (non cash)

 

 

 

488,634

 

 

 

 

48,777

 

 

 

 

 

 

 

 

 

 

 

 

537,411

 

Payment of debt

 

 

 

 

 

 

 

 

 

 

 

(205,894

)

 

 

 

 

 

 

 

(205,894

)

Interest payment on debt

 

 

 

 

 

 

 

 

 

 

 

(23,369

)

 

 

 

 

 

 

 

(23,369

)

Accrued interest on debt

 

 

 

 

 

 

 

 

 

 

 

23,369

 

 

 

 

 

 

 

 

23,369

 

Finance obtained through supplier finance arrangements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

332,862

 

 

 

 

332,862

 

Payments made on reverse factoring transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(105,426

)

 

 

 

(105,426

)

Exchange fluctuation

 

 

 

114,692

 

 

 

 

9,807

 

 

 

 

 

 

 

 

 

 

 

 

124,499

 

As of December 31, 2021

 

Ps.

 

3,979,443

 

 

Ps.

 

410,126

 

 

Ps.

 

84,802

 

 

Ps.

 

227,436

 

 

Ps.

 

4,701,807

 

Increase of new debt (non-cash transactions)

 

 

 

 

 

 

 

 

 

 

 

441,131

 

 

 

 

 

 

 

 

441,131

 

Interest payable on Promissory Notes (non cash)

 

 

 

553,756

 

 

 

 

61,836

 

 

 

 

 

 

 

 

 

 

 

 

615,592

 

Payment of debt

 

 

 

 

 

 

 

 

 

 

 

(360,107

)

 

 

 

 

 

 

 

(360,107

)

Interest payment on debt

 

 

 

 

 

 

 

 

 

 

 

(41,859

)

 

 

 

 

 

 

 

(41,859

)

Accrued interest on debt

 

 

 

 

 

 

 

 

 

 

 

41,859

 

 

 

 

 

 

 

 

41,859

 

Proceeds from credit line

 

 

 

 

 

 

 

 

 

 

 

82,527

 

 

 

 

 

 

 

 

82,527

 

Finance obtained through supplier finance arrangements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,528,143

 

 

 

 

1,528,143

 

Payments made on reverse factoring transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,417,243

)

 

 

 

(1,417,243

)

Exchange fluctuation

 

 

 

(257,141

)

 

 

 

(26,681

)

 

 

 

 

 

 

 

 

 

 

 

(283,822

)

As of December 31, 2022

 

Ps.

 

4,276,058

 

 

Ps.

 

445,281

 

 

Ps.

 

248,353

 

 

Ps.

 

338,336

 

 

Ps.

 

5,308,028

 

Increase of new debt (non-cash transactions)

 

 

 

 

 

 

 

 

 

 

 

178,685

 

 

 

 

 

 

 

 

178,685

 

Loss related to modification and measurement of Promissory Notes

 

 

 

82,893

 

 

 

 

1,343

 

 

 

 

 

 

 

 

 

 

 

 

84,236

 

Interest payable on Promissory Notes (non cash)

 

 

 

556,883

 

 

 

 

62,896

 

 

 

 

 

 

 

 

 

 

 

 

619,779

 

Payment of debt

 

 

 

 

 

 

 

 

 

 

 

(104,769

)

 

 

 

 

 

 

 

(104,769

)

Interest payment on debt

 

 

 

 

 

 

 

 

 

 

 

(25,224

)

 

 

 

 

 

 

 

(25,224

)

Accrued interest on debt

 

 

 

 

 

 

 

 

 

 

 

25,224

 

 

 

 

 

 

 

 

25,224

 

Proceeds from credit lines

 

 

 

 

 

 

 

 

 

 

 

99,618

 

 

 

 

 

 

 

 

99,618

 

Finance obtained through supplier finance arrangements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,195,833

 

 

 

 

2,195,833

 

Payments made on reverse factoring transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,084,319

)

 

 

 

(2,084,319

)

Exchange fluctuation

 

 

 

(575,382

)

 

 

 

(59,804

)

 

 

 

 

 

 

 

 

 

 

 

(635,186

)

As of December 31, 2023

 

Ps.

4,340,452

 

 

Ps.

449,716

 

 

Ps.

421,887

 

 

Ps.

 

449,850

 

 

Ps.

5,661,905