XML 60 R44.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt [abstract]  
Summary of Debt

The Company’s debt is as follows:

 

 

December 31,
2024

 

 

December 31,
2023

 

Short-term debt:

 

 

 

 

 

 

 

 

Financing of transportation and store equipment

 

Ps.

 

121,055

 

 

Ps.

 

112,142

 

Supplier finance arrangements

 

 

 

684,755

 

 

 

 

449,850

 

Credit Lines

 

 

 

120,955

 

 

 

 

182,145

 

Total short-term debt

 

Ps.

 

926,765

 

 

Ps.

 

744,137

 

Long-term debt:

 

 

 

 

 

 

 

 

Financing of transportation and store equipment

 

Ps.

 

106,693

 

 

Ps.

 

127,602

 

Promissory Notes

 

 

 

 

 

 

 

449,716

 

Total long-term debt

 

Ps.

 

106,693

 

 

Ps.

 

577,318

 

Total debt

 

Ps.

 

1,033,458

 

 

Ps.

 

1,321,455

 

Summary of Financing of Transportation and Store Equipment

Financing of transportation and store equipment

Financial institution

 

 

Effective rate

 

Remaining
contract
period
(1)

 

2024

 

 

2023

 

Daimler Chrysler Financial Services

 

 

From 12.30 to12.90

 

1 year

 

Ps.

 

120,539

 

 

Ps.

 

111,551

 

Daimler Chrysler Financial Services

 

 

From 12.30 to12.90

 

From 2 to 4 years

 

 

 

106,271

 

 

 

 

127,602

 

Banco Mercantil del Norte

 

 

From 2.08 to 14.99

 

1 year

 

 

 

 

 

 

 

149

 

NR Finance México, S. A. de C. V., SOFOM E.N.R.

 

 

9.43

 

1 year

 

 

 

 

 

 

 

13

 

Toyota Financial Services

 

 

13.99

 

1 year

 

 

 

 

 

 

 

70

 

Grupo Financiero Santander

 

 

12.99

 

1 year

 

 

 

 

 

 

 

123

 

Arrendadora Afirme

 

 

12.98

 

1 year

 

 

 

 

 

 

 

236

 

ALD Market Innovation

 

 

10.00

 

1 year

 

 

 

516

 

 

 

 

 

ALD Market Innovation

 

 

10.00

 

2 years

 

 

 

422

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

227,748

 

 

 

 

239,744

 

Short-term

 

 

 

 

 

 

 

 

(121,055

)

 

 

 

(112,142

)

Long-term

 

 

 

 

 

 

Ps.

 

106,693

 

 

Ps.

 

127,602

 

Summary of Supplier Finance Arrangements

Supplier finance arrangements (See Note 15)

 

 

December 31, 2024

 

 

December 31, 2023

 

HSBC

 

Ps.

 

337,550

 

 

Ps.

 

233,930

 

Santander

 

 

 

347,205

 

 

 

 

215,920

 

Total

 

Ps.

 

684,755

 

 

Ps.

 

449,850

 

Summary of Santander Credit Line

Santander credit line

 

 

Effective Rate

 

Remaining Contract Period (1)

 

December 31, 2024

 

 

December 31, 2023

 

Santander credit line

 

TIIE + 2.00

 

1 Year

 

Ps.

 

120,955

 

 

Ps.

 

 

Santander credit line

 

TIIE + 3.15

 

1 Year

 

Ps.

 

 

 

Ps.

 

182,145

 

Total short term

 

 

 

 

 

Ps.

 

120,955

 

 

Ps.

 

182,145

 

Schedule of Debt Under Promissory Notes

As of December 31, 2023, the Company’s debt under the Promissory Notes was Ps. 449,716, which was repaid in February 2024 with the proceeds of the IPO.

 

 

December 31, 2023

Promissory Notes

 

Amount
of the
Promissory
Notes
US$
(1)

 

 

Currency

 

Principal
Ps.
(1)

 

 

Accrued
Interest
Payable
 Ps.
(1)

 

 

Total
Ps.
(1)

 

 

Interest
Rate

 

 

Maturity

Non-Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Promissory Notes (Note 13)

 

 

94,747,329

 

 

US$

 

 

7,834

 

 

 

12,620

 

 

 

20,454

 

 

 

14

%

 

Dec 2026

2017 Junior Promissory Notes (Note 13)

 

 

5,000,000

 

 

US$

 

 

13,515

 

 

 

20,627

 

 

 

34,142

 

 

 

15

%

 

Dec 2026

2020 Junior Promissory Notes (Note 13)

 

 

650,000

 

 

US$

 

 

9,291

 

 

 

5,827

 

 

 

15,118

 

 

 

14

%

 

Dec 2026

Convertible Notes (Note 13)

 

 

15,000,000

 

 

US$

 

 

248,569

 

 

 

131,433

 

 

 

380,002

 

 

 

14

%

 

Nov 2026

Total

 

 

115,397,329

 

 

 

 

 

279,209

 

 

 

170,507

 

 

 

449,716

 

 

 

 

 

 

(1)
These amounts are due to non-related parties, the remaining balance is disclosed as debt to related parties (See Note 13).