DETAIL OF SIGNIFICANT STATEMENT OF FINANCIAL POSITION AND STATEMENT OF COMPREHENSIVE INCOME CAPTIONS | 8. DETAIL OF SIGNIFICANT STATEMENT OF FINANCIAL POSITION AND STATEMENT OF COMPREHENSIVE INCOME CAPTIONS a) Other receivables 2023 2022 Current Non Current Current Non Current Turnover tax balance 101,733 - 687,984 - Income tax credit balance 7,471,755 - 301,091 - VAT credit balance 1,486,793 - 4,657,101 - Other tax receivables 260,287 - 333,982 171 Prepaid expenses 795,102 21,507 4,747,164 - Advances to suppliers 21,571,061 - 25,966,963 - Deposits in guarantee 193,404 - - - Subsidies receivables 4,675,875 - 11,734,335 - Other Receivables UT 43,717 - 104,197 - Others 649,851 14,486 1,842,470 46,226 Total 37,249,578 35,993 50,375,287 46,397 b) Trade receivables 2023 2022 Current Current Third parties 44,409,352 49,019,751 UT - 29,422 Natural Gas Transportation 15,491,462 13,696,175 Production and Commercialization of Liquids 15,813,227 25,503,925 Midstream 13,104,663 9,790,229 Related parties (Note 21) 6,693,882 4,143,189 Natural Gas Transportation 271,831 408,396 Production and Commercialization of Liquids 646,317 877,466 Midstream 5,775,734 2,857,327 Allowance for doubtful accounts (301,770 ) (412,681 ) Total 50,801,464 52,750,259 The movement of the allowance for doubtful accounts is as follows: Balances as of 12/31/2020 1,213,378 Inflation adjustment restatement (409,504 ) Additions - Applications - Reversals - Balances as of 12/31/2021 803,874 Inflation adjustment restatement (391,193 ) Additions - Applications - Reversals - Balances as of 12/31/2022 412,681 Inflation adjustment restatement (280,160 ) Additions (1) 170,614 Applications (1,365 ) Reversals - Balances as of 12/31/2023 301,770 (1) Including in selling expenses. c) Cash and cash equivalents 2023 2022 Cash and banks 2,671,472 901,930 UT Cash and banks 246 495 Mutual funds in local currency 2,053,808 8,267,667 Interest-bearing accounts 1,873,520 103,833 UT Mutual funds 153 33,881 Total 6,599,199 9,307,806 d) Contract liabilities 2023 2022 Current Non Current Current Non Current Natural Gas Transportation 1,123,829 17,255,469 1,123,830 18,379,379 Production and Commercialization of Liquids 1,408,271 328,500 1,075,113 1,736,630 Midstream 1,973,693 37,227,970 1,017,686 16,372,908 UT 10,931 - 38,995 - Total 4,516,724 54,811,939 3,255,624 36,488,917 During 2023 and 2022 financial years, the Company recognized Ps. 4,086,990 and Ps. 1,463,547, respectively, in revenues for sales from contracts with clients in the Statement of Comprehensive Income, which had been included in the balance at the beginning of each year. Revenues related to the contract liabilities will be recognized in the Statement of Comprehensive Income in accordance with the schedule stipulated with the customers for the provision of the service, which will be completed between 2025 and 2053. e) Other payables 2023 2022 Current Current Payable for compensation for the Board of Directors and Supervisory Committee 70,368 211,879 Others 4,006 5,490 UT Other liabilities - 674,985 Total 74,374 892,354 f) Taxes payables 2023 2022 Current Non Current Current Non Current Health and safety tax 165,763 - 162,988 - Withholdings and perceptions made to third parties 1,145,814 - 1,811,770 - Turnover Tax 621,515 - 493,214 - Tax on exports 348,893 - 323,113 - Others 256,129 94,120 150,771 44,485 Total 2,538,114 94,120 2,941,856 44,485 g) Trade payables 2023 2022 Current Current Suppliers 34,880,569 30,261,542 UT Suppliers 407,474 370,812 Customers (credit balances) 24,670 47,449 Related companies (Note 21) 6,410,485 2,095,649 Total 41,723,198 32,775,452 h) Revenues 2023 2022 2021 Sales of goods and services 444,288,189 495,499,735 526,690,895 Government grants 8,520,565 16,843,034 13,040,276 Total 452,808,754 512,342,769 539,731,171 Disaggregation of revenues of goods and services Below is a table in which revenues are disaggregated considering the type of market and the opportunity to satisfy performance obligations: Year ended December 31, 2023 Production and Natural Gas Commercialization of Transportation Liquids Midstream Telecommunications Total Primary geographical market: External market - 95,390,300 - - 95,390,300 Local market 99,052,395 161,502,202 85,614,680 2,728,612 348,897,889 Total 99,052,395 256,892,502 85,614,680 2,728,612 444,288,189 Timing of revenue recognition: Over the time 99,052,395 14,740,084 85,614,680 2,728,612 202,135,771 At a point in time - 242,152,418 - - 242,152,418 Total 99,052,395 256,892,502 85,614,680 2,728,612 444,288,189 Year ended December 31, 2022 Production and Natural Gas Commercialization of Transportation Liquids Midstream Telecommunications Total Primary geographical market: External market - 144,224,284 - - 144,224,284 Local market 126,566,847 163,465,719 58,379,759 2,863,126 351,275,451 Total 126,566,847 307,690,003 58,379,759 2,863,126 495,499,735 Timing of revenue recognition: Over the time 126,566,847 14,026,199 58,379,759 2,863,126 201,835,931 At a point in time - 293,663,804 - - 293,663,804 Total 126,566,847 307,690,003 58,379,759 2,863,126 495,499,735 Year ended December 31, 2021 Production and Natural Gas Commercialization of Transportation Liquids Midstream Telecommunications Total Primary geographical market: External market - 139,226,107 - - 139,226,107 Local market 148,634,694 185,796,977 50,253,829 2,779,288 387,464,788 Total 148,634,694 325,023,084 50,253,829 2,779,288 526,690,895 Timing of revenue recognition: Over the time 148,634,694 14,904,487 50,253,829 2,779,288 216,572,298 At a point in time - 310,118,597 - - 310,118,597 Total 148,634,694 325,023,084 50,253,829 2,779,288 526,690,895 Detailed information of revenues on each business segment for the years ended December 31, 2023, 2022 and 2021 is disclosed below: i. Natural Gas Transportation 2023 2022 2021 Firm 80,983,446 105,829,742 120,845,950 Access and Charge 3,245,137 4,390,571 5,232,000 Interruptible and Others 14,823,812 16,346,534 22,556,744 Total 99,052,395 126,566,847 148,634,694 ii. Production and Commercialization of Liquids 2023 2022 2021 Product 242,152,418 293,663,804 310,118,597 Services 14,740,084 14,026,199 14,904,487 Total 256,892,502 307,690,003 325,023,084 iii. Midstream 2023 2022 2021 Conditioning and treatment 15,611,839 18,502,273 20,269,555 Operation and maintenance 2,814,648 1,403,950 1,498,923 Steam sales 1,059,394 1,160,862 1,335,982 Construction 335,740 7,359 272,824 UT Construction 24,118 135,578 248,173 Transportation and conditioning of Natural Gas 62,520,637 36,488,633 25,339,483 Others 3,248,304 681,104 1,288,889 Total 85,614,680 58,379,759 50,253,829 i) Net cost of sales 2023 2022 2021 Inventories at the beginning of the year 5,709,799 7,094,828 5,232,745 Purchases 133,976,202 149,879,054 143,377,155 Operating costs (Note 8.j.) 152,729,020 147,816,688 147,606,385 Inventories at the end of the year (7,669,277 ) (5,709,799 ) (7,094,828 ) Total 284,745,744 299,080,771 289,121,457 j) Expenses by nature – Information required under art. 64 paragraph I, clause B) Commercial Companies Law for the years ended December 31, 2023, 2022 and 2021 2023 Operating expenses Accounts Total Regulated Activities Non Regulated Activities Administrative expenses Selling expenses Financial expenses Salaries, wages and other compensations 46,723,990 18,972,152 15,729,859 9,613,195 2,408,784 - Social security taxes 7,736,209 3,247,120 2,802,891 1,223,534 462,664 - Compensation to Directors and Statutory Committee 407,036 - - 407,036 - - Professional services fees 7,423,325 447,268 797,379 4,531,240 1,647,438 - Technical operator assistance fees 6,078,353 238,800 5,839,553 - - - Materials 7,690,001 2,098,683 5,591,318 - - - Third parties services 4,770,767 2,336,490 2,247,126 187,151 - - Telecommunications and post expenses 216,314 46,110 86,635 73,747 9,822 - Rents 1,315,717 157,220 1,120,550 35,914 2,033 - Transports and freight 2,248,073 1,381,860 833,729 32,474 10 - Easements 801,674 801,674 - - - - Offices supplies 256,530 125,826 49,242 72,173 9,289 - Travels expenses 961,657 489,282 228,985 203,899 39,491 - Insurance 2,121,299 1,246,406 742,872 132,021 - - Property, plant and equipment maintenance 20,273,800 14,992,492 4,842,909 438,399 - - Depreciation of property, plant and equipment 60,627,686 37,600,030 19,907,412 3,120,244 - - Taxes and contributions 31,061,332 5,995,023 171,272 201,507 24,693,530 (1) - Advertising 884,640 - 236 - 884,404 - Doubtful accounts 170,614 - - - 170,614 - Banks expenses 166,616 - - 166,616 - - Interests expense 24,627,599 - - - - 24,627,599 Foreign exchange loss 479,075,435 - - - - 479,075,435 Other expenses 1,660,537 590,917 969,699 6,105 93,816 - Total 2023 707,299,204 90,767,353 61,961,667 20,445,255 30,421,895 503,703,034 (1) Includes tax on exports for Ps. 8,235,527 for the year ended December 31, 2023. 2022 Operating expenses Accounts Total Regulated Activities Non Regulated Activities Administrative expenses Selling expenses Financial expenses Salaries, wages and other contributions 41,407,697 17,389,327 14,104,839 7,594,762 2,318,769 - Social security taxes 7,851,574 3,220,136 2,773,490 1,375,553 482,395 - Compensation to Directors and Statutory Committee 392,053 - - 392,053 - - Professional services fees 5,120,449 152,503 1,870,411 2,797,783 299,752 - Technical operator assistance fees 9,551,489 874,149 8,677,340 - - - Materials 4,965,971 1,440,796 3,521,432 - 3,743 - Third parties services 4,868,722 2,115,909 2,144,758 608,055 - - Telecommunications and post expenses 262,962 50,224 82,906 115,006 14,826 - Rents 339,374 54,742 251,533 30,060 3,039 - Transports and freight 1,911,595 1,087,224 785,859 37,347 1,165 - Easements 625,789 488,057 137,732 - - - Offices supplies 146,187 57,760 29,889 56,041 2,497 - Travels expenses 616,830 318,688 109,276 143,961 44,905 - Insurance 2,141,684 1,242,401 738,880 160,403 - - Property, plant and equipment maintenance 20,129,944 15,916,630 3,968,261 245,053 - - Depreciation of property, plant and equipment 60,950,789 41,061,392 16,153,353 3,736,044 - - Taxes and contributions 33,812,652 5,563,067 189,601 92,205 27,967,779 (1) - Advertising 588,844 - - - 588,844 - Banks expenses 309,371 - - 309,371 - - Interests expense 21,170,971 - - - - 21,170,971 Foreign exchange loss 162,261,989 - - - - 162,261,989 Costs of services rendered to third parties 152,347 - 152,347 - - - Other expenses 1,364,890 387,228 704,548 226,047 47,067 - Total 2022 380,944,173 91,420,233 56,396,455 17,919,744 31,774,781 183,432,960 (1) Includes tax on exports of Ps. 11,395,810 for the year ended December 31, 2022. 2021 Operating expenses Accounts Total Regulated Activities Non Regulated Activities Administrative expenses Selling expenses Financial expenses Salaries, wages and other compensations 36,168,618 15,654,833 12,094,067 6,452,777 1,966,941 - Social security taxes 7,335,967 3,262,901 2,556,436 1,063,990 452,640 - Compensation to Directors and Statutory Committee 386,737 - - 386,737 - - Professional services fees 3,101,696 218,845 323,833 2,433,349 125,669 - Technical operator assistance fees 13,235,940 2,317,203 10,918,737 - - - Materials 4,986,720 1,654,886 3,331,688 - 146 - Third parties services 4,404,920 2,062,951 2,097,461 244,508 - - Telecommunications and post expenses 295,737 58,373 57,016 151,867 28,481 - Rents 190,344 88,013 51,142 48,436 2,753 - Transports and freight 1,547,379 895,204 627,110 24,016 1,049 - Easements 1,106,805 1,040,126 66,679 - - - Offices supplies 120,294 42,414 26,410 46,126 5,344 - Travels expenses 340,783 189,781 65,822 69,656 15,524 - Insurance 2,653,757 1,541,932 928,147 183,678 - - Property, plant and equipment maintenance 24,336,339 20,547,810 3,534,262 254,267 - - Depreciation of property, plant and equipment 58,299,088 39,128,286 15,187,279 3,983,523 - - Taxes and contributions 32,491,050 5,635,806 232,958 100,915 26,521,371 (1) - Advertising 322,456 - - - 322,456 - Doubtful accounts (403,942) - - - (403,942) - Banks expenses 72,683 - - 72,683 - - Interests expense 27,103,059 - - - - 27,103,059 Foreign exchange loss 75,483,148 - - - - 75,483,148 Costs of services rendered to third parties 348,627 - 348,627 - - - Other expenses 906,639 324,082 495,266 41,607 45,684 - Total 2021 294,834,844 94,663,446 52,942,940 15,558,135 29,084,116 102,586,207 (1) Includes tax on exports for Ps. 9,559,483 2021 k) Net financial results 2023 2022 2021 Financial income Interest income 24,189,599 5,712,465 4,805,054 Foreign exchange gain 270,215,879 87,014,477 36,881,692 Subtotal 294,405,478 92,726,942 41,686,746 Financial expenses Interest expense (1) (24,627,599 ) (21,170,971 ) (27,103,059 ) Foreign exchange loss (479,075,435 ) (162,261,989 ) (75,483,148 ) Subtotal (503,703,034 ) (183,432,960 ) (102,586,207 ) Other financial results Notes repurchase results - (3,208,025 ) (2,512,565 ) Derivative financial instruments results - (397,309 ) (489,617 ) Fair value gains on financial instruments through profit or loss 195,808,868 75,136,140 7,224,284 Others (2,771,374 ) (2,399,617 ) (2,991,575 ) Subtotal 193,037,494 69,131,189 1,230,527 (Loss) / Gain on net monetary position (56,520,664 ) 11,734,721 57,022,289 Total (72,780,726 ) (9,840,108 ) (2,646,645 ) (1) Includes Ps. 954,177, Ps. 1,191,598 and Ps. 1,769,776 of accrued interest corresponding to leasing liabilities, for the years ended December 31, 2023, 2022 and 2021. l) Other operating results, net 2023 2022 2021 Net increase in provisions (1) (700,775 ) (1,111,383 ) (1,905,927 ) Recovery of insurance 22,071 90,308 2,275,910 Recovery action of VAT and income tax (Note 20.c) - - 451,267 Others (80,083 ) 782,854 (39,850 ) Total (758,787 ) (238,221 ) 781,400 (1) Including legal expenses m) Financial assets at amortized cost 2023 2022 Current Non Current Current Non Current Fixed term deposits in foreign currency (1) 101,278,491 79,755,670 - 122,353,138 VRD bonds - - 4,478 - Private debt bonds 4,049,066 27,435,360 - 2,715,281 Total 105,327,557 107,191,030 4,478 125,068,419 (1) Includes restricted assets granted in guarantee to Telcosur and financial debt of the Company. See Note 13. n) Financial assets at fair value through profit or loss 2023 2022 Current Current Public debt bonds 83,786,508 22,304,585 Corporate bonds with related parties 9,982,891 8,005,655 Corporate bonds 103,903,220 80,369,361 Equity instruments 19,864,700 11,671,310 Total 217,537,319 122,350,911 o) Payroll and social security taxes payable 2023 2022 Current Current Vacation benefit payable 3,681,422 4,036,952 Annual bonus payable 1,247,790 2,669,234 Social security taxes payable 1,289,519 1,469,673 UT 6,551 13,630 Total 6,225,282 8,189,489 |