Cox Energy, S.A.B. de C.V. (BMV:COXA)
Mexico · Delayed Price · Currency is MXN 20.89
-0.11 (-0.52%)
At close: Jun 16, 2026
Cox Energy Income Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 10,178 | 10,766 | 5,049 | 1,200 | 427.01 | 23.61 | |
Revenue Growth (YoY) | 51.19% | 113.22% | 320.81% | 181.01% | 1708.90% | 95.38% |
Operations & Maintenance | 66.7 | 66.7 | 83.74 | 1.45 | - | - |
Selling, General & Admin | 853.31 | 817.38 | 563.75 | 104.95 | 75.67 | 5.84 |
Depreciation & Amortization | 1,197 | 1,197 | 754.94 | 19.84 | 0.68 | - |
Amortization of Goodwill & Intangibles | 19.85 | 19.85 | 43.64 | 2.09 | 0.5 | - |
Provision for Bad Debts | 35.99 | 35.99 | 13.19 | - | - | - |
Other Operating Expenses | 6,387 | 6,845 | 1,847 | 743.03 | 518.98 | 102.67 |
Total Operating Expenses | 8,560 | 8,982 | 3,306 | 871.36 | 595.82 | 108.51 |
Operating Income | 1,618 | 1,785 | 1,744 | 328.56 | -168.81 | -84.91 |
Interest Expense | -368.07 | -368.07 | -107.63 | -64.46 | -10.31 | -0.83 |
Interest Income | 58.67 | 51.74 | 50.36 | 19.32 | 6.05 | 4.22 |
Net Interest Expense | -309.4 | -316.33 | -57.27 | -45.14 | -4.27 | 3.39 |
Income (Loss) on Equity Investments | -16.66 | 0.29 | -26.63 | 39.56 | -28.98 | -37.09 |
Currency Exchange Gain (Loss) | -111.44 | -40 | 112.75 | -24.91 | 4.41 | -35.89 |
Other Non-Operating Income (Expenses) | -370.24 | -288.49 | -215 | -177.48 | - | - |
EBT Excluding Unusual Items | 810.19 | 1,140 | 1,557 | 120.59 | -197.64 | -154.5 |
Total Merger & Restructuring Charges | - | - | -188.96 | - | - | - |
Impairment of Goodwill | - | - | -314.39 | -140.11 | - | -222.76 |
Asset Writedown | - | - | - | - | - | -47.56 |
Other Unusual Items | -18.76 | -18.76 | - | - | - | - |
Pretax Income | 791.43 | 1,121 | 1,054 | -19.52 | -197.64 | -424.82 |
Income Tax Expense | 122.05 | 152.43 | 307.17 | 106.08 | -13.09 | 3.86 |
Earnings From Continuing Ops. | 669.38 | 968.9 | 746.88 | -125.6 | -184.55 | -428.68 |
Minority Interest in Earnings | -519.46 | -653.25 | -536.36 | -145 | -9.26 | 1.9 |
Net Income | 149.92 | 315.64 | 210.52 | -270.6 | -193.81 | -426.79 |
Preferred Dividends & Other Adjustments | - | - | - | 0.36 | -0.2 | - |
Net Income to Common | 149.92 | 315.64 | 210.52 | -270.96 | -193.61 | -426.79 |
Net Income Growth | -33.17% | 49.93% | - | - | - | - |
Shares Outstanding (Basic) | 186 | 185 | 188 | 172 | 163 | 163 |
Shares Outstanding (Diluted) | 186 | 185 | 188 | 172 | 163 | 163 |
Shares Change (YoY) | -2.59% | -2.02% | 9.86% | 4.98% | - | 4.41% |
EPS (Basic) | 0.81 | 1.71 | 1.12 | -1.58 | -1.18 | -2.61 |
EPS (Diluted) | 0.81 | 1.71 | 1.12 | -1.58 | -1.19 | -2.61 |
EPS Growth | -31.39% | 53.03% | - | - | - | - |
Free Cash Flow | 415.5 | 545.9 | 656.65 | 153.88 | -91.88 | -100.45 |
Free Cash Flow Per Share | 2.24 | 2.96 | 3.48 | 0.90 | -0.56 | -0.61 |
Profit Margin | 1.47% | 2.93% | 4.17% | -22.58% | -45.34% | -1807.96% |
Free Cash Flow Margin | 4.08% | 5.07% | 13.00% | 12.82% | -21.52% | -425.53% |
EBITDA | 2,931 | 3,019 | 2,497 | 344.85 | -168.13 | -84.1 |
EBITDA Margin | 28.80% | 28.04% | 49.44% | 28.74% | -39.37% | - |
D&A For EBITDA | 1,313 | 1,235 | 752.95 | 16.29 | 0.68 | 0.81 |
EBIT | 1,618 | 1,785 | 1,744 | 328.56 | -168.81 | -84.91 |
EBIT Margin | 15.90% | 16.58% | 34.53% | 27.38% | -39.53% | - |
Effective Tax Rate | 15.42% | 13.59% | 29.14% | - | - | - |