Nemak, S. A. B. de C. V. (BMV:NEMAK.A)
Mexico · Delayed Price · Currency is MXN 3.180
-0.010 (-0.31%)
Nov 3, 2026, 2:40 PM CST
Nemak, S. A. B. de C. V. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
| 5,627 | 4,931 | 4,907 | 4,993 | 4,667 | 3,798 | |
Revenue Growth | 14.44% | 0.51% | -1.74% | 7.00% | 22.87% | 13.96% |
Cost of Revenue | 5,074 | 4,417 | 4,326 | 4,456 | 4,162 | 3,328 |
Gross Profit | 553.32 | 514.56 | 580.35 | 537.07 | 504.63 | 470.75 |
Selling, General & Admin | 430.26 | 337.21 | 354.74 | 348.51 | 293.99 | 248.39 |
Other Operating Expenses | -20.07 | -27.32 | -19.11 | -3.95 | -9.93 | -12.1 |
Operating Expenses | 410.19 | 309.9 | 335.63 | 344.56 | 284.06 | 236.28 |
Operating Income | 143.12 | 204.66 | 244.72 | 192.51 | 220.57 | 234.47 |
Interest Expense | -102.47 | -89.95 | -108.37 | -84.91 | -55.41 | -106.79 |
Interest & Investment Income | 5.91 | 4.26 | 4.97 | 5.62 | 2.06 | 1.65 |
Earnings From Equity Investments | 2.48 | 2.3 | 2.87 | 2.49 | -0.51 | -1.02 |
Currency Exchange Gain (Loss) | 5.59 | -102.91 | 37.39 | -56.38 | -9.79 | -20.06 |
Other Non Operating Income (Expenses) | -24.69 | -17.71 | -23.81 | -37.86 | -13.95 | -1.63 |
EBT Excluding Unusual Items | 29.94 | 0.66 | 157.75 | 21.48 | 142.98 | 106.62 |
Gain (Loss) on Sale of Assets | 1.3 | 1.3 | 1.39 | 11.33 | 0.22 | 0.04 |
Asset Writedown | -113.55 | -113.55 | -103.79 | -31.57 | -36.12 | -6.93 |
Pretax Income | -82.32 | -111.6 | 55.35 | 1.24 | 107.09 | 99.73 |
Income Tax Expense | 10.21 | 4.33 | 30.3 | -3.13 | 56.5 | 94.45 |
Earnings From Continuing Operations | -92.53 | -115.94 | 25.05 | 4.37 | 50.59 | 5.28 |
Net Income | -92.53 | -115.94 | 25.05 | 4.37 | 50.59 | 5.28 |
Net Income to Common | -92.53 | -115.94 | 25.05 | 4.37 | 50.59 | 5.28 |
Net Income Growth | - | - | 472.81% | -91.36% | 858.53% | - |
Shares Outstanding (Basic) | 2,837 | 2,873 | 2,941 | 3,038 | 3,055 | 3,055 |
Shares Outstanding (Diluted) | 2,837 | 2,873 | 2,941 | 3,038 | 3,055 | 3,055 |
Shares Change | -2.53% | -2.32% | -3.19% | -0.56% | -0.02% | -0.70% |
EPS (Basic) | -0.03 | -0.04 | 0.01 | 0.00 | 0.02 | 0.00 |
EPS (Diluted) | -0.03 | -0.04 | 0.01 | 0.00 | 0.02 | 0.00 |
EPS Growth | - | - | 491.87% | -91.31% | 858.95% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 435.6 | 397.23 | 120.83 | -109.63 | 172.26 | 95.86 |
Free Cash Flow Per Share | 0.15 | 0.14 | 0.04 | -0.04 | 0.06 | 0.03 |
Gross Margin | 9.83% | 10.43% | 11.83% | 10.76% | 10.81% | 12.39% |
Operating Margin | 2.54% | 4.15% | 4.99% | 3.85% | 4.73% | 6.17% |
Profit Margin | -1.64% | -2.35% | 0.51% | 0.09% | 1.08% | 0.14% |
Free Cash Flow Margin | 7.74% | 8.05% | 2.46% | -2.20% | 3.69% | 2.52% |
EBITDA | 485.82 | 506.98 | 533.96 | 465.76 | 464.98 | 489.04 |
EBITDA Margin | 8.63% | 10.28% | 10.88% | 9.33% | 9.96% | 12.88% |
D&A For EBITDA | 342.69 | 302.32 | 289.24 | 273.25 | 244.41 | 254.57 |
EBIT | 143.12 | 204.66 | 244.72 | 192.51 | 220.57 | 234.47 |
EBIT Margin | 2.54% | 4.15% | 4.99% | 3.85% | 4.73% | 6.17% |
Effective Tax Rate | - | - | 54.74% | - | 52.76% | 94.71% |
Advertising Expenses | - | 0.67 | 0.53 | 0.78 | 0.59 | 0.68 |