Grupo Simec, S.A.B. de C.V. (FRA:4FV)

Grupo Simec Income Statement

Financials in millions MXN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	31,150	33,658	41,139	54,159	55,620	35,869
Revenue Growth (YoY)	-7.20%	-18.19%	-24.04%	-2.63%	55.06%	4.97%
Cost of Revenue	24,301	26,033	31,100	39,684	41,530	30,474
Gross Profit	6,849	7,625	10,039	14,475	14,090	5,395
Selling, General & Admin	2,804	2,603	2,317	2,457	480.93	756.6
Other Operating Expenses	-599.87	-278.68	119.55	-71.85	77.41	-546.75
Operating Expenses	2,205	2,324	2,437	2,385	558.33	209.85
Operating Income	4,644	5,301	7,603	12,091	13,532	5,185
Interest Expense	-76.62	-3.73	-153.73	-56.35	-87.45	-53.75
Interest & Investment Income	1,448	1,619	931.87	445.88	65.95	107.83
Currency Exchange Gain (Loss)	-1,293	5,556	-2,431	-540.83	325.01	-363.16
Other Non Operating Income (Expenses)	25.64	68.12	64.44	-778.65	-	-
EBT Excluding Unusual Items	4,748	12,541	6,014	11,161	13,836	4,876
Pretax Income	4,748	12,541	6,014	11,161	13,836	4,876
Income Tax Expense	2,091	2,060	1,740	3,300	4,390	2,078
Earnings From Continuing Operations	2,657	10,480	4,274	7,861	9,446	2,798
Minority Interest in Earnings	6.86	7.32	8.79	1.61	-1.66	0.11
Net Income	2,664	10,488	4,283	7,863	9,444	2,798
Net Income to Common	2,664	10,488	4,283	7,863	9,444	2,798
Net Income Growth	-70.56%	144.88%	-45.53%	-16.75%	237.51%	-
Shares Outstanding (Basic)	154	154	154	154	154	154
Shares Outstanding (Diluted)	154	154	154	154	154	154
Shares Change (YoY)	0.04%	-0.08%	-0.14%	-0.09%	-0.14%	-0.34%
EPS (Basic)	17.29	68.19	27.83	51.01	61.22	18.11
EPS (Diluted)	17.29	68.19	27.83	51.01	61.22	18.11
EPS Growth	-70.58%	145.06%	-45.45%	-16.67%	238.00%	-
Free Cash Flow	-3,028	3,421	1,771	7,253	7,321	2,683
Free Cash Flow Per Share	-19.65	22.25	11.50	47.06	47.45	17.36
Gross Margin	21.99%	22.65%	24.40%	26.73%	25.33%	15.04%
Operating Margin	14.91%	15.75%	18.48%	22.32%	24.33%	14.46%
Profit Margin	8.55%	31.16%	10.41%	14.52%	16.98%	7.80%
Free Cash Flow Margin	-9.72%	10.17%	4.30%	13.39%	13.16%	7.48%
EBITDA	5,772	6,367	8,638	13,207	14,718	6,637
EBITDA Margin	18.53%	18.92%	21.00%	24.39%	26.46%	18.50%
D&A For EBITDA	1,128	1,066	1,035	1,117	1,186	1,452
EBIT	4,644	5,301	7,603	12,091	13,532	5,185
EBIT Margin	14.91%	15.75%	18.48%	22.32%	24.33%	14.46%
Effective Tax Rate	44.04%	16.43%	28.93%	29.56%	31.73%	42.61%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.