Promotora y Operadora de Infraestructura, S. A. B. de C. V. (FRA:AKY)
Germany · Delayed Price · Currency is EUR 12.50
-2.20 (-14.97%)
At close: Jan 30, 2026
FRA:AKY Income Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 19,543 | 18,604 | 15,532 | 14,340 | 12,420 | 9,933 | |
Revenue Growth (YoY) | 9.75% | 19.78% | 8.31% | 15.46% | 25.04% | -17.57% |
Cost of Revenue | 8,299 | 7,606 | 5,613 | 5,919 | 5,582 | 4,792 |
Gross Profit | 11,244 | 10,998 | 9,918 | 8,421 | 6,838 | 5,141 |
Selling, General & Admin | 390.96 | 376.55 | 310.39 | 208.38 | 155.62 | 138.35 |
Other Operating Expenses | -12,037 | -326.35 | -179.83 | -14.21 | -35.58 | -100.38 |
Operating Expenses | -11,629 | 67.55 | 142.54 | 205.17 | 130.63 | 43.52 |
Operating Income | 22,873 | 10,930 | 9,776 | 8,215 | 6,707 | 5,098 |
Interest Expense | -2,704 | -2,899 | -2,555 | -3,018 | -2,543 | -1,418 |
Interest & Investment Income | 3,933 | 3,855 | 3,697 | 3,117 | 2,329 | 1,864 |
Earnings From Equity Investments | 126.88 | 141.87 | 102.03 | 118.11 | 63.22 | -41.83 |
Currency Exchange Gain (Loss) | -1,222 | 1,827 | -1,719 | -954.51 | 372.83 | -1,322 |
Pretax Income | 23,472 | 13,855 | 9,301 | 7,478 | 6,929 | 4,181 |
Income Tax Expense | 5,324 | 3,076 | 1,989 | 1,209 | 424.4 | 764.44 |
Earnings From Continuing Operations | 18,148 | 10,779 | 7,311 | 6,268 | 6,504 | 3,416 |
Net Income to Company | 18,148 | 10,779 | 7,311 | 6,268 | 6,504 | 3,416 |
Minority Interest in Earnings | -1,598 | -1,591 | -1,274 | -992.57 | -899.13 | -755.87 |
Net Income | 16,550 | 9,188 | 6,037 | 5,276 | 5,605 | 2,660 |
Net Income to Common | 16,550 | 9,188 | 6,037 | 5,276 | 5,605 | 2,660 |
Net Income Growth | 104.88% | 52.19% | 14.43% | -5.88% | 110.69% | -41.67% |
Shares Outstanding (Basic) | 456 | 430 | 430 | 430 | 430 | 430 |
Shares Outstanding (Diluted) | 456 | 430 | 430 | 430 | 430 | 430 |
Shares Change (YoY) | 4.83% | - | - | - | - | - |
EPS (Basic) | 36.27 | 21.39 | 14.06 | 12.28 | 13.05 | 6.19 |
EPS (Diluted) | 36.27 | 21.39 | 14.06 | 12.28 | 13.05 | 6.19 |
EPS Growth | 95.45% | 52.19% | 14.43% | -5.88% | 110.69% | -41.67% |
Free Cash Flow | 13,260 | 6,522 | 10,198 | 8,797 | 5,387 | 4,043 |
Free Cash Flow Per Share | 29.07 | 15.18 | 23.74 | 20.48 | 12.54 | 9.41 |
Dividend Per Share | 7.780 | 5.331 | 5.315 | 7.836 | 4.820 | 4.733 |
Dividend Growth | 46.13% | 0.29% | -32.16% | 62.57% | 1.83% | - |
Gross Margin | 57.53% | 59.11% | 63.86% | 58.72% | 55.05% | 51.76% |
Operating Margin | 117.04% | 58.75% | 62.94% | 57.29% | 54.00% | 51.32% |
Profit Margin | 84.68% | 49.39% | 38.87% | 36.79% | 45.13% | 26.78% |
Free Cash Flow Margin | 67.85% | 35.06% | 65.66% | 61.35% | 43.38% | 40.70% |
EBITDA | 23,922 | 11,994 | 10,788 | 9,417 | 7,785 | 5,853 |
EBITDA Margin | 122.41% | 64.47% | 69.46% | 65.67% | 62.68% | 58.93% |
D&A For EBITDA | 1,049 | 1,064 | 1,012 | 1,201 | 1,078 | 755.66 |
EBIT | 22,873 | 10,930 | 9,776 | 8,215 | 6,707 | 5,098 |
EBIT Margin | 117.04% | 58.75% | 62.94% | 57.29% | 54.00% | 51.32% |
Effective Tax Rate | 22.68% | 22.20% | 21.39% | 16.17% | 6.13% | 18.29% |
Revenue as Reported | 18,604 | 18,604 | 15,532 | 14,340 | 12,420 | 9,933 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.