Gruma, S.A.B. de C.V. (GPAGF)

ShockWave Medical Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	6,328	6,487	6,576	5,597	4,624	4,578
Revenue Growth (YoY)	-4.73%	-1.36%	17.50%	21.04%	0.99%	11.59%
Cost of Revenue	3,830	3,988	4,243	3,617	2,960	2,827
Gross Profit	2,498	2,499	2,334	1,980	1,663	1,751
Selling, General & Admin	1,606	1,611	1,514	1,351	1,144	1,176
Other Operating Expenses	-0.08	9.61	5.78	19.02	-18.72	5.48
Operating Expenses	1,606	1,621	1,520	1,370	1,126	1,182
Operating Income	891.88	877.88	813.49	609.18	537.59	569.16
Interest Expense	-130.44	-133.15	-154.63	-108.21	-80.79	-84.36
Interest & Investment Income	21.95	24.81	11.12	4.54	2.11	3.07
Currency Exchange Gain (Loss)	23.14	29.4	-20.28	-1.59	-2.11	-52.79
Other Non Operating Income (Expenses)	-1.36	0.66	0.48	5.17	-0.8	-10.22
EBT Excluding Unusual Items	805.17	799.6	650.17	509.1	455.99	424.86
Impairment of Goodwill	-	-	-4.67	-2	-0.15	-17.21
Gain (Loss) on Sale of Assets	1.75	1.75	0.81	1.74	8.59	0.66
Asset Writedown	-	-	-	-0.14	-2.32	-0.48
Other Unusual Items	-1.38	-1.38	-16.36	-	-	-0.1
Pretax Income	817.51	811.94	629.95	510.06	472.13	426.03
Income Tax Expense	273.73	279.89	222.13	190.87	169.91	155.63
Earnings From Continuing Operations	543.78	532.05	407.82	319.19	302.21	270.39
Earnings From Discontinued Operations	-	-	24.83	-	-0.03	-0.57
Net Income to Company	543.78	532.05	432.65	319.19	302.18	269.82
Minority Interest in Earnings	0.28	-0.16	-3.2	0.03	-0.03	-0.05
Net Income	544.06	531.89	429.45	319.22	302.16	269.77
Net Income to Common	544.06	531.89	429.45	319.22	302.16	269.77
Net Income Growth	7.76%	23.85%	34.53%	5.65%	12.00%	5.22%
Shares Outstanding (Basic)	360	364	370	374	391	405
Shares Outstanding (Diluted)	360	364	370	374	391	405
Shares Change (YoY)	-2.27%	-1.46%	-0.98%	-4.43%	-3.38%	-3.20%
EPS (Basic)	1.51	1.46	1.16	0.85	0.77	0.67
EPS (Diluted)	1.51	1.46	1.16	0.85	0.77	0.67
EPS Growth	10.27%	25.69%	35.86%	10.54%	15.92%	8.71%
Free Cash Flow	470.42	641.62	529.97	2.75	274.47	460.77
Free Cash Flow Per Share	1.30	1.76	1.43	0.01	0.70	1.14
Dividend Per Share	0.276	0.276	0.298	0.277	0.263	0.261
Dividend Growth	-7.28%	-7.28%	7.69%	5.10%	0.80%	-12.61%
Gross Margin	39.47%	38.52%	35.49%	35.37%	35.97%	38.25%
Operating Margin	14.09%	13.53%	12.37%	10.88%	11.63%	12.43%
Profit Margin	8.60%	8.20%	6.53%	5.70%	6.54%	5.89%
Free Cash Flow Margin	7.43%	9.89%	8.06%	0.05%	5.94%	10.06%
EBITDA	1,061	1,046	970.13	751.05	667.34	701.55
EBITDA Margin	16.77%	16.12%	14.75%	13.42%	14.43%	15.32%
D&A For EBITDA	168.98	168.05	156.64	141.87	129.75	132.39
EBIT	891.88	877.88	813.49	609.18	537.59	569.16
EBIT Margin	14.09%	13.53%	12.37%	10.88%	11.63%	12.43%
Effective Tax Rate	33.48%	34.47%	35.26%	37.42%	35.99%	36.53%

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