Grupo Financiero Inbursa Cash Flow Statement

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

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Net Income	30,931	34,255	30,953	24,469	20,892
Depreciation & Amortization	1,101	954	1,064	1,030	501
Other Amortization	-	36	12	46	19
Change in Trading Asset Securities	-919.62	4,370	-3,288	-382	572
Change in Income Taxes	-	-	-	-	-4,681
Change in Other Net Operating Assets	-25,007	-104,835	-73,928	-70,733	-4,155
Other Operating Activities	-4,807	-2,678	2,277	225	3,902
Operating Cash Flow	1,299	-67,898	-42,910	-45,345	20,275
Capital Expenditures	-1,324	-5,691	-9,185	-6,152	-1,349
Cash Acquisitions	-	-	-	-155	-
Investment in Securities	-	-	-	-	-5,912
Income (Loss) Equity Investments	-	-	-	-	3,225
Divestitures	-	4,105	1,262	-	-
Purchase / Sale of Intangibles	47.04	-15	-12	-	-
Other Investing Activities	2,458	-	-	-	-
Investing Cash Flow	1,181	-1,601	-7,935	-6,307	-7,261
Repurchase of Common Stock	-1,539	-906	-788	-4,539	-5,706
Common Dividends Paid	-6,075	-	-	-	-
Net Increase (Decrease) in Deposit Accounts	19,444	70,386	49,796	45,217	17,312
Other Financing Activities	27.64	-	-	-	-
Financing Cash Flow	11,858	69,480	49,008	40,678	11,606
Net Cash Flow	14,337	-19	-1,837	-10,974	24,620
Free Cash Flow	-25.09	-73,589	-52,095	-51,497	18,926
Free Cash Flow Margin	-0.05%	-130.27%	-100.97%	-137.04%	56.65%
Free Cash Flow Per Share	-0.00	-12.08	-8.52	-8.37	2.95
Cash Income Tax Paid	13,589	11,783	6,611	2,284	4,681

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