Watchlist Manager

Watchlist

Price: 23.5 MXN 4.44% Market Closed

Market Cap: Mex$14.1B

C	Cydsa SAB de CV BMV:CYDSASAA	MX
	RPT Realty NYSE:RPT	US
	Itochu Corp TSE:8001	JP
Y	Yenher Holdings Bhd KLSE:YENHER	MY
C	China Daye Non-Ferrous Metals Mining Ltd HKEX:661	HK
M	McGraw Hill Inc NYSE:MH	US
C	CaoCao Inc HKEX:2643	CN

Income Statement

Currency: MXN

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	110	384	215	320	340	403	339	332	282	396	348	194	261	193	182	285	200	216	219	218	254	242	235	223	162	155	152	155	141	129	123	116	123	112	106	104	103	0	95	101	129	0	144	142	112	0	89	81	82	147	160	165	193	300	302	349	0	81	122	104	219	0	269	335	334	0	531	547	590	0	653	781	880	0	1 002	959	888	0	827	781	770	0	589	585	574	0	800	949	1 161	1 366	0	0	0	0
Revenue	4 806 N/A	6 395 +33%	6 063 -5%	6 019 -1%	5 953 -1%	5 779 -3%	5 945 +3%	6 393 +8%	6 357 -1%	6 563 +3%	5 737 -13%	7 122 +24%	4 956 -30%	2 143 -57%	5 491 +156%	5 355 -2%	5 834 +9%	8 584 +47%	6 074 -29%	5 988 -1%	6 195 +3%	6 069 -2%	6 171 +2%	6 186 +0%	6 290 +2%	6 518 +4%	6 739 +3%	6 965 +3%	7 067 +1%	7 000 -1%	4 786 -32%	6 649 +39%	3 132 -53%	2 558 -18%	3 831 +50%	3 870 +1%	4 120 +6%	4 508 +9%	4 871 +8%	5 171 +6%	5 433 +5%	5 564 +2%	5 566 +0%	5 498 -1%	5 332 -3%	5 199 -2%	5 205 +0%	5 183 0%	5 223 +1%	5 265 +1%	5 269 +0%	5 427 +3%	5 498 +1%	5 481 0%	5 570 +2%	5 569 0%	5 729 +3%	6 069 +6%	6 485 +7%	6 958 +7%	7 634 +10%	8 226 +8%	8 614 +5%	9 118 +6%	9 380 +3%	9 871 +5%	10 412 +5%	10 608 +2%	10 682 +1%	10 641 0%	10 622 0%	10 507 -1%	10 562 +1%	10 330 -2%	10 422 +1%	10 726 +3%	10 770 +0%	11 027 +2%	10 977 0%	11 339 +3%	11 807 +4%	12 328 +4%	13 069 +6%	13 612 +4%	14 227 +5%	14 195 0%	14 023 -1%	14 160 +1%	13 620 -4%	14 127 +4%	14 675 +4%	15 039 +2%	15 867 +6%	16 273 +3%	16 557 +2%	16 299 -2%
Gross Profit
Cost of Revenue	(3 680)	(4 914)	(4 832)	(4 921)	(4 904)	(4 767)	(4 779)	(5 185)	(5 084)	(5 278)	(4 427)	(5 747)	(3 629)	(1 448)	(4 017)	(3 857)	(4 148)	(6 196)	(4 374)	(4 282)	(4 416)	(4 291)	(4 296)	(4 321)	(4 393)	(4 572)	(4 705)	(4 738)	(4 761)	(4 668)	(2 984)	(4 416)	(1 858)	(1 391)	(2 445)	(2 546)	(2 692)	(2 868)	(3 014)	(3 211)	(3 245)	(3 349)	(3 372)	(3 380)	(3 308)	(3 262)	(3 312)	(3 265)	(3 368)	(3 395)	(3 424)	(3 475)	(3 469)	(3 485)	(3 498)	(3 378)	(3 490)	(3 686)	(3 966)	(4 481)	(4 935)	(5 257)	(5 464)	(5 907)	(5 808)	(6 084)	(6 309)	(6 342)	(6 529)	(6 456)	(6 578)	(6 256)	(6 357)	(6 154)	(6 242)	(6 663)	(6 709)	(7 041)	(6 851)	(6 950)	(7 169)	(7 476)	(8 018)	(8 157)	(8 316)	(7 976)	(7 677)	(7 681)	(7 265)	(7 609)	(8 244)	(8 579)	(9 326)	(9 871)	(9 733)	(9 492)
Gross Profit	1 126 N/A	1 481 +32%	1 231 -17%	1 098 -11%	1 049 -4%	1 012 -4%	1 166 +15%	1 208 +4%	1 273 +5%	1 285 +1%	1 310 +2%	1 375 +5%	1 327 -3%	695 -48%	1 474 +112%	1 498 +2%	1 686 +13%	2 388 +42%	1 700 -29%	1 706 +0%	1 779 +4%	1 778 0%	1 875 +5%	1 866 0%	1 897 +2%	1 945 +3%	2 034 +5%	2 227 +9%	2 306 +4%	2 333 +1%	1 802 -23%	2 233 +24%	1 274 -43%	1 167 -8%	1 385 +19%	1 324 -4%	1 427 +8%	1 640 +15%	1 857 +13%	1 960 +6%	2 187 +12%	2 215 +1%	2 194 -1%	2 118 -3%	2 024 -4%	1 937 -4%	1 893 -2%	1 918 +1%	1 855 -3%	1 870 +1%	1 845 -1%	1 952 +6%	2 029 +4%	1 996 -2%	2 072 +4%	2 191 +6%	2 239 +2%	2 383 +6%	2 519 +6%	2 477 -2%	2 699 +9%	2 969 +10%	3 151 +6%	3 211 +2%	3 572 +11%	3 787 +6%	4 103 +8%	4 266 +4%	4 153 -3%	4 185 +1%	4 044 -3%	4 251 +5%	4 205 -1%	4 176 -1%	4 180 +0%	4 063 -3%	4 061 0%	3 985 -2%	4 126 +4%	4 389 +6%	4 637 +6%	4 852 +5%	5 052 +4%	5 455 +8%	5 910 +8%	6 219 +5%	6 346 +2%	6 479 +2%	6 355 -2%	6 519 +3%	6 431 -1%	6 460 +0%	6 541 +1%	6 402 -2%	6 824 +7%	6 807 0%
Operating Income
Operating Expenses	(1 107)	(1 455)	(1 430)	(1 387)	(1 283)	(1 370)	(1 305)	(1 339)	(1 291)	(1 269)	(1 196)	(1 249)	(646)	(503)	(1 098)	(1 047)	(1 123)	(1 651)	(1 413)	(1 094)	(1 136)	(1 139)	(857)	(1 192)	(1 212)	(1 239)	(1 257)	(1 359)	(1 395)	(1 406)	(1 045)	(1 362)	(668)	(555)	(813)	(871)	(899)	(927)	(962)	(1 095)	(1 121)	(1 152)	(1 168)	(1 128)	(1 088)	(1 076)	(1 129)	(1 056)	(1 053)	(1 115)	(1 091)	(1 211)	(1 285)	(1 274)	(1 302)	(1 371)	(1 381)	(1 406)	(1 468)	(1 439)	(1 517)	(1 622)	(1 688)	(1 711)	(1 801)	(1 864)	(1 950)	(2 067)	(1 986)	(2 033)	(2 093)	(2 047)	(2 205)	(2 268)	(2 271)	(1 897)	(2 040)	(2 072)	(2 156)	(2 421)	(2 509)	(2 585)	(2 662)	(2 987)	(3 067)	(3 133)	(3 180)	(3 265)	(3 443)	(3 666)	(3 619)	(3 656)	(3 969)	(3 989)	(4 405)	(4 421)
Selling, General & Administrative	0	0	0	(1 387)	0	0	0	(1 339)	0	0	0	(1 249)	0	0	0	(1 047)	0	0	0	(1 094)	0	0	0	(1 193)	(288)	(602)	(922)	(1 359)	(1 395)	(1 406)	(1 045)	(1 361)	(668)	(555)	(813)	(871)	(899)	(928)	(962)	(1 095)	(1 101)	(1 141)	(1 163)	(1 137)	(1 110)	(1 089)	(1 136)	(1 057)	(1 070)	(1 134)	(1 104)	(1 234)	(1 283)	(1 279)	(1 318)	(1 391)	(1 396)	(1 412)	(1 463)	(1 440)	(1 528)	(1 633)	(1 712)	(1 721)	(1 794)	(1 852)	(1 918)	(2 057)	(2 073)	(2 123)	(2 159)	(2 155)	(2 214)	(2 274)	(2 312)	(2 337)	(2 393)	(2 428)	(2 518)	(2 565)	(2 663)	(2 730)	(2 790)	(2 930)	(2 997)	(3 059)	(3 103)	(3 203)	(3 338)	(3 559)	(3 503)	(3 617)	(3 704)	(3 734)	(4 164)	(4 361)
Other Operating Expenses	(1 107)	(1 455)	(1 430)	0	(1 283)	(1 370)	(1 305)	0	(1 291)	(1 269)	(1 196)	0	(646)	(503)	(1 098)	0	(1 122)	(1 650)	(1 413)	0	(1 136)	(1 139)	(857)	0	(923)	(638)	(336)	0	0	0	0	0	0	0	0	0	0	0	0	0	(20)	(11)	(5)	9	22	12	7	1	17	19	13	23	(2)	5	16	20	15	6	(5)	1	11	11	24	10	(8)	(13)	(33)	(10)	87	89	66	108	9	6	41	440	353	356	362	144	154	145	128	(57)	(71)	(74)	(77)	(62)	(104)	(107)	(116)	(39)	(266)	(255)	(241)	(60)
Operating Income	19 N/A	26 +36%	(199) N/A	(289) -45%	(234) +19%	(358) -53%	(139) +61%	(131) +6%	(18) +86%	16 N/A	114 +613%	126 +11%	681 +440%	192 -72%	376 +96%	451 +20%	564 +25%	737 +31%	288 -61%	612 +113%	644 +5%	639 -1%	1 018 +59%	673 -34%	686 +2%	706 +3%	777 +10%	868 +12%	911 +5%	927 +2%	757 -18%	871 +15%	606 -30%	612 +1%	572 -7%	453 -21%	529 +17%	712 +35%	895 +26%	865 -3%	1 067 +23%	1 064 0%	1 026 -4%	990 -3%	936 -5%	861 -8%	764 -11%	862 +13%	802 -7%	755 -6%	754 0%	741 -2%	744 +0%	722 -3%	770 +7%	820 +6%	858 +5%	977 +14%	1 051 +8%	1 038 -1%	1 182 +14%	1 347 +14%	1 463 +9%	1 500 +3%	1 771 +18%	1 923 +9%	2 153 +12%	2 199 +2%	2 168 -1%	2 152 -1%	1 951 -9%	2 204 +13%	2 000 -9%	1 908 -5%	1 909 +0%	2 166 +13%	2 021 -7%	1 914 -5%	1 970 +3%	1 968 0%	2 129 +8%	2 267 +6%	2 390 +5%	2 468 +3%	2 843 +15%	3 086 +9%	3 166 +3%	3 214 +2%	2 912 -9%	2 853 -2%	2 812 -1%	2 804 0%	2 572 -8%	2 413 -6%	2 418 +0%	2 386 -1%
Pre-Tax Income
Interest Income Expense	(274)	(841)	(664)	(769)	(963)	(320)	(585)	(545)	(357)	(685)	(323)	(183)	(252)	61	(26)	(55)	(61)	(226)	(173)	(184)	(195)	(90)	(176)	(197)	(127)	(113)	(136)	(491)	(551)	(496)	(429)	(35)	30	(87)	(61)	(66)	(121)	(115)	26	50	12	79	(45)	(43)	75	(21)	29	(6)	23	129	85	106	57	21	(309)	(149)	(136)	(303)	29	272	(132)	(134)	(286)	(603)	(187)	(186)	(206)	(933)	(735)	(739)	(572)	(621)	(5)	(158)	(600)	(1 366)	(1 596)	(1 581)	(1 342)	(1 134)	(842)	(799)	(774)	(606)	(462)	(169)	(57)	(505)	(588)	(835)	(956)	(975)	(1 065)	(1 334)	(1 530)	(1 691)
Non-Reccuring Items	62	185	172	120	0	0	0	0	(392)	0	0	(394)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	10	0	0	0	(12)	0	0	0	(96)	0	0	0	(11)	0	0	0	5	0	0	0	14	0	0	0	(48)	0	0	0	(233)	0	0	0	0
Total Other Income	(42)	(59)	284	(808)	(766)	(866)	(756)	(514)	(255)	(131)	(618)	(399)	(413)	(391)	7	(21)	132	87	362	87	(43)	(32)	(73)	206	218	214	(4)	(31)	(34)	(31)	(31)	1	(0)	5	(1)	(475)	(473)	(469)	(461)	239	205	201	196	0	(40)	(40)	(41)	(1)	(6)	(6)	(6)	(139)	(138)	(140)	(140)	(41)	(26)	(26)	(50)	(94)	(94)	(95)	(70)	0	(388)	(429)	(470)	0	(147)	(136)	(120)	0	(196)	(199)	(205)	0	(103)	(107)	(97)	0	(125)	(117)	(121)	0	(145)	(153)	(159)	0	(165)	(166)	(161)	(96)	(144)	(158)	(165)	(168)
Pre-Tax Income	(235) N/A	(690) -193%	(407) +41%	(1 746) -329%	(1 963) -12%	(1 543) +21%	(1 480) +4%	(1 190) +20%	(1 022) +14%	(800) +22%	(827) -3%	(850) -3%	16 N/A	(138) N/A	356 N/A	375 +5%	634 +69%	599 -6%	476 -21%	515 +8%	406 -21%	517 +27%	768 +49%	682 -11%	777 +14%	807 +4%	637 -21%	345 -46%	326 -6%	400 +23%	296 -26%	838 +183%	636 -24%	530 -17%	510 -4%	(89) N/A	(65) +27%	129 N/A	461 +257%	1 154 +150%	1 284 +11%	1 343 +5%	1 178 -12%	955 -19%	970 +2%	799 -18%	753 -6%	856 +14%	818 -4%	877 +7%	832 -5%	708 -15%	660 -7%	603 -9%	321 -47%	630 +96%	696 +10%	649 -7%	1 030 +59%	1 214 +18%	956 -21%	1 118 +17%	1 107 -1%	907 -18%	1 196 +32%	1 308 +9%	1 476 +13%	1 254 -15%	1 286 +3%	1 277 -1%	1 259 -1%	1 487 +18%	1 800 +21%	1 552 -14%	1 104 -29%	789 -29%	322 -59%	226 -30%	531 +135%	839 +58%	1 161 +38%	1 350 +16%	1 495 +11%	1 876 +25%	2 237 +19%	2 764 +24%	2 951 +7%	2 661 -10%	2 159 -19%	1 852 -14%	1 695 -8%	1 500 -12%	1 363 -9%	921 -32%	724 -21%	527 -27%
Net Income
Tax Provision	(291)	(133)	65	546	540	395	346	381	265	311	287	288	256	187	55	(22)	(101)	(87)	(38)	(150)	(110)	(146)	(216)	(191)	(222)	(230)	(193)	(92)	(89)	(132)	(100)	(232)	(165)	(129)	(119)	(21)	(26)	(74)	(175)	(518)	(569)	(585)	(537)	(338)	(347)	(298)	(291)	(349)	(328)	(354)	(329)	(389)	(375)	(360)	(267)	(276)	(291)	(293)	(422)	(677)	(444)	(413)	(292)	(287)	(535)	(631)	(782)	(382)	(398)	(396)	(401)	(172)	(431)	(215)	(84)	(297)	63	(24)	(164)	(225)	(390)	(376)	(397)	(576)	(701)	(930)	(775)	(533)	(291)	(274)	(561)	(993)	(941)	(707)	(495)	52
Income from Continuing Operations	(526)	(822)	(341)	(1 200)	(1 423)	(1 149)	(1 135)	(809)	(757)	(489)	(540)	(562)	272	49	411	353	533	513	438	365	296	371	553	491	555	577	445	253	236	269	197	606	471	401	391	(110)	(91)	55	286	636	715	759	641	617	623	502	462	507	491	523	503	319	286	243	54	354	405	356	608	537	512	705	815	620	662	677	695	872	887	882	858	1 315	1 368	1 337	1 020	492	385	202	367	614	772	975	1 099	1 300	1 536	1 834	2 176	2 128	1 867	1 578	1 134	507	422	214	229	580
Income to Minority Interest	3	2	2	2	(2)	(5)	(9)	(14)	(14)	(13)	(13)	(19)	(23)	(15)	(31)	(30)	(30)	(33)	(15)	(38)	(58)	(54)	(77)	(56)	(65)	(77)	(103)	(160)	(130)	(125)	(116)	(46)	(28)	(35)	14	12	(17)	(72)	(127)	(150)	(181)	(138)	(97)	(48)	(6)	12	18	(5)	(8)	(17)	(12)	14	12	16	9	(18)	(22)	(52)	(63)	(37)	(67)	(64)	(68)	(93)	(82)	(58)	(69)	(48)	(34)	(42)	(25)	(41)	(22)	(15)	(21)	(44)	(58)	(72)	(62)	(57)	(77)	(64)	(76)	(78)	(67)	(66)	(49)	(55)	(41)	(23)	(14)	31	29	2	(14)	(47)
Net Income (Common)	(157) N/A	(505) -221%	(487) +4%	(1 210) -149%	(1 465) -21%	(1 161) +21%	(1 182) -2%	(781) +34%	(1 086) -39%	(1 581) -46%	(1 721) -9%	(958) +44%	(640) +33%	(37) +94%	256 N/A	(332) N/A	(165) +50%	(248) -50%	(41) +83%	17 N/A	(72) N/A	26 N/A	(71) N/A	102 N/A	103 +1%	118 +14%	131 +11%	33 -75%	70 +112%	78 +11%	84 +8%	406 +386%	415 +2%	381 -8%	374 -2%	1 036 +177%	1 009 -3%	1 087 +8%	1 240 +14%	476 -62%	534 +12%	621 +16%	544 -12%	569 +5%	618 +9%	513 -17%	481 -6%	502 +4%	483 -4%	506 +5%	492 -3%	333 -32%	298 -11%	258 -13%	63 -75%	336 +431%	369 +10%	303 -18%	552 +82%	618 +12%	569 -8%	748 +32%	846 +13%	487 -42%	546 +12%	589 +8%	594 +1%	801 +35%	832 +4%	820 -1%	811 -1%	1 267 +56%	1 351 +7%	1 324 -2%	1 003 -24%	451 -55%	323 -28%	126 -61%	303 +141%	562 +85%	696 +24%	912 +31%	1 022 +12%	1 218 +19%	1 467 +20%	1 766 +20%	2 124 +20%	2 070 -3%	1 823 -12%	1 552 -15%	1 117 -28%	535 -52%	449 -16%	213 -52%	213 0%	530 +149%
EPS (Diluted)	-0.51 N/A	-1.62 -218%	-1.42 +12%	-3.95 -178%	-4.69 -19%	-3.67 +22%	-3.77 -3%	-2.55 +32%	-3.47 -36%	-5 -44%	-0.99 +80%	-1.22 -23%	-0.82 +33%	-0.04 +95%	0.28 N/A	-0.4 N/A	-0.2 +50%	-0.3 -50%	-0.05 +83%	0.02 N/A	-0.08 N/A	0.03 N/A	-0.08 N/A	0.12 N/A	0.16 +33%	0.19 +19%	0.21 +11%	0.05 -76%	0.12 +140%	0.13 +8%	0.16 +23%	0.72 +350%	0.72 N/A	0.67 -7%	0.65 -3%	1.82 +180%	1.77 -3%	1.91 +8%	2.18 +14%	0.83 -62%	0.94 +13%	1.08 +15%	0.94 -13%	1.11 +18%	1.08 -3%	0.85 -21%	0.82 -4%	0.84 +2%	0.82 -2%	0.85 +4%	0.84 -1%	0.56 -33%	0.53 -5%	0.46 -13%	0.12 -74%	0.57 +375%	0.62 +9%	0.51 -18%	0.94 +84%	1.06 +13%	0.97 -8%	1.28 +32%	1.45 +13%	0.83 -43%	0.93 +12%	1.02 +10%	1.03 +1%	1.39 +35%	1.46 +5%	1.43 -2%	1.36 -5%	2.24 +65%	2.26 +1%	2.19 -3%	1.69 -23%	0.8 -53%	0.55 -31%	0.22 -60%	0.51 +132%	1 +96%	1.25 +25%	1.65 +32%	1.88 +14%	2.24 +19%	2.69 +20%	3.24 +20%	3.89 +20%	3.83 -2%	3.37 -12%	2.92 -13%	2.07 -29%	1 -52%	0.82 -18%	0.63 -23%	0.39 -38%	1 +156%

Income Statement Balance Sheet Cash Flow Statement

Cydsa SAB de CV
BMV:CYDSASAA

Income Statement

Earnings Waterfall
Cydsa SAB de CV

Income Statement
Cydsa SAB de CV

See Also

Company

Help

Tools

Stocks

Cydsa SAB de CV BMV:CYDSASAA

Income Statement

Earnings Waterfall Cydsa SAB de CV

Income Statement Cydsa SAB de CV

See Also

Company

Help

Tools

Stocks

Cydsa SAB de CV
BMV:CYDSASAA

Earnings Waterfall
Cydsa SAB de CV

Income Statement
Cydsa SAB de CV