A

Administradora de Activos Fibra Inn SC
BMV:FINN13

Watchlist Manager
Administradora de Activos Fibra Inn SC
BMV:FINN13
Watchlist
Price: 4.93 MXN 0.2% Market Closed
Market Cap: 3.6B MXN
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+49%
5Y
+91%
10Y
+120%
Operating Income
+
3Y
-
5Y
-
10Y
+79%
Net Income
+
3Y
-595%
5Y
+63%
10Y
-

Earnings Waterfall
Administradora de Activos Fibra Inn SC

Revenue
2.6B MXN
Cost of Revenue
-1.9B MXN
Gross Profit
758.1m MXN
Operating Expenses
-407.6m MXN
Operating Income
350.5m MXN
Other Expenses
-696.6m MXN
Net Income
-346.1m MXN

Income Statement
Administradora de Activos Fibra Inn SC

Rotate your device to view
Income Statement
Currency: MXN
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
Revenue
Interest Expense
1
10
19
0
22
0
8
0
35
68
97
0
116
137
157
159
176
196
208
271
254
237
231
221
247
272
301
317
329
347
361
371
376
380
376
393
402
402
409
402
396
388
376
373
0
0
0
Revenue
395
N/A
551
+40%
711
+29%
884
+24%
979
+11%
1 086
+11%
1 198
+10%
1 310
+9%
1 428
+9%
1 560
+9%
1 694
+9%
1 798
+6%
1 865
+4%
1 917
+3%
1 933
+1%
1 953
+1%
1 973
+1%
2 001
+1%
2 035
+2%
2 057
+1%
2 036
-1%
2 479
+22%
2 446
-1%
1 920
-21%
2 277
+19%
1 725
-24%
1 375
-20%
706
-49%
892
+26%
946
+6%
1 133
+20%
1 184
+4%
1 561
+32%
1 581
+1%
1 762
+11%
1 913
+9%
2 067
+8%
2 130
+3%
2 191
+3%
2 226
+2%
2 265
+2%
2 330
+3%
2 354
+1%
2 389
+2%
2 483
+4%
2 567
+3%
2 631
+2%
Gross Profit
Cost of Revenue
(146)
(276)
(408)
(554)
(610)
(667)
(655)
(814)
(682)
(645)
(688)
(1 126)
(1 211)
(1 233)
(1 248)
(1 296)
(1 364)
(1 381)
(1 390)
(1 337)
(764)
(944)
(938)
(1 326)
(1 562)
(1 426)
(1 327)
(752)
(898)
(877)
(930)
(921)
(1 129)
(1 097)
(1 156)
(1 276)
(1 400)
(1 436)
(1 464)
(1 487)
(1 589)
(1 613)
(1 631)
(1 616)
(1 768)
(1 823)
(1 873)
Gross Profit
249
N/A
275
+10%
303
+10%
330
+9%
369
+12%
419
+14%
544
+30%
496
-9%
746
+50%
914
+23%
1 006
+10%
672
-33%
654
-3%
685
+5%
684
0%
656
-4%
609
-7%
620
+2%
645
+4%
720
+12%
1 272
+77%
1 534
+21%
1 508
-2%
594
-61%
716
+20%
299
-58%
48
-84%
(45)
N/A
(6)
+86%
68
N/A
203
+198%
263
+29%
432
+64%
484
+12%
606
+25%
637
+5%
667
+5%
695
+4%
727
+5%
739
+2%
677
-8%
717
+6%
722
+1%
773
+7%
715
-7%
745
+4%
758
+2%
Operating Income
Operating Expenses
(166)
(188)
(200)
(188)
(209)
(230)
(348)
(267)
(484)
(613)
(668)
(338)
(366)
(464)
(492)
(442)
(1 076)
(1 055)
(1 080)
(426)
(1 557)
(1 837)
(1 850)
(581)
(678)
(537)
(434)
(385)
(523)
(550)
(593)
(488)
(683)
(514)
(626)
(572)
(545)
(601)
(557)
(700)
(607)
(565)
(560)
(495)
(435)
(388)
(408)
Selling, General & Administrative
(62)
(71)
(76)
(79)
(86)
(92)
(196)
(111)
(316)
(439)
(477)
(118)
(266)
(351)
(374)
(200)
(398)
(360)
(355)
(134)
(720)
(898)
(924)
(178)
(801)
(673)
(567)
(89)
(202)
(199)
(241)
(123)
(277)
(211)
(256)
(164)
(261)
(314)
(337)
(267)
(453)
(429)
(424)
(143)
(393)
(409)
(429)
Depreciation & Amortization
(105)
(118)
(128)
(108)
(119)
(132)
(146)
(158)
(171)
(185)
(205)
(220)
(178)
(187)
(191)
(249)
(209)
(228)
(254)
(286)
(835)
(938)
(927)
(316)
(385)
(395)
(400)
(324)
(403)
(414)
(411)
(368)
(473)
(363)
(435)
(405)
(400)
(401)
(336)
(432)
(421)
(415)
(413)
(354)
(377)
(305)
(316)
Other Operating Expenses
0
2
4
(1)
(4)
(6)
(6)
1
3
10
14
1
78
74
73
7
(470)
(466)
(471)
(7)
(2)
(1)
1
(87)
508
532
532
28
82
63
59
2
67
60
64
(3)
116
114
116
(2)
267
279
277
2
335
326
338
Operating Income
83
N/A
87
+5%
102
+17%
142
+39%
160
+12%
189
+18%
196
+4%
229
+17%
262
+14%
301
+15%
338
+12%
334
-1%
288
-14%
221
-23%
193
-13%
214
+11%
(467)
N/A
(434)
+7%
(435)
0%
294
N/A
(285)
N/A
(303)
-6%
(342)
-13%
13
N/A
37
+183%
(238)
N/A
(386)
-62%
(430)
-11%
(529)
-23%
(482)
+9%
(390)
+19%
(225)
+42%
(251)
-11%
(30)
+88%
(20)
+32%
65
N/A
122
+87%
93
-23%
170
+82%
39
-77%
70
+80%
152
+118%
162
+7%
278
+72%
280
+1%
357
+28%
350
-2%
Pre-Tax Income
Interest Income Expense
57
30
(7)
(11)
(13)
(3)
3
(11)
(38)
(78)
(104)
(143)
(158)
(165)
(175)
(165)
(142)
(159)
(159)
(186)
(167)
(192)
(195)
(230)
(243)
(290)
(329)
(304)
(360)
(413)
(432)
(389)
(461)
(380)
(373)
(374)
(368)
(336)
(305)
(237)
(216)
(175)
(148)
(156)
(165)
(205)
(241)
Non-Reccuring Items
0
0
0
(64)
(84)
(103)
(105)
(60)
(48)
(38)
(45)
(65)
(10)
(5)
(1)
(640)
(32)
(37)
(46)
(598)
(44)
(55)
(49)
(264)
(268)
(250)
(242)
(784)
(785)
(785)
(785)
356
355
356
351
111
111
110
111
(29)
(29)
(27)
(23)
(369)
(383)
(392)
(409)
Total Other Income
1
(1)
0
0
1
0
0
0
0
0
0
0
0
0
0
0
(19)
(21)
(26)
0
(28)
(26)
(20)
0
(39)
(39)
(39)
0
(33)
(33)
(33)
(3)
(10)
(10)
(10)
15
15
15
15
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
Pre-Tax Income
140
N/A
117
-17%
96
-18%
66
-31%
63
-6%
84
+34%
94
+12%
158
+68%
176
+12%
186
+5%
188
+1%
126
-33%
120
-5%
51
-58%
17
-67%
(591)
N/A
(658)
-11%
(649)
+1%
(666)
-3%
(490)
+27%
(523)
-7%
(577)
-10%
(606)
-5%
(482)
+20%
(513)
-6%
(817)
-59%
(996)
-22%
(1 518)
-52%
(1 708)
-12%
(1 713)
0%
(1 640)
+4%
(262)
+84%
(367)
-40%
(63)
+83%
(52)
+17%
(183)
-250%
(119)
+35%
(117)
+2%
(8)
+93%
(236)
-2 826%
(184)
+22%
(59)
+68%
(18)
+70%
(256)
-1 354%
(277)
-8%
(249)
+10%
(308)
-24%
Net Income
Tax Provision
0
0
0
0
0
0
0
(0)
(2)
(3)
(3)
(2)
(2)
0
(1)
(1)
(1)
(1)
(1)
(8)
(8)
(8)
(8)
(5)
(5)
(5)
(5)
(7)
(7)
(7)
(7)
1
1
1
1
(3)
(3)
(7)
(7)
(6)
(6)
(1)
(1)
(6)
(6)
(6)
(6)
Income from Continuing Operations
140
117
96
67
63
84
94
157
175
183
186
124
118
50
16
(592)
(660)
(650)
(667)
(497)
(531)
(585)
(613)
(487)
(518)
(822)
(1 001)
(1 525)
(1 715)
(1 721)
(1 647)
(260)
(365)
(62)
(51)
(185)
(122)
(124)
(15)
(242)
(190)
(60)
(19)
(261)
(283)
(254)
(314)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
1
2
27
26
48
60
93
108
125
145
38
49
25
1
38
24
8
10
5
6
23
24
33
28
(6)
(32)
Net Income (Common)
140
N/A
117
-17%
96
-18%
67
-30%
63
-6%
84
+34%
94
+12%
157
+67%
175
+11%
183
+5%
186
+1%
124
-33%
118
-5%
50
-58%
16
-68%
(592)
N/A
(660)
-11%
(650)
+1%
(667)
-3%
(497)
+26%
(531)
-7%
(584)
-10%
(611)
-5%
(460)
+25%
(492)
-7%
(774)
-57%
(941)
-22%
(1 432)
-52%
(1 606)
-12%
(1 596)
+1%
(1 503)
+6%
(222)
+85%
(316)
-42%
(37)
+88%
(50)
-36%
(147)
-196%
(98)
+33%
(115)
-17%
(5)
+96%
(237)
-4 629%
(184)
+22%
(38)
+80%
5
N/A
(228)
N/A
(254)
-11%
(260)
-2%
(346)
-33%
EPS (Diluted)
0.51
N/A
0.43
-16%
0.35
-19%
0.15
-57%
0.14
-7%
0.18
+29%
0.22
+22%
0.35
+59%
0.4
+14%
0.42
+5%
0.42
N/A
0.28
-33%
0.27
-4%
0.11
-59%
0.04
-64%
-1.32
N/A
-1.48
-12%
-1.48
N/A
-1.27
+14%
-1.05
+17%
-1.02
+3%
-1.1
-8%
-1.16
-5%
-0.9
+22%
-0.92
-2%
-1.55
-68%
-1.89
-22%
-2.89
-53%
-3.22
-11%
-3.18
+1%
-2.99
+6%
-0.48
+84%
-0.64
-33%
-0.09
+86%
-0.1
-11%
-0.29
-190%
-0.18
+38%
-0.23
-28%
0
N/A
-0.37
N/A
-0.22
+41%
-0.05
+77%
0.01
N/A
-0.31
N/A
-0.34
-10%
-0.34
N/A
-0.47
-38%

See Also

Summary
FINN13 intrinsic value, competitors valuation, and company profile.
DCF Valuation
FINN13 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FINN13 stock valuation using valuation multiples.
Wall Street Estimates
FINN13 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FINN13 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.