Nemak SAB de CV
BMV:NEMAKA

Watchlist Manager
Nemak SAB de CV Logo
Nemak SAB de CV
BMV:NEMAKA
Watchlist
Price: 3.4 MXN -1.73%
Market Cap: Mex$9.8B

Income Statement

Earnings Waterfall
Nemak SAB de CV

Income Statement
Nemak SAB de CV

Rotate your device to view
Income Statement
Currency: USD
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
38
11
0
0
84
18
0
0
103
32
56
98
119
123
131
125
128
88
79
92
83
116
112
82
70
79
81
82
82
72
70
69
68
68
69
68
69
68
67
66
66
71
71
75
78
103
105
105
98
78
77
79
80
82
82
80
76
80
78
114
106
106
104
68
55
81
90
109
85
133
149
144
108
151
0
0
0
Revenue
14 928
N/A
16 681
+12%
22 681
+36%
27 935
+23%
32 323
+16%
36 665
+13%
35 798
-2%
34 340
-4%
32 913
-4%
29 164
-11%
25 700
-12%
24 791
-4%
26 345
+6%
29 489
+12%
32 987
+12%
35 208
+7%
36 390
+3%
38 536
+6%
40 361
+5%
42 381
+5%
44 669
+5%
45 895
+3%
47 363
+3%
50 224
+6%
51 385
+2%
52 794
+3%
54 490
+3%
55 009
+1%
56 299
+2%
58 995
+5%
60 431
+2%
61 013
+1%
61 490
+1%
63 062
+3%
65 322
+4%
68 328
+5%
70 891
+4%
72 772
+3%
75 142
+3%
77 097
+3%
79 244
+3%
82 727
+4%
84 113
+2%
83 765
0%
84 779
+1%
85 078
+0%
87 418
+3%
89 702
+3%
90 327
+1%
88 347
-2%
83 691
-5%
80 527
-4%
77 363
-4%
74 021
-4%
63 867
-14%
64 933
+2%
3 654
-94%
69 610
+1 805%
79 580
+14%
77 030
-3%
3 772
-95%
79 170
+1 999%
84 021
+6%
68 170
-19%
4 667
-93%
27 823
+496%
5 154
-81%
5 062
-2%
4 993
-1%
4 947
-1%
4 887
-1%
4 838
-1%
4 907
+1%
4 908
+0%
4 915
+0%
4 917
+0%
4 931
+0%
Gross Profit
Cost of Revenue
(12 778)
(14 367)
(19 814)
(24 671)
(28 489)
(32 312)
(31 378)
(30 222)
(29 237)
(26 283)
(23 125)
(21 755)
(22 433)
(24 561)
(27 438)
(29 461)
(31 059)
(33 303)
(35 315)
(37 529)
(38 873)
(40 219)
(41 101)
(43 595)
(44 621)
(45 786)
(47 284)
(47 114)
(48 597)
(50 602)
(51 617)
(52 320)
(52 456)
(53 469)
(55 146)
(57 041)
(59 143)
(60 335)
(62 112)
(64 024)
(65 345)
(68 784)
(70 116)
(70 352)
(71 812)
(72 328)
(74 141)
(76 401)
(76 878)
(75 194)
(71 892)
(68 566)
(66 276)
(63 371)
(56 871)
(57 463)
(3 215)
(61 101)
(67 669)
(66 625)
(3 305)
(70 761)
(75 576)
(61 344)
(4 162)
(24 716)
(4 574)
(4 496)
(4 456)
(4 402)
(4 334)
(4 285)
(4 326)
(4 333)
(4 341)
(4 382)
(4 417)
Gross Profit
2 150
N/A
2 314
+8%
2 867
+24%
3 263
+14%
3 834
+17%
4 353
+14%
4 419
+2%
4 118
-7%
3 676
-11%
2 882
-22%
2 577
-11%
3 038
+18%
3 911
+29%
4 929
+26%
5 551
+13%
5 750
+4%
5 330
-7%
5 235
-2%
5 047
-4%
4 852
-4%
5 797
+19%
5 660
-2%
6 246
+10%
6 629
+6%
6 763
+2%
7 008
+4%
7 206
+3%
7 895
+10%
7 702
-2%
8 392
+9%
8 813
+5%
8 692
-1%
9 034
+4%
9 592
+6%
10 175
+6%
11 286
+11%
11 748
+4%
12 437
+6%
13 030
+5%
13 072
+0%
13 899
+6%
13 942
+0%
13 995
+0%
13 412
-4%
12 967
-3%
12 749
-2%
13 277
+4%
13 301
+0%
13 449
+1%
13 153
-2%
11 798
-10%
11 961
+1%
11 087
-7%
10 650
-4%
6 995
-34%
7 470
+7%
440
-94%
8 509
+1 835%
11 911
+40%
10 405
-13%
468
-96%
8 409
+1 699%
8 445
+0%
6 825
-19%
505
-93%
3 106
+516%
580
-81%
565
-3%
537
-5%
546
+2%
553
+1%
554
+0%
580
+5%
575
-1%
574
0%
535
-7%
515
-4%
Operating Income
Operating Expenses
(1 079)
(1 186)
(1 562)
(1 669)
(1 972)
(2 241)
(2 255)
(2 222)
(1 943)
(1 846)
(1 690)
(1 865)
(2 371)
(2 500)
(2 648)
(2 792)
(2 516)
(2 572)
(2 674)
(2 646)
(2 841)
(2 984)
(3 090)
(3 091)
(3 350)
(3 652)
(3 503)
(3 857)
(3 185)
(3 168)
(3 366)
(3 227)
(3 526)
(3 730)
(3 902)
(4 206)
(4 350)
(4 554)
(4 587)
(4 687)
(4 918)
(5 392)
(5 716)
(5 889)
(5 688)
(5 987)
(6 174)
(6 081)
(5 488)
(5 617)
(5 174)
(5 793)
(5 212)
(6 151)
(6 922)
(6 035)
(324)
(6 004)
(5 328)
(5 456)
(232)
(4 826)
(4 771)
(3 632)
(282)
(1 496)
(380)
(378)
(340)
(363)
(377)
(382)
(333)
(435)
(414)
(421)
(330)
Selling, General & Administrative
(1 079)
(1 185)
(1 561)
(1 667)
(1 972)
(2 241)
(2 254)
(2 222)
(1 943)
(1 846)
(1 691)
(1 867)
(2 371)
(2 502)
(2 651)
(2 794)
(2 515)
(2 602)
(2 666)
(2 604)
(2 841)
(2 908)
(3 036)
(2 986)
(3 243)
(3 271)
(3 202)
(3 534)
(3 344)
(3 397)
(3 543)
(3 543)
(3 587)
(3 774)
(3 970)
(4 214)
(4 393)
(4 590)
(4 587)
(4 719)
(4 957)
(5 095)
(5 455)
(5 549)
(5 818)
(5 872)
(6 004)
(6 161)
(5 501)
(5 750)
(5 468)
(5 266)
(5 066)
(5 391)
(5 218)
(4 977)
(257)
(4 858)
(5 011)
(5 118)
(228)
(5 023)
(5 166)
(4 049)
(278)
(1 683)
(337)
(340)
(330)
(350)
(355)
(352)
(338)
(343)
(332)
(326)
(323)
Depreciation & Amortization
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(245)
0
0
0
(262)
0
0
0
(18)
0
0
0
(17)
0
0
0
(15)
0
0
0
(14)
0
0
0
(13)
0
0
0
(10)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
29
(9)
(44)
0
(78)
(55)
(104)
(107)
(380)
(300)
(323)
160
230
178
317
61
43
68
8
43
37
(1)
31
39
(298)
(260)
(339)
130
(115)
(168)
82
258
133
294
(526)
116
(760)
(1 704)
(1 057)
(50)
(1 146)
(317)
(338)
12
197
395
417
10
186
(43)
(38)
4
(13)
(22)
(29)
19
(92)
(82)
(96)
2
Operating Income
1 071
N/A
1 128
+5%
1 305
+16%
1 595
+22%
1 862
+17%
2 112
+13%
2 165
+3%
1 896
-12%
1 733
-9%
1 036
-40%
886
-14%
1 171
+32%
1 541
+32%
2 427
+57%
2 900
+19%
2 955
+2%
2 815
-5%
2 661
-5%
2 371
-11%
2 205
-7%
2 956
+34%
2 691
-9%
3 172
+18%
3 538
+12%
3 414
-4%
3 356
-2%
3 703
+10%
4 038
+9%
4 517
+12%
5 224
+16%
5 447
+4%
5 465
+0%
5 508
+1%
5 862
+6%
6 274
+7%
7 081
+13%
7 398
+4%
7 884
+7%
8 443
+7%
8 386
-1%
8 981
+7%
8 552
-5%
8 282
-3%
7 525
-9%
7 279
-3%
6 763
-7%
7 103
+5%
7 220
+2%
7 961
+10%
7 536
-5%
6 624
-12%
6 168
-7%
5 875
-5%
4 499
-23%
73
-98%
1 436
+1 854%
115
-92%
2 505
+2 072%
6 583
+163%
4 949
-25%
235
-95%
3 583
+1 425%
3 674
+3%
3 193
-13%
222
-93%
1 610
+624%
200
-88%
187
-6%
197
+5%
183
-7%
175
-4%
172
-2%
248
+44%
140
-44%
160
+15%
114
-29%
184
+62%
Pre-Tax Income
Interest Income Expense
(473)
(172)
(27)
(467)
(642)
(756)
(663)
(909)
(3 285)
(3 536)
(4 143)
(4 115)
(1 667)
(1 813)
(1 536)
(1 584)
(1 533)
(1 545)
(1 669)
(984)
(1 132)
(792)
(457)
(918)
(1 217)
(1 114)
(1 377)
(1 220)
(988)
(861)
(771)
(569)
(568)
(745)
(786)
(1 196)
5 196
(817)
(1 127)
(890)
(1 407)
(1 461)
(1 598)
(1 776)
(2 166)
(2 531)
(3 295)
(2 794)
(2 174)
(1 888)
(963)
(1 431)
(1 495)
(2 715)
(2 834)
(2 457)
(146)
(1 787)
(1 231)
(2 615)
(125)
(2 226)
(2 355)
(967)
(60)
(327)
(145)
(138)
(131)
(147)
(150)
(190)
(41)
(155)
(215)
(187)
(175)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(75)
0
0
0
(225)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(297)
0
0
0
(264)
0
0
0
(137)
0
0
0
(911)
0
0
0
(7)
0
0
0
(7)
0
0
0
(36)
0
0
0
(20)
0
0
0
(102)
0
0
0
(87)
Total Other Income
205
(109)
(188)
(152)
(136)
(287)
(158)
(481)
(3 361)
(4 328)
(4 594)
(4 873)
(2 342)
(1 151)
(970)
(409)
(203)
(121)
(96)
(77)
(335)
(613)
(586)
(579)
(138)
(117)
(142)
(145)
(449)
(441)
(445)
(446)
(92)
(85)
(83)
(80)
(6 441)
(46)
(57)
(55)
23
21
38
42
326
308
328
338
90
36
142
114
168
161
34
(5)
(4)
(105)
(95)
(53)
(3)
(32)
(11)
2
(19)
32
1
1
(44)
3
21
21
(48)
25
8
10
(33)
Pre-Tax Income
803
N/A
847
+5%
1 089
+29%
974
-11%
1 084
+11%
1 067
-2%
1 344
+26%
506
-62%
(4 912)
N/A
(6 826)
-39%
(7 850)
-15%
(7 816)
+0%
(2 468)
+68%
(537)
+78%
393
N/A
961
+145%
1 078
+12%
994
-8%
606
-39%
1 144
+89%
1 414
+24%
1 288
-9%
2 130
+65%
2 042
-4%
1 834
-10%
2 124
+16%
2 185
+3%
2 674
+22%
3 081
+15%
3 923
+27%
4 231
+8%
4 450
+5%
4 848
+9%
5 032
+4%
5 405
+7%
5 805
+7%
6 153
+6%
7 022
+14%
7 261
+3%
7 443
+3%
7 300
-2%
7 113
-3%
6 722
-5%
5 791
-14%
5 175
-11%
4 542
-12%
4 138
-9%
4 765
+15%
5 740
+20%
5 683
-1%
5 802
+2%
4 852
-16%
3 637
-25%
1 945
-47%
(2 726)
N/A
(1 027)
+62%
(41)
+96%
613
N/A
5 258
+757%
2 282
-57%
100
-96%
1 325
+1 222%
1 308
-1%
2 228
+70%
107
-95%
1 315
+1 128%
56
-96%
50
-11%
1
-98%
38
+2 993%
46
+19%
3
-94%
55
+1 774%
9
-83%
(47)
N/A
(64)
-37%
(112)
-74%
Net Income
Tax Provision
(77)
(88)
(246)
(274)
62
40
(48)
196
778
1 449
1 279
1 485
(59)
(637)
(532)
(870)
(152)
(364)
(276)
(160)
(348)
(461)
(566)
(902)
(1 037)
(966)
(924)
(846)
(459)
(698)
(1 027)
(1 176)
(1 453)
(1 481)
(1 536)
(1 408)
(1 552)
(1 762)
(1 790)
(2 194)
(1 890)
(2 061)
(1 615)
(1 605)
(1 484)
(942)
(1 495)
(1 370)
(2 276)
(2 385)
(2 183)
(2 204)
(1 144)
(877)
40
347
(10)
(418)
(1 231)
(806)
(96)
(1 934)
(2 209)
(2 532)
(56)
(719)
(35)
(25)
3
6
24
47
(30)
(26)
(39)
(2)
(4)
Income from Continuing Operations
726
759
843
700
1 146
1 107
1 296
701
(4 134)
(5 378)
(6 572)
(6 331)
(2 527)
(1 174)
(139)
91
927
629
329
983
1 066
826
1 564
1 141
797
1 161
1 263
1 829
2 621
3 224
3 203
3 273
3 394
3 553
3 870
4 398
4 601
5 259
5 471
5 249
5 410
5 051
5 105
4 183
3 691
3 598
2 643
3 396
3 464
3 299
3 618
2 648
2 493
1 069
(2 686)
(680)
(51)
196
4 027
1 475
4
(609)
(901)
(305)
51
596
21
25
4
44
70
50
25
(16)
(86)
(66)
(116)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
0
0
0
0
0
(1)
(1)
(1)
(1)
(4)
(5)
(6)
(8)
0
(5)
(5)
(3)
(2)
(1)
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
0
0
0
0
0
0
0
0
Net Income (Common)
726
N/A
759
+5%
843
+11%
700
-17%
1 146
+64%
1 107
-3%
1 296
+17%
701
-46%
(4 134)
N/A
(5 378)
-30%
(6 572)
-22%
(6 331)
+4%
(2 527)
+60%
(1 174)
+54%
(139)
+88%
91
N/A
927
+919%
635
-31%
335
-47%
989
+195%
1 065
+8%
825
-23%
1 563
+89%
1 140
-27%
796
-30%
1 160
+46%
1 262
+9%
1 828
+45%
2 617
+43%
3 219
+23%
3 197
-1%
3 265
+2%
3 389
+4%
3 547
+5%
3 865
+9%
4 395
+14%
4 599
+5%
5 259
+14%
5 471
+4%
5 249
-4%
5 410
+3%
5 051
-7%
5 105
+1%
4 183
-18%
3 691
-12%
3 598
-3%
2 643
-27%
3 396
+28%
3 464
+2%
3 299
-5%
3 618
+10%
2 648
-27%
2 493
-6%
1 069
-57%
(2 686)
N/A
(680)
+75%
(51)
+92%
196
N/A
4 027
+1 959%
1 475
-63%
4
-100%
(609)
N/A
(901)
-48%
(305)
+66%
51
N/A
596
+1 078%
21
-96%
25
+20%
4
-83%
44
+910%
70
+58%
50
-28%
25
-50%
(16)
N/A
(86)
-420%
(66)
+22%
(116)
-75%
EPS (Diluted)
1.85
N/A
1.94
+5%
2.12
+9%
0.38
-82%
1.32
+247%
1.27
-4%
1.47
+16%
0.81
-45%
-4.75
N/A
-6.18
-30%
-7.55
-22%
-7.19
+5%
-2.9
+60%
-1.35
+53%
-0.17
+87%
0.1
N/A
1.06
+960%
0.73
-31%
0.39
-47%
1.14
+192%
1.22
+7%
0.95
-22%
1.8
+89%
1.31
-27%
0.91
-31%
1.33
+46%
1.44
+8%
2.09
+45%
3.01
+44%
3.69
+23%
3.67
-1%
3.75
+2%
3.89
+4%
1.17
-70%
1.27
+9%
1.42
+12%
1.49
+5%
1.71
+15%
1.77
+4%
1.7
-4%
1.76
+4%
1.64
-7%
1.63
-1%
1.36
-17%
1.2
-12%
1.17
-3%
0.86
-26%
1.11
+29%
1.13
+2%
1.08
-4%
1.18
+9%
0.86
-27%
0.81
-6%
0.35
-57%
-0.87
N/A
-0.22
+75%
-0.02
+91%
0.06
N/A
1.31
+2 083%
0.48
-63%
0
N/A
-0.2
N/A
-0.29
-45%
-0.1
+66%
0.02
N/A
0.2
+900%
0.01
-95%
0.01
N/A
0
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.01
-50%
-0.01
N/A
-0.03
-200%
-0.02
+33%
-0.04
-100%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett