Watchlist Manager

Watchlist

Price: 181.99 MXN

Market Cap: Mex$90.6B

	Grupo Simec SAB de CV BMV:SIMECB	MX
	Amiyaki Tei Co Ltd TSE:2753	JP
	Binjiang Service Group Co Ltd HKEX:3316	CN
	New Amsterdam Invest NV AEX:NAI	NL
U	Upsales Technology AB STO:UPSALE	SE
P	Playfair Mining Ltd OTC:PLYFF	CA
	Yamada Corp TSE:6392	JP
A	Alterna Asesoria Internacional SAB de CV BMV:ALTERNAB	MX
	Cross River Ventures Corp OTC:CSRVF	CA
	Ten Entertainment Group PLC LSE:TEG	UK
	A10 Networks Inc NYSE:ATEN	US
	Super Sales India Ltd BSE:512527	IN
	Seadrill Ltd NYSE:SDRL	BM
	P3Inc TSE:6696	JP

Income Statement

Currency: MXN

	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	57	17	28	18	19	18	16	16	17	12	4	18	41	42	44	34	16	18	23	26	25	24	26	35	0	66	73	74	0	0	22	10	0	14	10	10	24	28	30	32	23	21	19	44	29	34	45	9	23	23	18	27	40	36	32	38	40	46	52	57	54	53	99	111	17	96	63	41	55	50	37	43	54	65	71	84	87	78	106	100	56	88	59	138	154	130	121	25	4	35	0	0	0
Revenue	2 112 N/A	1 765 -16%	2 500 +42%	2 704 +8%	2 786 +3%	3 326 +19%	5 602 +68%	4 914 -12%	5 694 +16%	6 687 +17%	5 493 -18%	10 235 +86%	12 883 +26%	17 401 +35%	22 358 +28%	23 326 +4%	22 689 -3%	23 935 +5%	23 448 -2%	23 399 0%	24 106 +3%	25 371 +5%	28 831 +14%	33 639 +17%	35 185 +5%	32 979 -6%	27 393 -17%	21 895 -20%	19 232 -12%	20 543 +7%	22 749 +11%	23 896 +5%	24 576 +3%	24 749 +1%	25 575 +3%	27 069 +6%	29 270 +8%	30 820 +5%	31 777 +3%	31 255 -2%	29 524 -6%	27 853 -6%	25 885 -7%	24 942 -4%	24 369 -2%	24 508 +1%	24 948 +2%	25 758 +3%	26 829 +4%	27 144 +1%	26 829 -1%	26 155 -3%	24 476 -6%	23 681 -3%	24 116 +2%	24 440 +1%	27 516 +13%	29 337 +7%	29 754 +1%	29 893 +0%	28 700 -4%	28 726 +0%	30 640 +7%	33 688 +10%	35 678 +6%	37 232 +4%	46 687 +25%	45 157 -3%	34 171 -24%	42 671 +25%	31 739 -26%	33 054 +4%	35 957 +9%	40 812 +14%	48 475 +19%	52 954 +9%	55 620 +5%	57 297 +3%	57 586 +1%	56 896 -1%	54 159 -5%	51 953 -4%	46 527 -10%	42 549 -9%	41 139 -3%	36 277 -12%	34 549 -5%	33 643 -3%	33 658 +0%	33 555 0%	32 213 -4%	31 150 -3%	30 291 -3%
Gross Profit
Cost of Revenue	(1 414)	(1 179)	(1 659)	(1 777)	(1 830)	(2 186)	(3 328)	(2 875)	(3 266)	(3 905)	(3 492)	(7 443)	(10 304)	(14 417)	(18 586)	(19 188)	(18 460)	(19 271)	(19 007)	(19 345)	(20 499)	(21 730)	(24 309)	(28 108)	(29 796)	(27 857)	(23 420)	(18 937)	(17 717)	(18 875)	(21 122)	(22 390)	(20 530)	(22 685)	(23 599)	(24 901)	(25 625)	(26 819)	(27 303)	(26 583)	(25 960)	(24 722)	(23 327)	(22 970)	(22 410)	(22 745)	(23 253)	(24 081)	(25 492)	(25 458)	(24 898)	(23 921)	(23 097)	(22 233)	(22 081)	(21 929)	(22 776)	(23 966)	(24 613)	(25 034)	(23 995)	(23 985)	(25 741)	(28 305)	(30 563)	(32 630)	(41 161)	(39 737)	(30 067)	(37 027)	(27 004)	(27 690)	(29 236)	(32 331)	(36 973)	(39 204)	(39 968)	(41 103)	(41 031)	(41 388)	(39 684)	(38 113)	(34 840)	(31 747)	(31 100)	(26 846)	(25 693)	(24 908)	(26 033)	(25 943)	(24 967)	(24 301)	(22 657)
Gross Profit	699 N/A	586 -16%	841 +44%	928 +10%	956 +3%	1 141 +19%	2 275 +99%	2 038 -10%	2 427 +19%	2 780 +15%	1 998 -28%	2 790 +40%	2 579 -8%	2 983 +16%	3 772 +26%	4 138 +10%	4 229 +2%	4 664 +10%	4 441 -5%	4 054 -9%	3 607 -11%	3 641 +1%	4 521 +24%	5 530 +22%	5 389 -3%	5 121 -5%	3 973 -22%	2 958 -26%	1 515 -49%	1 668 +10%	1 627 -2%	1 506 -7%	4 047 +169%	2 065 -49%	1 977 -4%	2 169 +10%	3 646 +68%	4 001 +10%	4 474 +12%	4 671 +4%	3 564 -24%	3 129 -12%	2 557 -18%	1 972 -23%	1 959 -1%	1 763 -10%	1 694 -4%	1 676 -1%	1 336 -20%	1 686 +26%	1 931 +15%	2 234 +16%	1 379 -38%	1 448 +5%	2 035 +41%	2 511 +23%	4 740 +89%	5 370 +13%	5 140 -4%	4 858 -5%	4 706 -3%	4 742 +1%	4 899 +3%	5 383 +10%	5 115 -5%	4 601 -10%	5 526 +20%	5 420 -2%	4 104 -24%	5 644 +38%	4 735 -16%	5 364 +13%	6 721 +25%	8 481 +26%	11 502 +36%	13 750 +20%	15 652 +14%	16 195 +3%	16 555 +2%	15 508 -6%	14 475 -7%	13 840 -4%	11 688 -16%	10 802 -8%	10 039 -7%	9 431 -6%	8 856 -6%	8 735 -1%	7 625 -13%	7 612 0%	7 246 -5%	6 849 -5%	7 635 +11%
Operating Income
Operating Expenses	(443)	(356)	(480)	(488)	(464)	(490)	(665)	(551)	(623)	(657)	(551)	(863)	(1 011)	(1 196)	(1 374)	(1 376)	(1 304)	(1 385)	(1 366)	(1 399)	(1 423)	(1 433)	(1 516)	(1 725)	(2 274)	(2 499)	(2 607)	(2 581)	(2 301)	(4 595)	(4 548)	(4 562)	(2 962)	(1 107)	(791)	(451)	(1 167)	(1 187)	(1 313)	(1 361)	(1 047)	(1 075)	(1 022)	(1 050)	(1 176)	(1 113)	(1 136)	(1 071)	(1 133)	(1 132)	(1 219)	(1 233)	(1 409)	(3 553)	(3 333)	(3 345)	(1 314)	(1 360)	(1 581)	(1 555)	(1 232)	(1 141)	(1 015)	(1 060)	(1 065)	(1 013)	(1 296)	(1 455)	(1 774)	(2 104)	(1 961)	(1 928)	(1 259)	(1 417)	(1 566)	(1 701)	(2 120)	(2 149)	(2 234)	(2 296)	(2 385)	(2 396)	(2 215)	(2 087)	(2 437)	(2 306)	(2 416)	(2 586)	(2 324)	(2 304)	(2 237)	(2 205)	(2 269)
Selling, General & Administrative	(444)	(356)	(480)	(489)	(464)	(490)	(665)	(551)	(622)	(657)	(551)	(863)	(1 012)	(1 195)	(1 373)	(1 374)	(1 304)	(1 384)	(1 365)	(1 398)	(1 423)	(1 431)	(1 514)	(1 725)	(2 274)	(2 500)	(2 608)	(2 581)	(2 301)	(2 228)	(2 181)	(2 195)	(2 962)	(1 108)	(783)	(473)	(1 054)	(1 084)	(1 201)	(1 221)	(1 228)	(1 243)	(1 220)	(1 245)	(1 117)	(1 058)	(1 074)	(1 059)	(1 194)	(1 192)	(1 279)	(1 337)	(1 428)	(1 493)	(1 403)	(1 391)	(1 277)	(1 328)	(1 400)	(1 310)	(1 239)	(1 124)	(1 054)	(1 094)	(1 080)	(1 117)	(1 511)	(1 678)	(1 637)	(2 069)	(1 831)	(1 846)	(1 814)	(1 857)	(1 930)	(1 989)	(2 043)	(2 250)	(2 353)	(2 440)	(2 457)	(2 715)	(2 618)	(2 509)	(2 337)	(2 356)	(2 422)	(2 595)	(2 690)	(2 640)	(2 734)	(2 804)	(2 801)
Other Operating Expenses	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	(2 367)	(2 367)	(2 367)	0	1	(8)	22	(114)	(103)	(113)	(140)	181	169	200	197	(59)	(53)	(62)	(10)	61	61	60	105	19	(2 060)	(1 930)	(1 954)	(36)	(32)	(181)	(245)	7	(17)	40	35	15	105	216	223	(137)	(34)	(130)	(82)	555	439	365	289	(77)	101	119	144	72	319	403	421	(99)	51	6	9	366	336	497	600	531
Operating Income	255 N/A	230 -10%	361 +57%	440 +22%	492 +12%	651 +32%	1 610 +147%	1 488 -8%	1 805 +21%	2 125 +18%	1 449 -32%	1 928 +33%	1 567 -19%	1 788 +14%	2 399 +34%	2 763 +15%	2 925 +6%	3 279 +12%	3 075 -6%	2 655 -14%	2 184 -18%	2 209 +1%	3 007 +36%	3 806 +27%	3 115 -18%	2 622 -16%	1 365 -48%	377 -72%	(786) N/A	(2 927) -272%	(2 921) +0%	(3 056) -5%	1 085 N/A	956 -12%	1 184 +24%	1 716 +45%	2 478 +44%	2 813 +14%	3 159 +12%	3 309 +5%	2 517 -24%	2 054 -18%	1 535 -25%	921 -40%	783 -15%	650 -17%	560 -14%	607 +8%	203 -67%	555 +173%	712 +28%	1 002 +41%	(30) N/A	(2 104) -6 865%	(1 297) +38%	(834) +36%	3 426 N/A	4 011 +17%	3 560 -11%	3 304 -7%	3 474 +5%	3 601 +4%	3 884 +8%	4 324 +11%	4 050 -6%	3 588 -11%	4 231 +18%	3 965 -6%	2 330 -41%	3 541 +52%	2 774 -22%	3 436 +24%	5 462 +59%	7 063 +29%	9 936 +41%	12 050 +21%	13 532 +12%	14 045 +4%	14 321 +2%	13 212 -8%	12 091 -8%	11 444 -5%	9 472 -17%	8 715 -8%	7 603 -13%	7 125 -6%	6 440 -10%	6 149 -5%	5 301 -14%	5 309 +0%	5 009 -6%	4 644 -7%	5 365 +16%
Pre-Tax Income
Interest Income Expense	(124)	(53)	(51)	(38)	(24)	(12)	(14)	(16)	(39)	(20)	(56)	(110)	(144)	(154)	(66)	(69)	(61)	18	5	153	41	(97)	(333)	(399)	(175)	(53)	23	9	(96)	(181)	(74)	(135)	(207)	(225)	(298)	247	584	522	729	47	(509)	(580)	(706)	(454)	(75)	125	121	145	477	513	573	375	(388)	(138)	347	863	1 843	1 043	287	25	(655)	(436)	(428)	(195)	149	(242)	(938)	(1 313)	(694)	568	1 408	1 192	51	(986)	(1 222)	(703)	304	(292)	156	(16)	(311)	(1 834)	(2 505)	(2 357)	(1 653)	(681)	2 467	4 282	7 171	10 881	6 359	3 877	(2 494)
Non-Reccuring Items	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	(2 368)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 072)	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
Total Other Income	(36)	(44)	(43)	(47)	(30)	(21)	(15)	(14)	(18)	(43)	(47)	(39)	55	(5)	15	1	38	56	24	57	21	0	7	29	(4)	(8)	(7)	(49)	30	38	(7)	(20)	(186)	(53)	(7)	(1)	0	0	1	0	(1)	(1)	(1)	1	0	1	1	0	0	0	0	0	0	(1)	(1)	(1)	0	0	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	31	(779)	0	44	13	64	44	42	42	68	(3 731)	(3 774)	(3 774)	0
Pre-Tax Income	96 N/A	133 +39%	266 +100%	354 +33%	438 +24%	616 +41%	1 580 +156%	1 457 -8%	1 748 +20%	2 061 +18%	1 345 -35%	1 778 +32%	1 479 -17%	1 629 +10%	2 348 +44%	2 695 +15%	2 902 +8%	3 353 +16%	3 103 -7%	2 865 -8%	2 246 -22%	2 112 -6%	2 683 +27%	3 437 +28%	2 937 -15%	2 561 -13%	1 380 -46%	337 -76%	(3 221) N/A	(3 069) +5%	(3 001) +2%	(3 211) -7%	691 N/A	679 -2%	879 +29%	1 962 +123%	3 062 +56%	3 335 +9%	3 889 +17%	3 356 -14%	2 007 -40%	1 473 -27%	828 -44%	468 -43%	708 +51%	776 +10%	682 -12%	752 +10%	680 -10%	1 068 +57%	1 285 +20%	1 377 +7%	(2 490) N/A	(2 243) +10%	(951) +58%	28 N/A	5 269 +18 719%	5 054 -4%	3 847 -24%	3 329 -13%	2 819 -15%	3 164 +12%	3 456 +9%	4 128 +19%	4 199 +2%	3 348 -20%	3 293 -2%	2 652 -19%	1 636 -38%	4 109 +151%	4 182 +2%	4 628 +11%	5 513 +19%	6 077 +10%	8 714 +43%	11 347 +30%	13 836 +22%	13 754 -1%	14 477 +5%	13 227 -9%	11 001 -17%	9 610 -13%	7 011 -27%	6 372 -9%	6 014 -6%	6 488 +8%	8 950 +38%	10 474 +17%	12 541 +20%	12 458 -1%	7 595 -39%	4 748 -37%	2 871 -40%
Net Income
Tax Provision	23	66	22	0	(140)	(104)	(356)	(344)	(418)	(555)	(359)	(264)	(189)	(77)	10	(326)	(587)	(747)	(1 038)	(991)	(621)	(622)	(813)	(1 098)	(1 036)	(813)	(472)	4	2 045	2 031	2 219	2 168	(86)	(78)	(100)	(510)	(110)	(133)	(126)	328	(54)	(66)	0	158	282	265	214	98	(162)	(430)	(700)	(1 486)	(771)	(522)	(264)	552	(926)	(845)	(879)	(964)	(1 098)	(1 172)	(1 294)	(1 374)	(752)	(644)	(686)	(709)	(3 276)	(3 854)	(4 051)	(4 274)	(1 335)	(1 148)	(2 014)	(2 337)	(4 390)	(4 458)	(3 911)	(4 035)	(3 300)	(3 371)	(3 391)	(2 891)	(1 740)	(884)	(353)	(526)	(2 060)	(2 129)	(2 245)	(2 091)	(1 339)
Income from Continuing Operations	118	198	287	354	298	512	1 224	1 113	1 330	1 506	986	1 513	1 289	1 550	2 356	2 367	2 315	2 604	2 064	1 874	1 625	1 491	1 869	2 338	1 900	1 748	909	342	(1 175)	(1 038)	(782)	(1 043)	605	601	779	1 453	2 952	3 202	3 763	3 683	1 954	1 407	828	625	990	1 040	894	849	518	637	585	(109)	(3 261)	(2 765)	(1 215)	579	4 343	4 208	2 967	2 365	1 722	1 994	2 163	2 755	3 447	2 703	2 607	1 944	(1 640)	254	131	354	4 178	4 928	6 700	9 010	9 446	9 296	10 566	9 192	7 702	6 239	3 620	3 481	4 274	5 604	8 597	9 948	10 480	10 329	5 350	2 657	1 533
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	(31)	(17)	(100)	(222)	(249)	(212)	(266)	(235)	(193)	(96)	(89)	(271)	(473)	(104)	120	584	883	852	741	601	621	299	230	113	(7)	(90)	(44)	(11)	(16)	116	239	321	457	527	498	488	484	686	680	749	691	2 047	2 141	1 950	1 909	(1 458)	(1 675)	(1 591)	(1 713)	0	23	61	123	206	264	315	405	4	24	(83)	(120)	2	(18)	(2)	(3)	(2)	(2)	(2)	(1)	2	3	5	6	9	6	5	4	7	7	7	7	1
Equity Earnings Affiliates	0	0	0	0	(5)	(4)	(4)	(4)	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	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)	118 N/A	196 +66%	285 +45%	351 +23%	293 -17%	507 +73%	1 219 +140%	1 109 -9%	1 330 +20%	1 506 +13%	986 -35%	1 482 +50%	1 272 -14%	1 450 +14%	2 133 +47%	2 117 -1%	2 102 -1%	2 337 +11%	1 828 -22%	1 680 -8%	1 529 -9%	1 401 -8%	1 598 +14%	1 865 +17%	1 796 -4%	1 868 +4%	1 493 -20%	1 225 -18%	(323) N/A	(297) +8%	(181) +39%	(423) -134%	904 N/A	831 -8%	892 +7%	1 446 +62%	2 862 +98%	3 157 +10%	3 751 +19%	3 667 -2%	2 070 -44%	1 647 -20%	1 150 -30%	1 083 -6%	1 517 +40%	1 538 +1%	1 383 -10%	1 334 -4%	1 204 -10%	1 318 +10%	1 334 +1%	582 -56%	(1 214) N/A	(623) +49%	736 N/A	2 489 +238%	2 885 +16%	2 534 -12%	1 377 -46%	653 -53%	1 722 +164%	2 015 +17%	2 222 +10%	2 876 +29%	3 653 +27%	2 967 -19%	2 922 -2%	2 348 -20%	(1 636) N/A	278 N/A	48 -83%	234 +385%	4 178 +1 686%	4 910 +18%	6 698 +36%	9 007 +34%	9 444 +5%	9 294 -2%	10 564 +14%	9 191 -13%	7 703 -16%	6 242 -19%	3 625 -42%	3 487 -4%	4 283 +23%	5 609 +31%	8 602 +53%	9 952 +16%	10 488 +5%	10 336 -1%	5 357 -48%	2 664 -50%	1 533 -42%
EPS (Diluted)	0.39 N/A	0.54 +38%	0.64 +19%	0.87 +36%	0.74 -15%	1.26 +70%	3 +138%	2.76 -8%	3.32 +20%	3.63 +9%	2.35 -35%	3.57 +52%	3.07 -14%	3.44 +12%	5 +45%	5.04 +1%	4.99 -1%	4.92 -1%	3.84 -22%	3.53 -8%	3.22 -9%	2.96 -8%	3.37 +14%	3.74 +11%	3.61 -3%	3.75 +4%	3 -20%	2.46 -18%	-0.65 N/A	-0.59 +9%	-0.36 +39%	-0.85 -136%	1.82 N/A	1.66 -9%	1.78 +7%	2.9 +63%	5.75 +98%	6.34 +10%	7.54 +19%	7.37 -2%	4.16 -44%	3.31 -20%	2.31 -30%	2.17 -6%	3.06 +41%	3.1 +1%	2.74 -12%	2.68 -2%	2.44 -9%	2.64 +8%	2.68 +2%	1.17 -56%	-2.47 N/A	-1.25 +49%	1.47 N/A	4.99 +239%	5.93 +19%	5.08 -14%	2.76 -46%	1.31 -53%	3.49 +166%	4.03 +15%	4.4 +9%	5.76 +31%	7.46 +30%	5.96 -20%	5.87 -2%	4.71 -20%	-3.52 N/A	0.55 N/A	0.09 -84%	0.47 +422%	8.4 +1 687%	9.87 +17%	13.46 +36%	18.1 +34%	20.41 +13%	18.67 -9%	21.22 +14%	18.46 -13%	16.66 -10%	12.54 -25%	7.28 -42%	7 -4%	9.28 +33%	11.27 +21%	17.28 +53%	19.99 +16%	22.73 +14%	20.75 -9%	10.76 -48%	5.34 -50%	3.08 -42%

Income Statement Balance Sheet Cash Flow Statement

Grupo Simec SAB de CV
BMV:SIMECB

Income Statement

Earnings Waterfall
Grupo Simec SAB de CV

Income Statement
Grupo Simec SAB de CV

See Also

Company

Help

Tools

Stocks

Grupo Simec SAB de CV BMV:SIMECB

Income Statement

Earnings Waterfall Grupo Simec SAB de CV

Income Statement Grupo Simec SAB de CV

See Also

Company

Help

Tools

Stocks

Grupo Simec SAB de CV
BMV:SIMECB

Earnings Waterfall
Grupo Simec SAB de CV

Income Statement
Grupo Simec SAB de CV