Grupo Sports World SAB de CV
BMV:SPORTS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Grupo Sports World SAB de CV
BMV:SPORTS
|
MX |
Income Statement
Earnings Waterfall
Grupo Sports World SAB de CV
Income Statement
Grupo Sports World SAB de CV
| 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 |
18
|
17
|
16
|
12
|
11
|
9
|
6
|
5
|
4
|
5
|
8
|
10
|
12
|
15
|
13
|
14
|
17
|
20
|
26
|
29
|
31
|
32
|
32
|
32
|
32
|
32
|
34
|
36
|
42
|
50
|
56
|
64
|
69
|
73
|
80
|
152
|
222
|
293
|
361
|
360
|
359
|
356
|
350
|
343
|
337
|
328
|
353
|
365
|
375
|
384
|
359
|
351
|
344
|
337
|
332
|
325
|
318
|
311
|
263
|
247
|
0
|
0
|
0
|
|
| Revenue |
464
N/A
|
468
+1%
|
469
+0%
|
470
+0%
|
481
+2%
|
492
+2%
|
508
+3%
|
536
+6%
|
577
+8%
|
631
+9%
|
697
+10%
|
761
+9%
|
811
+7%
|
853
+5%
|
892
+5%
|
926
+4%
|
965
+4%
|
1 011
+5%
|
1 062
+5%
|
1 087
+2%
|
1 116
+3%
|
1 154
+3%
|
1 192
+3%
|
1 238
+4%
|
1 289
+4%
|
1 329
+3%
|
1 364
+3%
|
1 407
+3%
|
1 470
+4%
|
1 564
+6%
|
1 666
+7%
|
1 758
+6%
|
1 841
+5%
|
1 899
+3%
|
1 934
+2%
|
1 973
+2%
|
1 986
+1%
|
1 994
+0%
|
2 015
+1%
|
2 001
-1%
|
1 590
-21%
|
1 778
+12%
|
907
-49%
|
1 072
+18%
|
1 136
+6%
|
638
-44%
|
649
+2%
|
821
+27%
|
1 026
+25%
|
1 157
+13%
|
1 232
+6%
|
1 471
+19%
|
1 554
+6%
|
1 680
+8%
|
1 779
+6%
|
1 885
+6%
|
1 959
+4%
|
2 029
+4%
|
2 073
+2%
|
2 071
0%
|
2 090
+1%
|
2 120
+1%
|
2 185
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
358
N/A
|
760
+112%
|
1 207
+59%
|
0
N/A
|
1 758
N/A
|
1 841
+5%
|
1 395
-24%
|
0
N/A
|
974
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
250
N/A
|
606
+143%
|
940
+55%
|
0
N/A
|
0
N/A
|
1 140
N/A
|
1 267
+11%
|
1 781
+41%
|
1 885
+6%
|
1 959
+4%
|
2 029
+4%
|
2 073
+2%
|
2 071
0%
|
2 090
+1%
|
2 120
+1%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(427)
|
(431)
|
(403)
|
(407)
|
(416)
|
(431)
|
(456)
|
(500)
|
(545)
|
(600)
|
(648)
|
(697)
|
(744)
|
(781)
|
(816)
|
(846)
|
(881)
|
(924)
|
(972)
|
(1 012)
|
(1 050)
|
(1 091)
|
(1 137)
|
(1 177)
|
(1 230)
|
(1 264)
|
(1 294)
|
(1 337)
|
(1 391)
|
(1 470)
|
(1 554)
|
(1 646)
|
(1 723)
|
(1 775)
|
(1 806)
|
(1 797)
|
(1 781)
|
(1 757)
|
(1 757)
|
(1 773)
|
(1 707)
|
(2 386)
|
(1 427)
|
(2 127)
|
(2 039)
|
(1 205)
|
(1 149)
|
(1 192)
|
(1 273)
|
(1 368)
|
(1 483)
|
(1 509)
|
(1 523)
|
(1 532)
|
(1 523)
|
(1 531)
|
(1 559)
|
(1 582)
|
(1 621)
|
(1 515)
|
(1 518)
|
(1 553)
|
(1 758)
|
|
| Selling, General & Administrative |
(409)
|
(414)
|
(256)
|
(407)
|
(416)
|
(431)
|
(333)
|
(500)
|
(545)
|
(600)
|
(457)
|
(697)
|
(744)
|
(781)
|
(569)
|
(846)
|
(881)
|
(924)
|
(683)
|
(1 012)
|
(1 050)
|
(1 091)
|
(753)
|
(1 177)
|
(1 230)
|
(1 264)
|
(863)
|
(1 337)
|
(1 391)
|
(1 470)
|
(1 032)
|
(1 646)
|
(1 723)
|
(1 775)
|
(1 169)
|
(1 797)
|
(1 781)
|
(1 757)
|
(752)
|
(1 773)
|
(1 707)
|
(2 386)
|
(565)
|
(2 127)
|
(2 039)
|
(1 205)
|
(396)
|
(893)
|
(975)
|
(1 070)
|
(592)
|
(1 509)
|
(1 523)
|
(1 532)
|
(681)
|
(1 531)
|
(1 559)
|
(1 582)
|
(804)
|
(1 515)
|
(1 518)
|
(1 553)
|
(1 758)
|
|
| Depreciation & Amortization |
0
|
0
|
(50)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
(530)
|
0
|
0
|
0
|
(597)
|
0
|
0
|
0
|
(511)
|
0
|
0
|
0
|
(454)
|
0
|
0
|
0
|
(410)
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(17)
|
(17)
|
(97)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
(341)
|
0
|
0
|
0
|
(432)
|
0
|
0
|
0
|
(475)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(242)
|
(299)
|
(299)
|
(299)
|
(436)
|
0
|
0
|
0
|
(433)
|
0
|
0
|
0
|
(484)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
38
N/A
|
37
-3%
|
66
+80%
|
64
-4%
|
64
+1%
|
62
-4%
|
52
-16%
|
36
-30%
|
32
-12%
|
31
-3%
|
49
+58%
|
64
+31%
|
67
+5%
|
72
+8%
|
76
+6%
|
80
+6%
|
84
+5%
|
87
+3%
|
90
+3%
|
74
-18%
|
66
-11%
|
64
-4%
|
55
-14%
|
61
+12%
|
59
-3%
|
65
+10%
|
70
+7%
|
71
+1%
|
80
+13%
|
94
+18%
|
112
+19%
|
112
0%
|
118
+5%
|
125
+6%
|
129
+3%
|
176
+37%
|
205
+16%
|
236
+16%
|
258
+9%
|
228
-11%
|
(116)
N/A
|
(608)
-422%
|
(520)
+15%
|
(1 055)
-103%
|
(903)
+14%
|
(567)
+37%
|
(500)
+12%
|
(370)
+26%
|
(248)
+33%
|
(211)
+15%
|
(251)
-19%
|
(38)
+85%
|
30
N/A
|
148
+387%
|
256
+72%
|
354
+38%
|
399
+13%
|
447
+12%
|
451
+1%
|
556
+23%
|
571
+3%
|
567
-1%
|
428
-25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(14)
|
(9)
|
(2)
|
3
|
8
|
11
|
10
|
9
|
5
|
(1)
|
(4)
|
(7)
|
(9)
|
(7)
|
(8)
|
(12)
|
(16)
|
(25)
|
(30)
|
(31)
|
(34)
|
(32)
|
(31)
|
(30)
|
(29)
|
(30)
|
(32)
|
(38)
|
(43)
|
(50)
|
(56)
|
(59)
|
(65)
|
(69)
|
(140)
|
(215)
|
(286)
|
(359)
|
(361)
|
(360)
|
(531)
|
(344)
|
(513)
|
(505)
|
(321)
|
(349)
|
(361)
|
(370)
|
(379)
|
(352)
|
(340)
|
(331)
|
(324)
|
(319)
|
(311)
|
(299)
|
(286)
|
(233)
|
(212)
|
(196)
|
(182)
|
(202)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
76
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
17
|
17
|
(0)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
106
|
279
|
279
|
279
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
4
|
0
|
|
| Pre-Tax Income |
40
N/A
|
40
+1%
|
57
+42%
|
61
+7%
|
67
+10%
|
70
+5%
|
62
-11%
|
46
-26%
|
40
-12%
|
36
-11%
|
48
+34%
|
60
+24%
|
60
+0%
|
63
+5%
|
69
+11%
|
73
+5%
|
73
+0%
|
71
-2%
|
65
-9%
|
45
-31%
|
35
-22%
|
30
-15%
|
23
-24%
|
30
+32%
|
29
-4%
|
36
+25%
|
40
+9%
|
38
-3%
|
42
+10%
|
51
+20%
|
62
+22%
|
55
-10%
|
59
+7%
|
59
+0%
|
60
+1%
|
35
-41%
|
(10)
N/A
|
(50)
-381%
|
(101)
-102%
|
(132)
-31%
|
(477)
-260%
|
(1 139)
-139%
|
(864)
+24%
|
(1 568)
-81%
|
(1 408)
+10%
|
(888)
+37%
|
(849)
+4%
|
(731)
+14%
|
(618)
+16%
|
(589)
+5%
|
(388)
+34%
|
(100)
+74%
|
(22)
+78%
|
103
N/A
|
137
+33%
|
43
-69%
|
101
+136%
|
161
+59%
|
327
+104%
|
344
+5%
|
376
+9%
|
389
+4%
|
226
-42%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(20)
|
(15)
|
(18)
|
(12)
|
(14)
|
(12)
|
(13)
|
(15)
|
(11)
|
(11)
|
(10)
|
(13)
|
(13)
|
(13)
|
(5)
|
(6)
|
(7)
|
(6)
|
(16)
|
(12)
|
(9)
|
(8)
|
(6)
|
(8)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(12)
|
(9)
|
(8)
|
(5)
|
(5)
|
(11)
|
(14)
|
(13)
|
(9)
|
31
|
49
|
121
|
188
|
257
|
414
|
408
|
391
|
252
|
216
|
182
|
173
|
91
|
13
|
(12)
|
(50)
|
(12)
|
15
|
6
|
0
|
(42)
|
(45)
|
(50)
|
(54)
|
(78)
|
|
| Income from Continuing Operations |
20
|
26
|
39
|
49
|
53
|
58
|
49
|
31
|
29
|
25
|
38
|
47
|
47
|
50
|
64
|
67
|
66
|
65
|
49
|
33
|
26
|
21
|
16
|
22
|
21
|
26
|
30
|
29
|
32
|
38
|
53
|
48
|
54
|
54
|
49
|
22
|
(24)
|
(59)
|
(70)
|
(83)
|
(356)
|
(952)
|
(608)
|
(1 154)
|
(1 000)
|
(497)
|
(597)
|
(515)
|
(436)
|
(416)
|
(296)
|
(87)
|
(34)
|
53
|
125
|
58
|
107
|
161
|
286
|
300
|
326
|
335
|
148
|
|
| Net Income (Common) |
20
N/A
|
26
+26%
|
39
+52%
|
49
+27%
|
53
+8%
|
58
+10%
|
49
-16%
|
31
-37%
|
29
-5%
|
25
-16%
|
38
+56%
|
47
+24%
|
47
+0%
|
50
+5%
|
64
+29%
|
67
+4%
|
66
-1%
|
65
-3%
|
49
-25%
|
33
-32%
|
26
-22%
|
21
-16%
|
16
-24%
|
22
+32%
|
21
-4%
|
26
+24%
|
30
+17%
|
29
-3%
|
32
+10%
|
38
+20%
|
53
+38%
|
48
-10%
|
54
+13%
|
54
+0%
|
49
-9%
|
22
-55%
|
(24)
N/A
|
(59)
-151%
|
(70)
-17%
|
(83)
-19%
|
(356)
-329%
|
(952)
-167%
|
(608)
+36%
|
(1 111)
-83%
|
(958)
+14%
|
(454)
+53%
|
(597)
-31%
|
(515)
+14%
|
(436)
+15%
|
(416)
+5%
|
(296)
+29%
|
(87)
+71%
|
(34)
+60%
|
53
N/A
|
125
+137%
|
58
-54%
|
107
+85%
|
161
+51%
|
286
+78%
|
300
+5%
|
326
+9%
|
335
+3%
|
148
-56%
|
|
| EPS (Diluted) |
0.33
N/A
|
0.42
+27%
|
0.59
+40%
|
0.59
N/A
|
0.63
+7%
|
0.71
+13%
|
0.6
-15%
|
0.37
-38%
|
0.35
-5%
|
0.3
-14%
|
0.47
+57%
|
0.59
+26%
|
0.6
+2%
|
0.63
+5%
|
0.81
+29%
|
0.81
N/A
|
0.83
+2%
|
0.81
-2%
|
0.6
-26%
|
0.42
-30%
|
0.33
-21%
|
0.28
-15%
|
0.19
-32%
|
0.27
+42%
|
0.26
-4%
|
0.32
+23%
|
0.36
+12%
|
0.36
N/A
|
0.4
+11%
|
0.48
+20%
|
0.63
+31%
|
0.6
-5%
|
0.67
+12%
|
0.68
+1%
|
0.59
-13%
|
0.26
-56%
|
-0.29
N/A
|
-0.71
-145%
|
-0.84
-18%
|
-1
-19%
|
-4.31
-331%
|
-10.5
-144%
|
-7.35
+30%
|
-12.33
-68%
|
-10.59
+14%
|
-5.01
+53%
|
-6.28
-25%
|
-4.72
+25%
|
-3.56
+25%
|
-3.4
+4%
|
-2.49
+27%
|
-0.39
+84%
|
-0.15
+62%
|
0.23
N/A
|
0.56
+143%
|
0.25
-55%
|
0.46
+84%
|
0.66
+43%
|
1.19
+80%
|
1.24
+4%
|
1.34
+8%
|
1.38
+3%
|
0.62
-55%
|
|