I

Industrias Penoles SAB de CV
OTC:IPOAF

Watchlist Manager
Industrias Penoles SAB de CV
OTC:IPOAF
Watchlist
Price: 69.45 USD 0.94% Market Closed
Market Cap: $27.6B

Income Statement

Earnings Waterfall
Industrias Penoles SAB de CV

Income Statement
Industrias Penoles SAB de CV

Rotate your device to view
Income Statement
Currency: USD
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
Revenue
Interest Expense
0
0
0
0
50
11
20
28
61
60
61
64
41
42
45
47
51
54
55
53
56
53
52
49
44
36
27
22
15
12
12
12
16
20
23
27
27
26
27
27
28
30
30
31
37
47
58
68
73
72
71
69
64
60
57
53
54
51
49
49
52
53
55
54
50
57
60
78
82
86
92
85
111
116
125
136
141
135
140
143
155
152
162
173
189
188
180
170
162
156
0
0
Revenue
1 173
N/A
933
-21%
642
-31%
652
+2%
1 192
+83%
746
-37%
752
+1%
487
-35%
1 468
+202%
911
-38%
921
+1%
935
+2%
1 952
+109%
1 362
-30%
1 410
+4%
1 445
+2%
3 413
+136%
2 147
-37%
3 127
+46%
4 068
+30%
4 095
+1%
4 514
+10%
4 803
+6%
4 991
+4%
4 755
-5%
4 123
-13%
3 443
-16%
3 147
-9%
3 322
+6%
3 747
+13%
4 316
+15%
4 723
+9%
5 087
+8%
5 809
+14%
4 739
-18%
5 501
+16%
7 789
+42%
6 164
-21%
6 129
-1%
5 798
-5%
7 436
+28%
5 084
-32%
6 318
+24%
5 786
-8%
5 219
-10%
4 860
-7%
4 675
-4%
4 638
-1%
3 062
-34%
4 558
+49%
4 400
-3%
4 270
-3%
3 050
-29%
4 130
+35%
4 202
+2%
4 248
+1%
4 152
-2%
4 396
+6%
4 407
+0%
4 432
+1%
4 317
-3%
4 559
+6%
4 646
+2%
4 567
-2%
4 390
-4%
4 421
+1%
4 312
-2%
4 368
+1%
4 472
+2%
4 365
-2%
4 201
-4%
4 330
+3%
4 673
+8%
5 180
+11%
5 824
+12%
6 024
+3%
5 972
-1%
5 830
-2%
5 726
-2%
5 567
-3%
5 523
-1%
5 530
+0%
5 597
+1%
5 832
+4%
5 929
+2%
5 912
0%
6 010
+2%
6 234
+4%
6 650
+7%
7 052
+6%
7 496
+6%
7 742
+3%
Gross Profit
Cost of Revenue
(888)
(714)
(500)
(514)
(932)
(554)
(557)
(351)
(1 069)
(657)
(664)
(675)
(1 434)
(985)
(1 019)
(1 043)
(2 512)
(1 605)
(2 336)
(3 069)
(3 081)
(3 488)
(3 715)
(3 824)
(3 660)
(3 139)
(2 560)
(2 345)
(2 295)
(2 546)
(3 005)
(3 229)
(3 418)
(3 893)
(3 106)
(3 514)
(5 098)
(4 171)
(4 160)
(4 131)
(5 263)
(3 508)
(4 412)
(4 021)
(3 771)
(3 580)
(3 451)
(3 402)
(2 263)
(3 358)
(3 265)
(3 293)
(2 420)
(3 311)
(3 233)
(3 059)
(2 794)
(2 815)
(2 799)
(2 817)
(2 693)
(2 873)
(2 928)
(3 059)
(3 101)
(3 268)
(3 447)
(3 461)
(3 601)
(3 575)
(3 372)
(3 328)
(3 424)
(3 667)
(4 001)
(4 296)
(4 416)
(4 320)
(4 430)
(4 431)
(4 491)
(4 628)
(4 772)
(5 034)
(5 121)
(5 186)
(5 102)
(4 931)
(4 894)
(4 853)
(4 999)
(5 030)
Gross Profit
286
N/A
218
-24%
145
-34%
152
+5%
260
+72%
191
-26%
195
+2%
136
-30%
399
+195%
254
-36%
257
+1%
260
+1%
518
+99%
378
-27%
391
+4%
402
+3%
901
+124%
542
-40%
791
+46%
999
+26%
1 014
+2%
1 026
+1%
1 088
+6%
1 168
+7%
1 095
-6%
984
-10%
884
-10%
802
-9%
1 027
+28%
1 201
+17%
1 311
+9%
1 494
+14%
1 669
+12%
1 916
+15%
1 633
-15%
1 988
+22%
2 690
+35%
1 993
-26%
1 969
-1%
1 667
-15%
2 173
+30%
1 576
-27%
1 906
+21%
1 764
-7%
1 448
-18%
1 280
-12%
1 224
-4%
1 236
+1%
799
-35%
1 200
+50%
1 135
-5%
977
-14%
629
-36%
819
+30%
969
+18%
1 190
+23%
1 358
+14%
1 581
+16%
1 608
+2%
1 615
+0%
1 624
+1%
1 687
+4%
1 718
+2%
1 508
-12%
1 289
-15%
1 153
-11%
865
-25%
906
+5%
871
-4%
790
-9%
830
+5%
1 002
+21%
1 249
+25%
1 513
+21%
1 824
+21%
1 728
-5%
1 556
-10%
1 510
-3%
1 296
-14%
1 136
-12%
1 032
-9%
901
-13%
825
-9%
798
-3%
808
+1%
727
-10%
908
+25%
1 304
+44%
1 756
+35%
2 198
+25%
2 497
+14%
2 712
+9%
Operating Income
Operating Expenses
(236)
(181)
(125)
(123)
(222)
(126)
(126)
(75)
(235)
(135)
(136)
(138)
(277)
(158)
(160)
(162)
(330)
(192)
(285)
(381)
(405)
(414)
(424)
(436)
(412)
278
(393)
(375)
(392)
(385)
(383)
(376)
(514)
(404)
(322)
(358)
(490)
(405)
(407)
(448)
(651)
(513)
(683)
(673)
(630)
(668)
(659)
(652)
(443)
(722)
(709)
(690)
(395)
(550)
(511)
(495)
(432)
(460)
(478)
(503)
(521)
(562)
(583)
(591)
(631)
(646)
(642)
(647)
(621)
(653)
(645)
(625)
(521)
(533)
(539)
(553)
(588)
(601)
(618)
(634)
(639)
(659)
(712)
(745)
(690)
(681)
(630)
(587)
(663)
(675)
(703)
(749)
Selling, General & Administrative
(105)
(81)
(62)
(93)
(103)
(129)
(126)
(75)
(235)
(135)
(136)
(138)
(277)
(159)
(160)
(162)
(330)
(192)
(285)
(381)
(405)
(413)
(424)
(436)
(412)
(410)
(393)
(375)
(392)
(382)
(377)
(370)
(514)
(400)
(321)
(357)
(476)
(394)
(395)
(431)
(331)
(495)
(653)
(635)
(357)
(570)
(547)
(545)
(244)
(574)
(557)
(536)
(246)
(440)
(390)
(343)
(291)
(356)
(363)
(381)
(335)
(363)
(371)
(405)
(381)
(482)
(485)
(455)
(411)
(395)
(384)
(371)
(377)
(440)
(464)
(488)
(432)
(437)
(444)
(453)
(467)
(489)
(510)
(528)
(542)
(545)
(546)
(539)
(533)
(521)
(525)
(539)
Research & Development
(22)
(17)
0
0
(24)
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
(284)
0
0
0
(235)
0
0
0
(122)
0
0
0
(114)
(18)
(57)
(91)
(126)
(101)
(105)
(113)
(152)
(166)
(174)
(149)
(191)
(108)
(104)
(130)
(170)
(158)
(132)
(115)
(104)
(75)
(86)
(90)
(126)
(132)
(143)
(151)
(161)
(165)
(172)
(177)
(167)
(160)
(147)
(142)
(149)
(151)
(159)
(162)
Depreciation & Amortization
(109)
(83)
0
0
(96)
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
(7)
(11)
(15)
(19)
(16)
(23)
(16)
(29)
(29)
(22)
(16)
(15)
(15)
(15)
(14)
(14)
(13)
(12)
(12)
(11)
(11)
(11)
(12)
(10)
(9)
(7)
Other Operating Expenses
0
0
(63)
(30)
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
689
0
0
0
(3)
(6)
(6)
0
(4)
(1)
(1)
(14)
(11)
(12)
(17)
(37)
(19)
(30)
(37)
(37)
(98)
(111)
(107)
(77)
(149)
(152)
(154)
(35)
(92)
(64)
(60)
(15)
(3)
(11)
(9)
(33)
(33)
(38)
(37)
(59)
(56)
(46)
(51)
(25)
(81)
(113)
(116)
(24)
11
40
48
(14)
(17)
(16)
(15)
3
9
(17)
(28)
31
35
73
105
30
7
(10)
(41)
Operating Income
50
N/A
38
-25%
17
-54%
15
-14%
38
+155%
66
+74%
69
+4%
61
-11%
165
+170%
119
-28%
122
+2%
122
+1%
241
+97%
219
-9%
231
+5%
240
+4%
571
+137%
350
-39%
506
+45%
618
+22%
609
-1%
613
+1%
664
+8%
732
+10%
683
-7%
1 262
+85%
490
-61%
427
-13%
636
+49%
816
+28%
928
+14%
1 118
+20%
1 156
+3%
1 512
+31%
1 311
-13%
1 630
+24%
2 200
+35%
1 588
-28%
1 562
-2%
1 219
-22%
1 522
+25%
1 063
-30%
1 223
+15%
1 092
-11%
818
-25%
612
-25%
565
-8%
585
+4%
356
-39%
478
+34%
426
-11%
287
-33%
234
-18%
269
+15%
458
+70%
695
+52%
926
+33%
1 121
+21%
1 129
+1%
1 112
-2%
1 103
-1%
1 125
+2%
1 135
+1%
918
-19%
658
-28%
507
-23%
223
-56%
259
+16%
250
-3%
137
-45%
185
+35%
377
+104%
728
+93%
980
+35%
1 284
+31%
1 175
-9%
968
-18%
909
-6%
678
-25%
502
-26%
394
-22%
242
-39%
113
-53%
53
-53%
118
+122%
46
-61%
278
+507%
716
+158%
1 093
+53%
1 523
+39%
1 793
+18%
1 964
+9%
Pre-Tax Income
Interest Income Expense
(87)
(78)
(31)
(41)
(64)
(23)
(24)
(3)
(32)
(6)
(5)
(6)
(23)
(27)
(29)
(27)
(63)
(3)
(3)
(4)
(29)
2
(9)
(13)
(115)
(121)
(65)
(67)
(10)
64
8
(77)
(94)
(100)
(87)
(37)
(53)
(32)
(32)
(3)
(6)
13
9
11
(15)
(41)
(69)
(81)
(81)
(114)
(97)
(109)
(8)
(157)
(272)
(250)
(96)
(100)
25
25
(122)
(131)
(130)
(128)
(17)
(31)
(39)
(54)
(55)
(90)
(110)
(138)
(169)
(130)
(126)
(114)
(129)
(143)
(151)
(123)
(111)
(111)
(94)
(104)
(89)
(99)
(107)
(101)
(82)
(77)
(65)
(53)
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
688
688
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
(71)
0
0
0
(33)
0
0
0
(47)
(1)
(1)
(1)
(10)
(2)
(2)
(3)
24
(0)
(0)
1
3
1
(3)
(11)
(62)
(113)
(157)
(149)
(166)
(67)
(5)
(5)
14
19
4
(4)
(14)
(19)
(21)
(15)
(23)
(23)
(17)
(19)
(18)
(3)
(4)
0
Total Other Income
2
(7)
(5)
(8)
2
(4)
(4)
1
(15)
20
20
21
50
73
72
70
122
(42)
(45)
(64)
(38)
(62)
(92)
(98)
550
(94)
(89)
(94)
(57)
(81)
(53)
(22)
(68)
(4)
(1)
(1)
(4)
8
8
6
(0)
(5)
(2)
(4)
(1)
(4)
(11)
(12)
(4)
(10)
(11)
(13)
(11)
53
55
51
(26)
(26)
(26)
(24)
(23)
35
34
35
(33)
(19)
(35)
(38)
(54)
(46)
(28)
(64)
(118)
(144)
(146)
(108)
(29)
(29)
(32)
(34)
(46)
(51)
(65)
(71)
(63)
(47)
(36)
(33)
(58)
(53)
(52)
(53)
Pre-Tax Income
(36)
N/A
(47)
-33%
(18)
+63%
(33)
-89%
(24)
+28%
40
N/A
41
+2%
59
+43%
118
+101%
133
+12%
136
+2%
137
+1%
269
+96%
265
-1%
274
+3%
283
+3%
630
+122%
305
-52%
457
+50%
550
+20%
542
-1%
553
+2%
1 252
+126%
1 309
+5%
1 118
-15%
1 047
-6%
336
-68%
266
-21%
569
+114%
799
+41%
883
+10%
1 019
+15%
994
-2%
1 408
+42%
1 222
-13%
1 592
+30%
2 144
+35%
1 564
-27%
1 538
-2%
1 222
-21%
1 510
+24%
1 071
-29%
1 230
+15%
1 099
-11%
732
-33%
567
-23%
486
-14%
492
+1%
238
-52%
354
+49%
318
-10%
166
-48%
168
+1%
164
-2%
240
+46%
495
+107%
794
+60%
993
+25%
1 126
+13%
1 110
-1%
982
-12%
1 029
+5%
1 038
+1%
826
-20%
611
-26%
459
-25%
146
-68%
156
+7%
79
-49%
(111)
N/A
(110)
+1%
26
N/A
274
+938%
639
+133%
1 007
+58%
947
-6%
823
-13%
757
-8%
499
-34%
341
-32%
223
-35%
62
-72%
(67)
N/A
(136)
-103%
(56)
+59%
(123)
-120%
117
N/A
564
+380%
935
+66%
1 389
+49%
1 672
+20%
1 858
+11%
Net Income
Tax Provision
16
15
5
10
7
(13)
(14)
(20)
(19)
(19)
(20)
(21)
(81)
(85)
(88)
(91)
(182)
(89)
(130)
(156)
(153)
(156)
(354)
(386)
(455)
(429)
(103)
(75)
(52)
(107)
(240)
(273)
(260)
(408)
(374)
(495)
(715)
(525)
(518)
(415)
(453)
(318)
(373)
(333)
(266)
(225)
(203)
(221)
(153)
(228)
(212)
(147)
(191)
(247)
(286)
(407)
(388)
(448)
(440)
(357)
(257)
(244)
(260)
(225)
(171)
(127)
(23)
(31)
33
(15)
(136)
(246)
(185)
(188)
(184)
(90)
(261)
(270)
(162)
(117)
103
173
250
380
343
373
103
(296)
(727)
(902)
(805)
(656)
Income from Continuing Operations
(19)
(32)
(12)
(23)
(17)
27
28
39
100
113
116
117
188
180
186
193
448
216
327
394
389
397
898
923
663
618
233
191
516
693
643
746
734
1 000
848
1 096
1 428
1 039
1 020
806
1 056
753
857
766
466
342
282
271
85
127
106
19
(23)
(82)
(46)
88
406
545
687
754
725
785
778
601
440
332
123
125
112
(126)
(246)
(220)
90
451
824
857
563
487
337
224
326
234
183
244
287
250
220
268
208
487
866
1 202
Income to Minority Interest
2
5
1
(2)
(2)
(3)
(3)
(2)
(5)
(19)
(19)
(20)
(20)
(4)
(5)
(5)
(21)
(16)
(25)
(31)
(35)
(37)
(49)
(56)
(56)
(57)
(70)
(79)
(131)
(160)
(170)
(203)
(221)
(276)
(239)
(268)
(403)
(319)
(315)
(300)
(307)
(217)
(239)
(175)
(93)
(42)
(49)
(48)
(26)
(44)
(17)
(9)
(17)
(14)
(50)
(93)
(116)
(159)
(162)
(174)
(174)
(177)
(170)
(122)
(117)
(100)
(72)
(81)
(77)
(32)
(64)
(90)
(124)
(189)
(208)
(194)
(171)
(172)
(142)
(135)
(142)
(118)
(120)
(125)
(139)
(145)
(161)
(184)
(135)
(189)
(212)
(286)
Equity Earnings Affiliates
5
7
6
5
7
0
0
(1)
6
3
3
3
5
0
0
0
(7)
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)
(12)
N/A
(22)
-95%
(7)
+67%
(20)
-179%
(14)
+31%
22
N/A
23
+2%
35
+54%
93
+163%
89
-4%
91
+2%
92
+1%
156
+69%
171
+10%
177
+3%
183
+4%
377
+106%
200
-47%
303
+51%
363
+20%
354
-3%
359
+1%
849
+136%
867
+2%
607
-30%
562
-7%
162
-71%
112
-31%
385
+243%
533
+38%
473
-11%
544
+15%
513
-6%
724
+41%
609
-16%
828
+36%
1 026
+24%
720
-30%
706
-2%
507
-28%
750
+48%
536
-29%
619
+16%
591
-4%
373
-37%
300
-20%
234
-22%
224
-4%
60
-73%
82
+38%
89
+8%
9
-89%
(41)
N/A
(96)
-135%
(96)
-1%
(5)
+95%
290
N/A
386
+33%
524
+36%
580
+11%
550
-5%
608
+10%
608
+0%
479
-21%
324
-32%
232
-28%
51
-78%
43
-16%
35
-18%
(158)
N/A
(310)
-96%
(310)
0%
(34)
+89%
262
N/A
615
+135%
663
+8%
391
-41%
315
-19%
195
-38%
89
-54%
183
+105%
116
-37%
64
-45%
118
+86%
147
+24%
105
-29%
59
-43%
84
+41%
73
-12%
298
+307%
655
+120%
916
+40%
EPS (Diluted)
-0.03
N/A
-0.06
-100%
-0.02
+67%
-0.06
-200%
-0.04
+33%
0.05
N/A
0.05
N/A
0.08
+60%
0.23
+188%
0.22
-4%
0.23
+5%
0.24
+4%
0.39
+63%
0.44
+13%
0.45
+2%
0.46
+2%
0.95
+107%
0.5
-47%
0.76
+52%
0.92
+21%
0.89
-3%
0.91
+2%
2.14
+135%
2.18
+2%
1.53
-30%
1.42
-7%
0.42
-70%
0.29
-31%
0.97
+234%
1.34
+38%
1.19
-11%
1.37
+15%
1.29
-6%
1.83
+42%
1.51
-17%
2.09
+38%
2.58
+23%
1.82
-29%
1.75
-4%
1.28
-27%
1.89
+48%
1.35
-29%
1.56
+16%
1.49
-4%
0.94
-37%
0.75
-20%
0.58
-23%
0.55
-5%
0.15
-73%
0.2
+33%
0.22
+10%
0.02
-91%
-0.1
N/A
-0.24
-140%
-0.24
N/A
-0.01
+96%
0.73
N/A
0.97
+33%
1.32
+36%
1.46
+11%
1.38
-5%
1.53
+11%
1.53
N/A
1.21
-21%
0.81
-33%
0.59
-27%
0.13
-78%
0.11
-15%
0.09
-18%
-0.4
N/A
-0.78
-95%
-0.78
N/A
-0.09
+88%
0.66
N/A
1.55
+135%
1.67
+8%
0.98
-41%
0.79
-19%
0.49
-38%
0.22
-55%
0.46
+109%
0.29
-37%
0.16
-45%
0.3
+87%
0.37
+23%
0.26
-30%
0.15
-42%
0.21
+40%
0.18
-14%
0.75
+317%
1.65
+120%
2.3
+39%