Watchlist Manager

Watchlist

Price: 9 506.2 CLP 9.27% Market Closed

Market Cap: 1.3T CLP

M	Molibdenos y Metales SA SGO:MOLYMET	CL
	Budweiser Brewing Company APAC Ltd HKEX:1876	HK
C	China Hongqiao Group Ltd HKEX:1378	CN
	GMR Airports Infrastructure Ltd BSE:532754	IN
	Milestone Builder Holdings Ltd HKEX:1667	HK

Income Statement

Currency: USD

	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	9	14	18	17	16	17	17	18	19	19	21	21	21	21	21	21	22	24	25	25	23	22	20	22	24	25	24	23	23	23	23	23	23	22	21	19	18	19	19	18	19	18	17	16	15	13	12	12	11	11	12	13	16	19	21	25	35	43	50	48	40	36	36	0	0	0	0
Revenue	234 N/A	271 +16%	341 +26%	403 +18%	556 +38%	704 +27%	974 +38%	1 348 +38%	1 645 +22%	1 996 +21%	2 090 +5%	2 076 -1%	2 082 +0%	2 010 -3%	2 057 +2%	2 157 +5%	2 368 +10%	2 498 +5%	2 653 +6%	2 841 +7%	2 755 -3%	2 827 +3%	2 477 -12%	1 994 -19%	1 514 -24%	1 043 -31%	922 -12%	971 +5%	1 134 +17%	1 210 +7%	1 298 +7%	1 364 +5%	1 366 +0%	1 363 0%	1 330 -2%	1 304 -2%	1 304 +0%	1 225 -6%	1 194 -3%	1 078 -10%	950 -12%	933 -2%	892 -4%	882 -1%	1 001 +14%	1 065 +6%	1 104 +4%	1 063 -4%	903 -15%	794 -12%	714 -10%	664 -7%	666 +0%	667 +0%	700 +5%	752 +8%	785 +4%	814 +4%	857 +5%	936 +9%	1 050 +12%	1 144 +9%	1 192 +4%	1 201 +1%	1 179 -2%	1 198 +2%	1 170 -2%	1 153 -1%	1 095 -5%	1 032 -6%	1 052 +2%	1 076 +2%	1 185 +10%	1 331 +12%	1 453 +9%	1 613 +11%	1 743 +8%	1 772 +2%	1 883 +6%	2 124 +13%	2 283 +8%	2 481 +9%	2 475 0%	2 296 -7%	2 194 -4%	2 100 -4%	2 064 -2%	2 092 +1%	2 160 +3%	2 302 +7%	2 474 +7%
Gross Profit
Cost of Revenue	(196)	(236)	(297)	(356)	(508)	(645)	(905)	(1 265)	(1 513)	(1 829)	(1 880)	(1 833)	(1 841)	(1 773)	(1 837)	(1 954)	(2 151)	(2 266)	(2 403)	(2 566)	(2 473)	(2 549)	(2 310)	(1 837)	(1 416)	(957)	(777)	(838)	(959)	(1 047)	(1 124)	(1 170)	(1 173)	(1 161)	(1 129)	(1 104)	(1 118)	(1 050)	(1 025)	(923)	(798)	(785)	(756)	(734)	(840)	(881)	(913)	(876)	(742)	(640)	(547)	(486)	(482)	(482)	(525)	(565)	(591)	(626)	(666)	(734)	(849)	(928)	(975)	(1 011)	(996)	(1 025)	(1 021)	(1 014)	(964)	(914)	(919)	(923)	(992)	(1 113)	(1 226)	(1 383)	(1 552)	(1 602)	(1 668)	(1 888)	(2 067)	(2 258)	(2 325)	(2 177)	(2 039)	(1 938)	(1 870)	(1 894)	(1 956)	(2 079)	(2 231)
Gross Profit	38 N/A	35 -8%	44 +24%	47 +9%	48 +1%	59 +22%	70 +19%	83 +19%	132 +60%	167 +26%	210 +26%	243 +16%	242 -1%	236 -2%	220 -7%	202 -8%	217 +7%	231 +7%	251 +8%	275 +10%	282 +2%	278 -1%	167 -40%	157 -6%	98 -38%	86 -13%	145 +70%	133 -9%	175 +32%	164 -7%	174 +6%	194 +11%	193 -1%	202 +5%	201 0%	199 -1%	186 -7%	175 -6%	169 -4%	154 -9%	152 -2%	148 -3%	136 -8%	148 +8%	161 +9%	184 +14%	190 +4%	187 -2%	162 -14%	155 -4%	167 +8%	178 +6%	183 +3%	184 +1%	175 -5%	187 +7%	194 +4%	188 -3%	191 +2%	202 +5%	201 0%	215 +7%	217 +1%	191 -12%	183 -4%	173 -5%	149 -14%	139 -7%	131 -6%	117 -11%	133 +13%	153 +15%	193 +26%	218 +13%	228 +4%	230 +1%	190 -17%	170 -10%	215 +26%	235 +9%	216 -8%	222 +3%	150 -32%	119 -21%	156 +30%	162 +4%	193 +19%	198 +3%	204 +3%	223 +9%	243 +9%
Operating Income
Operating Expenses	(13)	(15)	(18)	(19)	(21)	(22)	(25)	(27)	(29)	(29)	(29)	(30)	(31)	(33)	(36)	(37)	(37)	(38)	(42)	(46)	(54)	(59)	(41)	(59)	(58)	(58)	(36)	(49)	(50)	(51)	(68)	(71)	(68)	(72)	(66)	(68)	(70)	(66)	(66)	(62)	(61)	(63)	(61)	(63)	(66)	(70)	(74)	(72)	(68)	(64)	(54)	(55)	(58)	(45)	(47)	(49)	(47)	(61)	(67)	(69)	(71)	(72)	(69)	(66)	(67)	(65)	(63)	(50)	(59)	(57)	(57)	(59)	(65)	(68)	(72)	(68)	(61)	(62)	(67)	(75)	(78)	(77)	(74)	(69)	(69)	(67)	(64)	(64)	(68)	(72)	(80)
Selling, General & Administrative	(14)	(16)	(18)	(19)	(20)	(22)	(25)	(27)	(30)	(30)	(30)	(31)	(31)	(34)	(37)	(37)	(37)	(39)	(42)	(48)	(55)	(59)	(42)	(55)	(51)	(50)	(57)	(52)	(56)	(60)	(63)	(67)	(68)	(68)	(69)	(72)	(70)	(69)	(67)	(63)	(63)	(64)	(60)	(61)	(63)	(65)	(73)	(71)	(69)	(64)	(52)	(52)	(54)	(54)	(56)	(58)	(56)	(58)	(63)	(65)	(67)	(67)	(65)	(62)	(63)	(62)	(59)	(58)	(56)	(54)	(56)	(58)	(64)	(67)	(72)	(75)	(67)	(67)	(72)	(72)	(77)	(77)	(72)	(68)	(68)	(67)	(66)	(66)	(66)	(70)	(76)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(3)	0	0	0	0	(2)	0	0	(2)	(2)	0	(2)	(3)	(2)	(3)	(3)	(2)	(2)	(2)	(2)	(1)	(0)	(0)	(1)	(3)	(0)	(3)	(3)	(2)	(2)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(3)	0	(2)	(2)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(0)	(2)	(2)	(2)	(3)
Depreciation & Amortization	1	1	0	(0)	0	0	0	0	0	1	1	1	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	3	3	0	(3)	(6)	(7)	23	5	6	11	(3)	(3)	1	(0)	6	7	3	4	2	4	4	1	(1)	(1)	(2)	(2)	(1)	2	4	2	(1)	(0)	(1)	12	11	11	11	(2)	(2)	(2)	(4)	(2)	(2)	(3)	(2)	(2)	(2)	9	(2)	(2)	(0)	0	1	1	1	9	7	7	7	(1)	1	1	0	0	1	2	2	3	1	(0)	(1)
Operating Income	25 N/A	20 -20%	26 +28%	29 +11%	28 -3%	37 +33%	45 +21%	56 +26%	103 +83%	138 +34%	181 +31%	213 +18%	211 -1%	203 -4%	184 -9%	166 -10%	180 +9%	193 +7%	209 +8%	229 +10%	228 -1%	219 -4%	126 -42%	98 -22%	40 -59%	28 -31%	109 +294%	84 -23%	125 +49%	113 -10%	106 -7%	122 +16%	124 +2%	130 +5%	136 +4%	131 -3%	116 -12%	109 -6%	102 -6%	93 -9%	91 -2%	84 -7%	76 -10%	85 +12%	95 +12%	114 +20%	117 +2%	115 -1%	93 -19%	91 -2%	113 +24%	123 +9%	126 +3%	140 +11%	128 -8%	138 +8%	147 +6%	127 -14%	125 -2%	132 +6%	130 -1%	144 +10%	148 +3%	124 -16%	116 -7%	108 -7%	86 -20%	89 +3%	72 -19%	60 -16%	76 +25%	93 +24%	128 +37%	150 +17%	155 +3%	162 +4%	129 -20%	108 -16%	149 +37%	160 +8%	138 -14%	145 +5%	76 -48%	50 -34%	87 +72%	95 +9%	129 +36%	134 +3%	137 +2%	151 +11%	162 +8%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(3)	(11)	0	(16)	(16)	(11)	(0)	(14)	(14)	(9)	(1)	(4)	(2)	(8)	(1)	(1)	(13)	6	(59)	(18)	(23)	(69)	(25)	(97)	(101)	(378)	(575)	(548)	(549)	(248)	(40)	(40)	(22)	(20)	(19)	(21)	(20)	(18)	(16)	(13)	(12)	(12)	(11)	(11)	(12)	(11)	0	(11)	2	2	(10)	(10)	(11)	(11)	(13)	(14)	(17)	(18)	(15)	(19)	(25)	(29)	(36)	(30)	(23)	(18)	(21)	(22)	(22)	(26)	(17)
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	(1)	0	(1)	(1)	(6)	(5)	(6)	(6)	0	(1)	(1)	(0)	(0)	(1)	(0)	(0)	(0)	0	0	0	0	(0)	0	0	0	(1)	(1)	10	10	(1)	(1)	(13)	(13)	(0)	(1)	(1)	(1)	(2)	(3)	(3)	(3)	(1)	(1)	(1)	(1)	(10)	(10)	(10)	(25)	(15)	(15)	(14)	1	(1)
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	(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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	(1)	(2)	(3)	(2)	(4)	(4)	(9)	(14)	(11)	(14)	(13)	(10)	(14)	(14)	(15)	(13)	(11)	(13)	(13)	(16)	(21)	(34)	(12)	(2)	3	(21)	7	3	5	11	13	11	14	(0)	(3)	(3)	(8)	(4)	(5)	(7)	(7)	(4)	(2)	0	1	(1)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(3)	(3)	(4)	(5)	(6)	(6)	(3)	(0)	(1)	(0)	4	2	4	3	(5)
Pre-Tax Income	25 N/A	19 -23%	24 +27%	26 +7%	25 -2%	33 +30%	41 +24%	48 +16%	90 +89%	127 +42%	167 +32%	201 +20%	201 +0%	189 -6%	170 -10%	151 -11%	167 +11%	182 +9%	195 +7%	215 +10%	209 -3%	188 -10%	92 -51%	71 -23%	22 -68%	20 -10%	89 +344%	77 -13%	114 +49%	108 -5%	116 +7%	132 +14%	133 +1%	136 +2%	134 -1%	128 -5%	99 -22%	105 +6%	40 -62%	69 +72%	61 -12%	3 -95%	41 +1 280%	(20) N/A	(12) +41%	(263) -2 110%	(460) -75%	(436) +5%	(459) -5%	(160) +65%	69 N/A	80 +16%	100 +26%	117 +16%	107 -8%	115 +8%	125 +9%	107 -14%	107 -1%	117 +9%	116 0%	129 +11%	133 +3%	109 -18%	112 +2%	104 -7%	84 -20%	75 -10%	59 -21%	48 -19%	64 +33%	81 +28%	115 +42%	137 +19%	138 +1%	142 +3%	106 -25%	84 -21%	128 +53%	135 +5%	107 -21%	110 +3%	27 -76%	10 -63%	52 +427%	51 -1%	97 +90%	99 +2%	104 +5%	129 +24%	140 +9%
Net Income
Tax Provision	(5)	(4)	(4)	(5)	(4)	(4)	(6)	(6)	(11)	(18)	(27)	(35)	(41)	(39)	(37)	(34)	(37)	(39)	(43)	(47)	(44)	(40)	(20)	(11)	(3)	(6)	(19)	(25)	(20)	(16)	(22)	(19)	(30)	(31)	(29)	(27)	(24)	(29)	(15)	(21)	(17)	(1)	(11)	1	(2)	6	(45)	(53)	(43)	(61)	(18)	(18)	(29)	38	33	31	30	(38)	(28)	(30)	(29)	(32)	(35)	(29)	(27)	(28)	(20)	(20)	(20)	(14)	(16)	(20)	(26)	(35)	(39)	(41)	(33)	(27)	(37)	(33)	(24)	(25)	(2)	(1)	(15)	(15)	(31)	(32)	(29)	(35)	(35)
Income from Continuing Operations	20	15	20	21	22	29	35	41	79	109	140	165	160	150	133	117	130	143	152	169	164	147	72	60	19	14	70	53	95	93	94	113	103	105	105	101	76	76	25	48	44	2	30	(20)	(14)	(257)	(505)	(489)	(502)	(221)	51	62	71	155	140	146	155	70	79	87	87	97	98	80	84	76	63	56	39	34	48	61	89	102	98	101	74	57	91	102	83	85	25	9	36	36	66	68	75	94	105
Income to Minority Interest	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(2)	(2)	(2)	(2)	(3)	(3)	(4)	(4)	(4)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)
Net Income (Common)	20 N/A	15 -26%	20 +34%	21 +7%	21 +2%	29 +33%	35 +22%	41 +17%	78 +92%	108 +38%	139 +29%	164 +18%	159 -3%	149 -6%	132 -11%	116 -12%	129 +11%	142 +10%	151 +7%	167 +11%	163 -3%	146 -11%	70 -52%	58 -18%	17 -71%	12 -27%	68 +446%	51 -25%	93 +85%	91 -2%	92 +1%	111 +21%	101 -9%	103 +2%	103 +0%	99 -4%	74 -26%	74 0%	22 -70%	45 +102%	40 -10%	(2) N/A	27 N/A	(23) N/A	(17) +25%	(260) -1 418%	(508) -96%	(492) +3%	(504) -2%	(222) +56%	49 N/A	61 +23%	70 +15%	154 +120%	138 -10%	145 +5%	154 +6%	69 -56%	78 +13%	86 +10%	86 +1%	96 +12%	97 +1%	78 -19%	83 +6%	75 -10%	63 -17%	55 -12%	38 -30%	33 -13%	47 +43%	60 +28%	88 +46%	101 +15%	97 -4%	100 +3%	72 -27%	56 -23%	90 +61%	101 +12%	82 -19%	84 +3%	24 -72%	8 -67%	36 +352%	35 -2%	65 +87%	66 +2%	73 +11%	93 +26%	105 +13%
EPS (Diluted)	0.19 N/A	0.14 -26%	0.19 +36%	0.19 N/A	0.2 +5%	0.27 +35%	0.34 +26%	0.4 +18%	0.68 +70%	0.86 +26%	1.22 +42%	1.43 +17%	1.39 -3%	1.31 -6%	1.16 -11%	1.02 -12%	1.13 +11%	1.25 +11%	1.32 +6%	1.47 +11%	1.43 -3%	1.28 -10%	0.62 -52%	0.52 -16%	0.16 -69%	0.12 -25%	0.59 +392%	0.45 -24%	0.82 +82%	0.8 -2%	0.8 N/A	0.87 +9%	0.79 -9%	0.8 +1%	0.81 +1%	0.78 -4%	0.58 -26%	0.58 N/A	0.17 -71%	0.35 +106%	0.32 -9%	-0.01 N/A	0.22 N/A	-0.17 N/A	-0.13 +24%	-1.95 -1 400%	-3.82 -96%	-3.7 +3%	-3.79 -2%	-1.67 +56%	0.37 N/A	0.46 +24%	0.52 +13%	1.15 +121%	1.04 -10%	1.09 +5%	1.16 +6%	0.51 -56%	0.59 +16%	0.64 +8%	0.65 +2%	0.73 +12%	0.73 N/A	0.59 -19%	0.63 +7%	0.56 -11%	0.47 -16%	0.41 -13%	0.29 -29%	0.25 -14%	0.36 +44%	0.45 +25%	0.66 +47%	0.76 +15%	0.73 -4%	0.75 +3%	0.55 -27%	0.42 -24%	0.68 +62%	0.76 +12%	0.61 -20%	0.63 +3%	0.18 -71%	0.06 -67%	0.27 +350%	0.26 -4%	0.49 +88%	0.5 +2%	0.55 +10%	0.7 +27%	0.79 +13%

Income Statement Balance Sheet Cash Flow Statement

Molibdenos y Metales SA
SGO:MOLYMET

Income Statement

Earnings Waterfall
Molibdenos y Metales SA

Income Statement
Molibdenos y Metales SA

See Also

Company

Help

Tools

Stocks

Molibdenos y Metales SA SGO:MOLYMET

Income Statement

Earnings Waterfall Molibdenos y Metales SA

Income Statement Molibdenos y Metales SA

See Also

Company

Help

Tools

Stocks

Molibdenos y Metales SA
SGO:MOLYMET

Earnings Waterfall
Molibdenos y Metales SA

Income Statement
Molibdenos y Metales SA