Methanex Corp
TSX:MX

Watchlist Manager
Methanex Corp Logo
Methanex Corp
TSX:MX
Watchlist
Price: 66.86 CAD 1.09% Market Closed
Market Cap: CA$5.2B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-22%
5Y
+19%
10Y
+44%
Operating Income
+
3Y
-24%
5Y
-
10Y
+45%
Net Income
+
3Y
-58%
5Y
-
10Y
-34%

Earnings Waterfall
Methanex Corp

Income Statement
Methanex Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 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
32
30
29
30
29
30
33
34
39
39
34
32
31
32
38
40
41
43
44
44
45
45
45
44
44
44
42
41
38
35
33
30
27
28
28
29
31
32
42
51
62
69
69
67
61
61
58
56
56
52
47
41
37
48
55
64
70
69
74
81
90
92
94
95
95
96
96
94
94
99
104
112
124
131
138
160
165
169
167
151
144
139
138
133
131
128
125
119
117
114
112
113
133
156
179
212
Revenue
1 149
N/A
958
-17%
840
-12%
897
+7%
1 009
+12%
1 170
+16%
1 324
+13%
1 368
+3%
1 420
+4%
1 469
+4%
1 504
+2%
1 593
+6%
1 720
+8%
1 765
+3%
1 763
0%
1 684
-5%
1 658
-2%
1 679
+1%
1 729
+3%
1 900
+10%
2 108
+11%
2 323
+10%
2 328
+0%
2 204
-5%
2 267
+3%
2 329
+3%
2 462
+6%
2 637
+7%
2 314
-12%
1 832
-21%
1 478
-19%
1 225
-17%
1 198
-2%
1 411
+18%
1 614
+14%
1 778
+10%
1 967
+11%
2 119
+8%
2 293
+8%
2 482
+8%
2 608
+5%
2 643
+1%
2 634
0%
2 572
-2%
2 543
-1%
2 541
0%
2 660
+5%
2 811
+6%
3 024
+8%
3 341
+10%
3 399
+2%
3 371
-1%
3 223
-4%
2 832
-12%
2 678
-5%
2 475
-8%
2 226
-10%
2 084
-6%
1 914
-8%
1 897
-1%
1 998
+5%
2 374
+19%
2 575
+8%
2 785
+8%
3 061
+10%
3 212
+5%
3 493
+9%
3 817
+9%
4 483
+17%
4 422
-1%
4 320
-2%
4 042
-6%
3 284
-19%
3 516
+7%
3 180
-10%
2 996
-6%
2 650
-12%
2 920
+10%
3 476
+19%
3 973
+14%
4 415
+11%
4 575
+4%
4 644
+2%
4 578
-1%
4 311
-6%
4 174
-3%
3 976
-5%
3 787
-5%
3 723
-2%
3 601
-3%
3 582
-1%
3 693
+3%
3 720
+1%
3 701
-1%
3 577
-3%
3 569
0%
Gross Profit
Cost of Revenue
(911)
(832)
(749)
(718)
(739)
(788)
(894)
(964)
(1 033)
(1 113)
(1 153)
(1 197)
(1 285)
(1 289)
(1 262)
(1 240)
(1 206)
(1 196)
(1 212)
(1 251)
(1 308)
(1 452)
(1 534)
(1 542)
(1 614)
(1 787)
(1 919)
(2 023)
(1 950)
(1 582)
(1 280)
(1 136)
(1 056)
(1 201)
(1 367)
(1 506)
(1 695)
(1 851)
(1 969)
(2 058)
(1 903)
(2 118)
(2 088)
(2 083)
(1 823)
(2 066)
(2 171)
(2 262)
(1 918)
(2 547)
(2 576)
(2 575)
(2 135)
(2 224)
(2 141)
(1 938)
(1 646)
(1 760)
(1 664)
(1 730)
(1 492)
(1 930)
(2 002)
(2 166)
(2 012)
(2 453)
(2 663)
(2 822)
(3 142)
(3 497)
(3 475)
(3 388)
(2 504)
(3 037)
(2 831)
(2 692)
(2 034)
(2 503)
(2 835)
(3 136)
(3 096)
(3 486)
(3 521)
(3 524)
(3 116)
(3 395)
(3 268)
(3 136)
(2 687)
(2 963)
(2 983)
(3 048)
(2 582)
(2 854)
(2 690)
(2 644)
Gross Profit
238
N/A
126
-47%
91
-28%
179
+96%
270
+50%
383
+42%
430
+12%
404
-6%
387
-4%
356
-8%
351
-1%
395
+13%
434
+10%
476
+10%
501
+5%
444
-11%
452
+2%
484
+7%
517
+7%
649
+26%
800
+23%
870
+9%
794
-9%
661
-17%
652
-1%
542
-17%
543
+0%
614
+13%
364
-41%
251
-31%
198
-21%
89
-55%
142
+59%
210
+48%
247
+18%
272
+10%
272
+0%
268
-1%
324
+21%
424
+31%
705
+66%
524
-26%
545
+4%
489
-10%
720
+47%
475
-34%
489
+3%
548
+12%
1 106
+102%
793
-28%
823
+4%
796
-3%
1 089
+37%
608
-44%
538
-12%
537
0%
579
+8%
324
-44%
250
-23%
167
-33%
506
+204%
444
-12%
573
+29%
618
+8%
1 049
+70%
759
-28%
831
+9%
995
+20%
1 341
+35%
925
-31%
845
-9%
654
-23%
780
+19%
479
-39%
349
-27%
304
-13%
616
+103%
418
-32%
641
+54%
838
+31%
1 318
+57%
1 089
-17%
1 123
+3%
1 054
-6%
1 195
+13%
779
-35%
708
-9%
651
-8%
1 036
+59%
638
-38%
598
-6%
646
+8%
1 138
+76%
847
-26%
887
+5%
926
+4%
Operating Income
Operating Expenses
(114)
(114)
(116)
(115)
(111)
(106)
(99)
(95)
(96)
(93)
(88)
(84)
(79)
(79)
(84)
(87)
(91)
(136)
(139)
(106)
(107)
(107)
(111)
(111)
(112)
(112)
(110)
(110)
(107)
(146)
(149)
(112)
(118)
(124)
(130)
(137)
(137)
(110)
(114)
(145)
(361)
(162)
(161)
(158)
(418)
(144)
(134)
(122)
(571)
(187)
(133)
(142)
(434)
(113)
(169)
(181)
(406)
(136)
(212)
(223)
(510)
(199)
(234)
(230)
(572)
(235)
(237)
(241)
(511)
(271)
(294)
(318)
(640)
(349)
(355)
(358)
(678)
(358)
(361)
(363)
(606)
(365)
(364)
(373)
(703)
(260)
(262)
(376)
(773)
(389)
(394)
(395)
(813)
(397)
(398)
(410)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(131)
0
0
0
(179)
0
0
0
(275)
0
0
0
(124)
0
0
0
(114)
0
0
0
(205)
0
0
0
(244)
0
0
0
(183)
0
0
0
(184)
0
0
0
(247)
0
0
0
(211)
0
0
0
(219)
0
0
0
(244)
0
0
0
(251)
0
0
0
Depreciation & Amortization
(114)
(114)
(117)
(116)
(111)
(106)
(99)
(95)
(96)
(93)
(88)
(84)
(79)
(79)
(84)
(87)
(91)
(95)
(98)
(106)
(107)
(107)
(111)
(111)
(112)
(112)
(110)
(110)
(107)
(113)
(115)
(112)
(118)
(124)
(130)
(138)
(137)
(132)
(136)
(145)
(157)
(162)
(161)
(158)
(149)
(144)
(134)
(122)
(123)
(128)
(133)
(142)
(143)
(155)
(169)
(181)
(195)
(201)
(212)
(223)
(228)
(231)
(234)
(230)
(232)
(235)
(237)
(241)
(245)
(271)
(294)
(318)
(344)
(349)
(355)
(358)
(357)
(358)
(361)
(363)
(363)
(365)
(364)
(373)
(372)
(378)
(380)
(378)
(392)
(389)
(394)
(395)
(386)
(397)
(398)
(410)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(41)
(41)
0
0
0
0
0
0
0
0
0
0
(33)
(33)
0
0
0
0
0
0
22
22
0
(74)
0
0
0
(89)
0
0
0
(174)
(59)
0
0
(167)
42
0
0
(98)
65
0
0
(78)
33
0
0
(96)
0
0
0
(84)
0
0
0
(112)
0
0
0
(74)
0
0
0
(32)
0
0
0
(111)
118
118
0
(137)
0
0
0
(177)
0
0
0
Operating Income
125
N/A
12
-91%
(25)
N/A
64
N/A
158
+148%
277
+75%
331
+20%
309
-7%
290
-6%
263
-9%
263
N/A
311
+18%
356
+14%
397
+12%
417
+5%
358
-14%
360
+1%
348
-4%
378
+9%
543
+44%
693
+28%
763
+10%
683
-11%
550
-19%
540
-2%
430
-20%
433
+1%
504
+16%
257
-49%
104
-59%
49
-53%
(23)
N/A
24
N/A
86
+255%
116
+35%
134
+16%
135
+0%
158
+18%
210
+33%
279
+33%
344
+23%
362
+5%
384
+6%
331
-14%
302
-9%
331
+10%
355
+7%
426
+20%
535
+26%
606
+13%
690
+14%
654
-5%
655
+0%
495
-24%
368
-26%
356
-3%
173
-51%
188
+9%
38
-80%
(56)
N/A
(4)
+93%
245
N/A
339
+38%
388
+14%
477
+23%
524
+10%
593
+13%
754
+27%
830
+10%
654
-21%
551
-16%
336
-39%
140
-58%
130
-7%
(6)
N/A
(54)
-800%
(62)
-15%
60
N/A
281
+366%
475
+69%
712
+50%
724
+2%
759
+5%
680
-10%
493
-28%
519
+5%
446
-14%
274
-39%
264
-4%
248
-6%
204
-18%
250
+23%
325
+30%
450
+39%
489
+8%
516
+6%
Pre-Tax Income
Interest Income Expense
(13)
(13)
(12)
(15)
(19)
9
6
5
(25)
(25)
(25)
(24)
(24)
(28)
(33)
(30)
(31)
(32)
(29)
(32)
(35)
(33)
(24)
(20)
(17)
(23)
(21)
(26)
(28)
(27)
(36)
(32)
(28)
(24)
(26)
(30)
(28)
(26)
(34)
(44)
(60)
(77)
(78)
(72)
(61)
(55)
(44)
(37)
(29)
(18)
(17)
(28)
(35)
(48)
(50)
(29)
(25)
(22)
(34)
(52)
(66)
(54)
(30)
(19)
(6)
1
(11)
(16)
(18)
(29)
(38)
(44)
(69)
(81)
(93)
(126)
(135)
(137)
(111)
(79)
(46)
(33)
(46)
(37)
(28)
(11)
(5)
32
22
5
8
5
(82)
(120)
(160)
(261)
Non-Reccuring Items
(11)
(11)
(11)
0
(115)
(115)
(115)
(155)
(179)
(179)
(179)
(139)
0
0
0
(29)
(41)
0
0
(12)
0
0
0
0
0
0
0
0
(33)
0
0
(33)
0
0
0
22
22
0
0
0
0
0
(4)
(65)
(362)
(362)
(409)
(348)
(59)
0
34
34
42
0
65
65
65
0
33
33
33
0
0
0
0
0
0
0
0
0
0
0
50
60
60
60
10
0
0
0
0
0
0
116
118
0
0
0
0
0
0
6
37
45
65
71
Total Other Income
0
0
0
0
27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
101
N/A
(13)
N/A
(48)
-284%
49
N/A
51
+5%
170
+231%
222
+31%
159
-29%
86
-46%
59
-32%
59
+0%
148
+151%
332
+124%
369
+11%
384
+4%
299
-22%
288
-4%
316
+10%
350
+11%
499
+43%
658
+32%
731
+11%
659
-10%
530
-20%
523
-1%
407
-22%
412
+1%
479
+16%
196
-59%
77
-61%
13
-83%
(88)
N/A
(4)
+96%
63
N/A
90
+44%
127
+40%
129
+1%
133
+3%
176
+33%
235
+34%
284
+21%
285
+0%
303
+6%
195
-36%
(120)
N/A
(85)
+29%
(98)
-15%
41
N/A
447
+993%
589
+32%
707
+20%
660
-7%
662
+0%
447
-32%
383
-14%
393
+3%
213
-46%
166
-22%
37
-78%
(76)
N/A
(38)
+51%
191
N/A
309
+61%
369
+19%
471
+28%
524
+11%
583
+11%
739
+27%
812
+10%
625
-23%
512
-18%
291
-43%
121
-59%
109
-10%
(40)
N/A
(120)
-203%
(187)
-57%
(76)
+59%
170
N/A
395
+133%
666
+69%
691
+4%
713
+3%
759
+6%
582
-23%
508
-13%
442
-13%
306
-31%
286
-7%
253
-11%
212
-16%
261
+23%
280
+7%
376
+34%
393
+5%
326
-17%
Net Income
Tax Provision
(29)
(2)
9
(5)
(25)
(52)
(71)
(76)
(85)
(85)
(81)
(89)
(95)
(104)
(108)
(116)
(122)
(111)
(126)
(140)
(175)
(218)
(193)
(154)
(147)
(112)
(114)
(134)
(27)
9
29
59
4
(17)
(25)
(32)
(35)
(31)
(42)
(55)
(56)
(57)
(56)
(21)
85
84
96
57
(70)
(110)
(155)
(151)
(155)
(96)
(69)
(61)
(11)
(7)
14
34
9
(38)
(48)
(54)
(96)
(103)
(127)
(173)
(154)
(118)
(91)
(31)
(5)
(5)
32
46
62
42
(19)
(78)
(110)
(122)
(129)
(135)
(120)
(92)
(74)
(23)
(1)
7
21
(7)
(30)
(60)
(58)
(51)
Income from Continuing Operations
71
(15)
(39)
44
26
118
151
83
1
(26)
(22)
59
236
266
276
183
166
205
224
359
483
512
466
376
376
296
298
344
169
86
42
(29)
1
45
65
94
94
101
134
180
228
227
247
173
(35)
(1)
(2)
98
377
479
552
510
506
351
314
332
202
159
51
(42)
(28)
153
261
315
375
421
456
566
658
507
421
260
116
104
(7)
(74)
(125)
(35)
150
317
556
569
584
625
462
416
367
283
284
260
233
255
250
315
335
274
Income to Minority Interest
0
0
0
0
0
0
0
0
0
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
1
2
2
2
(5)
(17)
(27)
(38)
(46)
(38)
(34)
(29)
(27)
(37)
(48)
(65)
(67)
(60)
(52)
(33)
(16)
(8)
(2)
9
11
14
16
(11)
(32)
(42)
(59)
(68)
(76)
(89)
(89)
(68)
(43)
(20)
(29)
(32)
(36)
(47)
(31)
(40)
(54)
(62)
(74)
(72)
(69)
(111)
(108)
(121)
(141)
(101)
(110)
(93)
(88)
(102)
(86)
(93)
(83)
(61)
Net Income (Common)
71
N/A
(15)
N/A
(39)
-166%
44
N/A
26
-40%
118
+346%
151
+28%
83
-45%
1
-98%
(26)
N/A
(22)
+16%
59
N/A
236
+303%
266
+12%
276
+4%
183
-34%
166
-9%
205
+24%
224
+9%
359
+60%
483
+34%
512
+6%
466
-9%
376
-19%
376
0%
296
-21%
298
+1%
344
+16%
169
-51%
86
-49%
42
-51%
(29)
N/A
1
N/A
46
+6 500%
67
+44%
96
+44%
96
0%
104
+8%
129
+25%
163
+26%
201
+24%
189
-6%
201
+6%
136
-32%
(68)
N/A
(30)
+56%
(28)
+6%
62
N/A
329
+435%
414
+26%
485
+17%
449
-7%
455
+1%
318
-30%
298
-6%
325
+9%
201
-38%
169
-16%
61
-64%
(28)
N/A
(13)
+56%
142
N/A
229
+61%
273
+19%
316
+16%
353
+12%
381
+8%
476
+25%
569
+19%
439
-23%
378
-14%
240
-37%
88
-63%
72
-18%
(43)
N/A
(121)
-182%
(157)
-30%
(75)
+52%
97
N/A
255
+164%
482
+89%
496
+3%
515
+4%
513
0%
354
-31%
295
-17%
227
-23%
182
-20%
174
-4%
167
-4%
146
-13%
152
+5%
164
+8%
223
+36%
252
+13%
214
-15%
EPS (Diluted)
0.46
N/A
-0.13
N/A
-0.3
-131%
0.35
N/A
0.21
-40%
0.91
+333%
1.16
+27%
0.69
-41%
0.01
-99%
-0.2
N/A
-0.17
+15%
0.47
N/A
1.92
+309%
2.19
+14%
2.32
+6%
1.55
-33%
1.4
-10%
1.81
+29%
2.03
+12%
3.32
+64%
4.41
+33%
4.85
+10%
4.52
-7%
3.74
-17%
3.68
-2%
3.03
-18%
3.13
+3%
3.65
+17%
1.78
-51%
0.93
-48%
0.44
-53%
-0.31
N/A
0.01
N/A
0.5
+4 900%
0.72
+44%
1.04
+44%
1.03
-1%
1.11
+8%
1.35
+22%
1.72
+27%
2.13
+24%
1.99
-7%
2.1
+6%
1.44
-31%
-0.73
N/A
-0.31
+58%
-0.29
+6%
0.63
N/A
3.41
+441%
4.28
+26%
5
+17%
4.73
-5%
4.73
N/A
3.45
-27%
3.26
-6%
3.57
+10%
2.2
-38%
1.87
-15%
0.67
-64%
-0.31
N/A
-0.14
+55%
1.59
N/A
2.6
+64%
3.18
+22%
3.64
+14%
4.19
+15%
4.65
+11%
6
+29%
7.03
+17%
5.67
-19%
4.91
-13%
3.14
-36%
1.14
-64%
0.94
-18%
-0.56
N/A
-1.58
-182%
-2.06
-30%
-0.97
+53%
1.26
N/A
3.34
+165%
6.33
+90%
6.71
+6%
7.11
+6%
7.29
+3%
4.93
-32%
4.28
-13%
3.33
-22%
2.69
-19%
2.57
-4%
2.47
-4%
2.15
-13%
2.25
+5%
2.42
+8%
3.29
+36%
3.71
+13%
2.76
-26%

See Also

Summary
MX intrinsic value, competitors valuation, and company profile.
DCF Valuation
MX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MX stock valuation using valuation multiples.
Wall Street Estimates
MX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 312,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.