FIBRA Macquarie México
DBMBF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,569 | $4,090 | $4,077 | $3,848 |
| % Growth | 11.7% | 0.3% | 6% | – |
| Cost of Goods Sold | $1,125 | $1,005 | $654 | $610 |
| Gross Profit | $3,443 | $3,085 | $3,424 | $3,238 |
| % Margin | 75.4% | 75.4% | 84% | 84.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $127 | $88 | $90 | $71 |
| SG&A Expenses | $127 | $88 | $104 | $84 |
| Sales & Mktg Exp. | $0 | $0 | $13 | $14 |
| Other Operating Expenses | $0 | $0 | -$4 | -$5 |
| Operating Expenses | $127 | $88 | $275 | $255 |
| Operating Income | $3,316 | $2,997 | $3,525 | $8,602 |
| % Margin | 72.6% | 73.3% | 86.5% | 223.6% |
| Other Income/Exp. Net | $8,837 | $1,024 | -$386 | $4,771 |
| Pre-Tax Income | $12,152 | $4,021 | $2,840 | $7,801 |
| Tax Expense | -$13 | -$1 | -$0 | $5 |
| Net Income | $11,924 | $3,967 | $2,848 | $7,792 |
| % Margin | 261% | 97% | 69.8% | 202.5% |
| EPS | 15.09 | 4.98 | 3.74 | 10.23 |
| % Growth | 203% | 33.2% | -63.4% | – |
| EPS Diluted | 15.09 | 4.98 | 3.74 | 10.23 |
| Weighted Avg Shares Out | 790 | 797 | 761 | 761 |
| Weighted Avg Shares Out Dil | 790 | 797 | 761 | 761 |
| Supplemental Information | – | – | – | – |
| Interest Income | $29 | $46 | $23 | $12 |
| Interest Expense | $1,068 | $915 | $962 | $910 |
| Depreciation & Amortization | $11 | $3 | $4 | $4 |
| EBITDA | $13,231 | $4,939 | $3,529 | $8,606 |
| % Margin | 289.6% | 120.8% | 86.6% | 223.7% |