Frontierby eninvs

Language: EN · RU

← Company

MX_CARSO 2026-03-31 Q1 — report review

Status: PARTIAL; Currency: MXN; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Report (PDF)

PDF: Open the filing PDF (primary document)

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue44 107.22Row: revenue (mln MXN, batch apply) · dashboard=44,107.216 mln — [DeepSeek] revenue (mln MXN, batch apply)
Operating profit2 950.54Row: operating_profit (mln MXN, batch apply) · dashboard=2,950.538 mln — [DeepSeek] operating_profit (mln MXN, batch apply)
D&A0Row: identity: EBITDA - operating profit on this row [rgap] · dashboard=0.000 mln — identity: EBITDA - operating profit on this row [rgap]
EBITDA2 950.54Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=2,950.538 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Net profit1 523.7Row: net_profit (mln MXN, batch apply) · dashboard=1,523.704 mln — [DeepSeek] net_profit (mln MXN, batch apply)
Cash22 475.22Row: cash (mln MXN, batch apply) · dashboard=22,475.219 mln — [DeepSeek] cash (mln MXN, batch apply)
Debt short18 998.82Row: debt_short (mln MXN, batch apply) · dashboard=18,998.824 mln — [DeepSeek] debt_short (mln MXN, batch apply)
Debt long21 019.94Row: debt_long (mln MXN, batch apply) · dashboard=21,019.940 mln — [DeepSeek] debt_long (mln MXN, batch apply)
Net debt17 543.54Components: short debt 18 998.82 + long debt 21 019.94 + other financial liab. 0 + NCI 0 − cash 22 475.22 = net debt 17 543.54.Row: net_debt (mln MXN, batch apply) · dashboard=17,543.545 mln — [DeepSeek] net_debt (mln MXN, batch apply)
Operating CF-357.56Row: BMV-XBRL [520000] statement of cash flows, accumulated-current column, MXN/1e6; https://www.eng.carso.com.mx/ (Reportes Trimestrales) · dashboard=-357.559 mln — [2026-03-31_Q1_grupo-carso-report-q1-2026.pdf] BMV-XBRL [520000] statement of cash flows, accumulated-current column, MXN/1e6; https://www.e …
Investing CF-2 400.97Row: BMV-XBRL [520000] statement of cash flows, accumulated-current column, MXN/1e6; https://www.eng.carso.com.mx/ (Reportes Trimestrales) · dashboard=-2,400.968 mln — [2026-03-31_Q1_grupo-carso-report-q1-2026.pdf] BMV-XBRL [520000] statement of cash flows, accumulated-current column, MXN/1e6; https://www.e …
Assets252 911.14Row: total_assets (mln MXN, batch apply) · dashboard=252,911.140 mln — [DeepSeek] total_assets (mln MXN, batch apply)
Equity135 449.84Row: total_equity (mln MXN, batch apply) · dashboard=135,449.841 mln — [DeepSeek] total_equity (mln MXN, batch apply)

Net debt structure (leases included, IFRS 16)

Short-term debt (incl. ST leases)18 999
Long-term debt (incl. LT leases)21 020
− Cash & equivalents22 475
Net debt17 544

Net debt / LTM EBITDA: 1.0x

EBITDA → net profit bridge

EBITDA2 9516.7% of revenue
− D&A0
= Operating profit (EBIT)2 951 6.7% of revenue
− Net finance costs, tax and other — derived1 427
= Net profit1 5243.5% of revenue

The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (252,911) ≈ TL (117,461) + TE (135,450); residual +0 within 1%.
Net debt formulanet_debt 17,544 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 17,544.
EBITDA = OP + D&AEBITDA (2,951) ≈ OP (2,951) + D&A (0) = 2,951.
Net profit vs operating profitNet profit (1,524) sits within a plausible band vs operating profit (2,951).
Cash ≤ total assetsCash (22,475) ≤ total assets (252,911).

Statement pages (discovery)

FormPages
P&L4, 5, 6
BS2, 3, 4
CF7, 8, 9

Statement previews & reconstructed tables

Embedded PDF thumbnails and Camelot reconstruction are omitted in the default view to avoid gateway timeouts and huge HTML. Open full previews & tables (?heavy=1).

Formulas used