Frontierby eninvs

Язык: EN · RU

← Компания

MX_GMEXICO 2025-06-30 H1 — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Дата публикации отчёта: Не сохранена для этого периода — укажите financial_report_date в строке (EDGAR filingDate, KASE change_date или manual_catalog).

Full financial report: Ссылка

PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/MX_GMEXICO/2025-06-30_Q2_RF_EN_2025_2Q.pdf

Чтобы заново выполнить поиск форм и превью из PDF, откройте эту ссылку Основная ссылка запускает пересчёт в фоне: панель статуса, затем готовая страница. Тяжёлый режим с refresh по умолчанию тоже в фоне (иначе прокси даёт 502). &sync=1 — только для одного долгого синхронного ответа (не рекомендуется). Можно ?refresh=1, ?recalc=1, ?nocache=1 или ?recompute=1. (дождаться в браузере: синхронное обновление)

Сопоставление метрик (значение → evidence)

Значения метрик приведены к единицам дашборда, где это применимо; в колонке evidence — сохранённый фрагмент из текстового слоя PDF или OCR на этапе извлечения.

MetricValueEvidence / page extract
Выручка8 430Row: Infrastructure Division. - At the end of 2Q25, net accumulated revenues reached US$342 million, and EBITDA · dashboard=8,430.000 mln · pages 7 — [PL page 7] Infrastructure Division. - At the end of 2Q25, net accumulated revenues reached US$342 million, and EBITDA |
Опер. прибыль3 761Row: Infrastructure Division. - At the end of 2Q25, net accumulated revenues reached US$342 million, and EBITDA · dashboard=3,761.000 mln · pages 7 — [PL page 7] Infrastructure Division. - At the end of 2Q25, net accumulated revenues reached US$342 million, and EBITDA |
Аморт. и износ819Row: da (mln USD, batch apply) · dashboard=819.000 mln — [DeepSeek] da (mln USD, batch apply)
EBITDA4 580Row: computed as operating_profit + da · dashboard=4,580.000 mln — computed as operating_profit + da
Чистая прибыль2 104.74Row: net_profit (mln USD, batch apply) · dashboard=2,104.738 mln — [DeepSeek] net_profit (mln USD, batch apply)
Cash9 006.73Row: cash (mln USD, batch apply) · dashboard=9,006.730 mln — [DeepSeek] cash (mln USD, batch apply)
Debt short0Row: Could not select balance sheet table · dashboard=0.000 mln — [BS] Could not select balance sheet table
Debt long0Row: Could not select balance sheet table · dashboard=0.000 mln — [BS] Could not select balance sheet table
Чистый долг-9 006.73Компоненты: краткосрочный долг 0 + долгосрочный 0 + прочие фин. обязательства 0 + доля НКУ 0 − денежные средства 9 006.73 = чистый долг -9 006.73.Row: net_debt (mln USD, batch apply) · dashboard=-9,006.730 mln — [DeepSeek] net_debt (mln USD, batch apply)
Операц. ДДС2 460.29Row: operating_cash_flow (mln USD, batch apply) · dashboard=2,460.291 mln — [DeepSeek] operating_cash_flow (mln USD, batch apply)
Инвест. ДДС-1 176.61Row: investing_cash_flow (mln USD, batch apply) · dashboard=-1,176.606 mln — [DeepSeek] investing_cash_flow (mln USD, batch apply)
Активы35 965.81Row: total_assets (mln USD, batch apply) · dashboard=35,965.806 mln — [DeepSeek] total_assets (mln USD, batch apply)
Капитал19 703.49Row: total_equity (mln USD, batch apply) · dashboard=19,703.486 mln — [DeepSeek] total_equity (mln USD, batch apply)

Проверки финансовой согласованности · Предупреждения

Балансовое тождество (A = L + E)TA (35,966) ≈ TL (16,262) + TE (19,703); residual +0 within 1%.
Формула чистого долгаnet_debt -9,007 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -9,007.
EBITDA = OP + D&AEBITDA (4,580) ≈ OP (3,761) + D&A (819) = 4,580.
Чистая прибыль vs операционнаяNet profit (2,105) sits within a plausible band vs operating profit (3,761).
Денежные средства ≤ активовCash (9,007) ≤ total assets (35,966).
Изменение долга против предыдущего периодаTotal interest-bearing debt fell 100% vs prior period (9,631 → 0). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).

Statement pages (discovery)

FormPages
P&L6, 7, 8
BS7, 8, 9
CF7, 8, 9

Превью страниц и восстановленные таблицы

Подсветка Жёлтая строка — совпадение с evidence; оранжевая ячейка — точное число, взятое для метрики (наведите на строку). Выручка Опер. прибыль Аморт. и износ EBITDA Чистая прибыль cash debt_short debt_long Активы Капитал Операц. ДДС Инвест. ДДС

Зелёная / янтарная / красная полоса у подписи строки — итог/субитог, где сумма детальных строк сравнивается с числом в отчёте (эвристика). Под каждой таблицей — список проверок (Σ строк vs отчёт, статус).

P&L

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Выручка8 430
Опер. прибыль3 761
EBITDA4 580
Чистая прибыль2 104.74
Аморт. и износ819

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

P&L — PDF page 6
Скан страницы PDF — P&L — 6
P&L PDF page 6

Camelot table (pages 6, primary page 6).

#Joined labelLine item
0S ECOND QUARTER RESULTS 2025S ECOND QUARTER RESULTS 2025
1Relevant EventsRelevant Events
2Transportation DivisionTransportation Division
3The Transportation Division totaled revenues of US$853 million during the 2Q25—3.3% below 2024—and anThe Transportation Division totaled revenues of US$853 million during the 2Q25—3.3% below
4EBITDA of US$376 million—2.4% above the same period of 2024.EBITDA of US$376 million—2.4% above the same period of 2024.
5V olume. - Transported volumes during 2Q25 dropped 6.5% compared to the same period of 2024, totaling 491,275V olume. - Transported volumes during 2Q25 dropped 6.5% compared to the same period of 2024, totalin
6carloads, and 1.4% higher than in 1Q25. Within this increase in volumes, the automotive segment stands out withcarloads, and 1.4% higher than in 1Q25. Within this increase in volumes, the automotive segment stan
7a 19.6% increase in carloads.a 19.6% increase in carloads.
8S egments with the highest revenue growth in peso terms:S egments with the highest revenue growth in peso terms:
9G rowth in the Automotive Segment. - The segment showed growth of 24% in revenues and 29% in NTK, as a resultG rowth in the Automotive Segment. - The segment showed growth of 24% in revenues and 29% in NTK, as
10of longer routes to the border and better equipment availability. The improvement in network fluidity has allowedof longer routes to the border and better equipment availability. The improvement in network fluidit
11us to gain market share in Exports to the U.S. vs. ships and other railroads.us to gain market share in Exports to the U.S. vs. ships and other railroads.
12G rowth in the Minerals Segment. - The segment showed 19% growth in revenues due to increased imports andG rowth in the Minerals Segment. - The segment showed 19% growth in revenues due to increased impo
13longer routes hauled vs. 2024.longer routes hauled vs. 2024.
14G rowth in the Agriculture Segment. - The segment showed 12% growth in revenues as imports of grain carouselG rowth in the Agriculture Segment. - The segment showed 12% growth in revenues as imports of grain
15trains have increased, offsetting domestic drought-related harvests. We are recovering from the drop due to frosttrains have increased, offsetting domestic drought-related harvests. We are recovering from the drop
16in the U.S. in first quarter and will continue to recover throughout the year.in the U.S. in first quarter and will continue to recover throughout the year.
1766

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

P&L — PDF page 7
Скан страницы PDF — P&L — 7
P&L PDF page 7

Camelot table (pages 7, primary page 7).

#Joined labelLine iteminvestment
0Infrastructure DivisionInfrastructure Division
1Infrastructure Division. - At the end of 2Q25, net accumulated revenues reached US$342 million, and EBITDAInfrastructure Division. - At the end of 2Q25, net accumulated revenues reached US$342
2totaled US$161 million, with decreases of 11.9% and 29.8%, respectively, compared to the same period of 2024.totaled US$161 million, with decreases of 11.9% and 29.8%, respectively, compared to the same period
3This was due to the impact of the temporary suspension of 4 rigs and negative foreign exchange effects inThis was due to the impact of the temporary suspension of 4 rigs and negative foreign
4businesses with the MXN as their functional currency, partially offset by the operation of the Fenicias Wind Farm inbusinesses with the MXN as their functional currency, partially offset by the operation of the Fenic
5Energy, and the integration of the new K8+Puebla portfolio into the operations of GM Inmobiliaria (PlaniGrupo).Energy, and the integration of the new K8+Puebla portfolio into the operations of GM Inmobiliaria (P
6The Division's EBITDA margin reached 47.0%.The Division's EBITDA margin reached 47.0%.
7P ower Generation. – As of the 2Q25, revenues totaled US$157 million, and EBITDA reached US$81 million,Power Generation. – As of the 2Q25, revenues totaled US$157 million, and EBITDA reached
8representing variations of +17.3% and +3.9%, respectively vs. 2024. This was mainly because the "La Caridad"representing variations of +17.3% and +3.9%, respectively vs. 2024. This was mainly beca
9combined cycle plant achieved higher revenues and the "Fenicias" wind farm recorded sales of 389.1 GWh of energy,combined cycle plant achieved higher revenues and the "Fenicias" wind farm recorded sales of 389.1 G
10totaling US$20 million in EBITDA by the end of 2Q25. This wind farm has been supplying electric energy to IMMSA'stotaling US$20 million in EBITDA by the end of 2Q25. This wind farm has been supplying electric ener
11mining and smelting operations since August 1st, 2024. We are currently evaluating several investmentmining and smelting operations since August 1st, 2024. We are currently evaluating severinvestment
12opportunities for this business unit through M&A activities or building Clean Energy Generation capabilities.opportunities for this business unit through M&A activities or building Clean Energy Generation capa
13P erforadora Mexico (PEMSA). - Accumulated revenues at the end of 2Q25 were US$42 million and EBITDA reachedPerforadora Mexico (PEMSA). - Accumulated revenues at the end of 2Q25 were US$42 million and EBITDA r
14US$7 million, translating into increases of 63.7% and 89.3%, respectively, vs. the previous year. This was due toUS$7 million, translating into increases of 63.7% and 89.3%, respectively, vs. the previous year. T
15the temporary suspension of 4 jack-up rigs (Chihuahua, Zacatecas, Campeche and Tabasco) and adjustment ofthe temporary suspension of 4 jack-up rigs (Chihuahua, Zacatecas, Campeche and Tabasco) and adjust
16daily quotas. The Veracruz and Tamaulipas modular platforms have operated throughout the year with efficienciesdaily quotas. The Veracruz and Tamaulipas modular platforms have operated throughout the year with e
17of 99.95%.of 99.95%.
18PEMEX is going through a restructuring period which has resulted in significant debt to suppliers and reducedPEMEX is going through a restructuring period which has resulted in significant debt to
19revenues. IN the case of these four jack-up rigs, given PEMEX´s current situation and the lack of payments torevenues. IN the case of these four jack-up rigs, given PEMEX´s current situation and
20suppliers, it is more favorable for us to keep them under temporary shutdown than operating.suppliers, it is more favorable for us to keep them under temporary shutdown than operating.
21R eal estate. – By the end of the 2Q25, revenues totaled US$46 million, and EBITDA reached US$30 million,Real estate. – By the end of the 2Q25, revenues totaled US$46 million, and EBITDA reac
22translating into increases of 21.6% and 26.3%, respectively, vs. the previous year; this was due to the incorporationtranslating into increases of 21.6% and 26.3%, respectively, vs. the previous year; this was due to
23of the new K8+Puebla portfolio (9 venues) in September 2024, an increase in rents, and 94.3% occupancy.of the new K8+Puebla portfolio (9 venues) in September 2024, an increase in rents, and
24Variations vs. 2024 in MXN resulted in +42.1% in revenues and +42.3% in EBITDA.Variations vs. 2024 in MXN resulted in +42.1% in revenues and +42.3% in EBITDA.
25C onstruction and Engineering. - At the end of 2Q25, accumulated revenues totaled US$64 million and EBITDAConstruction and Engineering. - At the end of 2Q25, accumulated revenues totaled US$64 m
26US$13 million, representing variations of -0.7% and -5.3%, respectively vs. 2024. Variations in results areUS$13 million, representing variations of -0.7% and -5.3%, respectively vs. 2024. Variati
27attributable to the completion of construction projects and exchange rate effects. Variations vs. 2024 in MXNattributable to the completion of construction projects and exchange rate effects. Variat
28resulted in +14.1% in revenues and +2.7% in EBITDA.resulted in +14.1% in revenues and +2.7% in EBITDA.
29H ighways. - By the end of 2Q25, accumulated revenues totaled US$34 million, and EBITDA reached US$23 million,Highways. - By the end of 2Q25, accumulated revenues totaled US$34 million, and EBITDA reached US$23
30representing variations of -7.6% and -5.7%, respectively, vs. the previous year due to F/X effects. The dailyrepresenting variations of -7.6% and -5.7%, respectively, vs. the previous year due to
31equivalent traffic reached 22,623 units, 3.1% higher than in 2024. Variations vs. 2024 in MXN resulted in +8.4% inequivalent traffic reached 22,623 units, 3.1% higher than in 2024. Variations vs. 2024 in MXN result
32revenues and +10.8% in EBITDA.revenues and +10.8% in EBITDA.

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

BS

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Cash9 006.73
Debt Short0
Debt Long0
Активы35 965.81
Капитал19 703.49
Чистый долг-9 006.73

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

BS — PDF page 7
Скан страницы PDF — BS — 7
BS PDF page 7

No Camelot table — OCR (v8) below.

v8 OCR page 7: empty rows.

BS — PDF page 8
Скан страницы PDF — BS — 8
BS PDF page 8

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 8 (12 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#Joined labelColumn 2Column 3Column 4Column 5
0SECOND QUARTER RESULTS 2025 GrupoMexico
1(ussooo)112
2Grupo Mexico003293233-3293233
3Americas Mining Corporation001222830-1222830
4Southern Copper Corporation6256462674822240103712737851
5Asarco008215982.159
6GMexico Transportes10638771278580425591236021
7GFM - Ferromex396616379.871241273138598
8Ferrosur0025983-25983
9Florida East Coast188981746325213-7750
10Mexico Proyectos y Desarrollos90393195752863109894419
11Grupo Mexico_(Consolidated)863978593816649006730374934

CF

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Операц. ДДС2 460.29
Инвест. ДДС-1 176.61

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

CF — PDF page 7
Скан страницы PDF — CF — 7
CF PDF page 7

No Camelot table — OCR (v8) below.

v8 OCR page 7: empty rows.

CF — PDF page 8
Скан страницы PDF — CF — 8
CF PDF page 8

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 8 (12 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#Joined labelColumn 2Column 3Column 4Column 5
0SECOND QUARTER RESULTS 2025 GrupoMexico
1(ussooo)112
2Grupo Mexico003293233-3293233
3Americas Mining Corporation001222830-1222830
4Southern Copper Corporation6256462674822240103712737851
5Asarco008215982.159
6GMexico Transportes10638771278580425591236021
7GFM - Ferromex396616379.871241273138598
8Ferrosur0025983-25983
9Florida East Coast188981746325213-7750
10Mexico Proyectos y Desarrollos90393195752863109894419
11Grupo Mexico_(Consolidated)863978593816649006730374934

Formulas used