TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company"), announced today its consolidated financial results for the fourth quarter 2024. The figures presented in this report are expressed in nominal Mexican Pesos (Ps.) unless otherwise noted, presented and approved by the Board of Directors, prepared in accordance with IFRS, and may include minor differences due to rounding.

Message from the Chairman

I am pleased to share a comprehensive perspective on our many achievements in 2024 and outline our vision that will guide BeFra in the years to come.

2024 was a year filled with achievements. We maintained our growth momentum with double-digit revenue growth of 11.1% in the last quarter compared to the previous year. Jafra Mexico was a key driver of this success, achieving remarkable 22.2% growth in the same period. Also, noteworthy was the performance of Betterware Mexico, which, despite persistent market challenges, including a slowdown in durable-goods consumption trends in Mexico, delivered revenue results 1.5% above the same quarter last year. Thanks to a strong Q4, BeFra concluded 2024 with a 8.4% revenue growth compared to 2023, with both companies contributing growth; Jafra Mexico grew 13.0% while Betterware Mexico grew 4.6%. We faced temporary challenges in profitability, but despite those we generated $2,775M in EBITDA, which was 2.0% above 2023. This was primarily driven by Jafra Mexico with a 15.5% increase in EBITDA, partially offset by Betterware Mexico, where EBITDA declined 9.6%, due to temporary challenges in the international supply chain during the second half of the year. However, we see this as a temporary situation; and expect Betterware Mexico's EBITDA to return to historical levels during 2025.

2025 will be a year of significant milestones for BeFra.

  • Betterware Mexico's 30th anniversary – this is a significant milestone that reflects a long history of constant growth. We achieved a remarkable 17.9% CAGR in revenue and of 19.4% CAGR for EBITDA for the last 23 years (2001 -2024, and 2000 the year when I acquired the company), with a notable 14.2% CAGR in revenue and of 8.8% CAGR in EBITDA for the years that followed the Covid-19 pandemic (2019-2024). We also substantially expanded our Associate base from 5K in 2001, to 675K in 2024, reaching an estimate of 8M Mexican households today. This success underscores our steadfast commitment to delight our customers and empower our entrepreneurs. And Betterware Mexico still has ample room to grow, with only a 4.0% estimated share of the household product market, meaning we are ready for the next years of growth.
  • 5 years since our U.S. IPO – A period that has seen continued and even accelerated growth. Since our U.S. IPO, we multiplied BeFra's revenue 4.6x, representing 35.5% CAGR (going from ~$3,000M in 2019 to ~$14,000M pesos in 2024). During that time, we multiplied our EBITDA by 3.3x, representing a 26.7% CAGR, despite significant disruptions in Betterware Mexico's value chain. In addition, the value of BeFra's assets has increased 2.4x, and we've consistently paid dividends totaling ~$4,800M. Much of this growth and value creation was driven primarily by Betterware Mexico's organic growth, although complemented by the strategic acquisition of Jafra, which has not only strengthened our growth trajectory, but also diversified our portfolio and risk. At the same time, we have been able to leverage our expertise and business model to substantially grow Jafra.
  • 3 years since the acquisition of Jafra – a move that brought a valuable brand and increased our category diversification. After 15 years of 0% growth, Jafra has thrived under our leadership. From 2021 to 2024, we multiplied Jafra's sales by 1.4x and profitability by 1.6x, achieving 12.1% and 14.9% CAGRs respectively, while expanding its EBITDA margins from 13.0% to 20.7% for Jafra Mexico.

These milestones underscore the breadth and depth of our successful journey, reflecting our commitment to delivering long-term value creation and sustained growth across our brands.

Looking ahead, we continue our transformational path for BeFra. For Betterware Mexico, we will continue calibrating and optimizing our proven business model to enhance operational efficiency and scalability. For Jafra Mexico, we aim to continue employing this model, while we discover new learnings and avenues of growth in the large and vibrant beauty market in Mexico. For both, we will continue to explore Operational and Commercial Synergies that can drive our growth and profitability further. At the group level, we will continue focusing on executing successful international expansions, accelerating both brands in the United States and Latin America region, while exploring adjacent brands and categories that complement our portfolio, just as we did with Jafra. To sustain our momentum, we continue focusing on: innovation, business intelligence, and technology, anchored by a strong sense of purpose. These elements enable us to adapt and thrive in a constantly evolving world while remaining true to our core values.

As we report our Q4 and FY 2024 results, we are proud to highlight the progress we have made across different metrics, from revenue growth, to profitability, to shareholder returns, and the very positive impact on millions of entrepreneurs who trust our model and benefit from it. This year will not only be a celebration of our achievements, but also another important step in our sustained growth and strategic transformation.

Luis G. Campos

Chairman of the Board

Important notes on the financial statements:

  1. In February 2025, BeFra's management in conjunction with the external auditor (PwC) determined a restatement with no effect on net revenues, EBITDA or net income related to a financial statement misclassification. The underlying issue originated from Jafra Mexico, where certain production-related labor and indirect manufacturing costs were incorrectly classified as administrative and distribution expenses instead of cost of goods sold, affecting the fiscal year 2022 (starting from Q2 2022) and subsequent periods. While this misclassification impacted gross margin, it had no effect on net revenues, EBITDA or net income. The financial information presented herein and going forward reflects the corrected classification and previously issued financial statements and the related audit opinion from fiscal year-end 2022 and 2023 should not be relied upon. This misclassification is considered material, due to the amount that has been reclassified ($433.7M pesos in 2024), necessitating a restatement of previously issued financial statements, which we lay out in the final section by the end of this document.

    The restated financial statements for the year ended December 31, 2023 will be issued in connection with the issuance of the 2024 financial statements.
  2. As a result of the necessary restatement described above, an additional adjustment is being made to the financial statements for fiscal year 2023 and first three quarters of 2024. This adjustment is being carried out as a best practice, given that the amount is not material. Specifically, the net adjustment of $10.1M pesos involves additional expense in interest expense and depreciation associated to the lease accounting, offseted by the relating deferred income tax of Jafra Mexico's offices in 2023. This amount was originally adjusted in 2024; however, since the 2023 financial records have been reopened, we are making this adjustment now to ensure the integrity and accuracy of the financial statements for both years.
  3. It's important to note that this quarter, we are reporting adjusted EBITDA, Net Income, and EPS to exclude the one-time impact that the sale of Jafra Mexico's real estate properties had on BeFra's 2024 consolidated financial results, additionally, we are adjusting for the impairment of the unsold property as of the end of fiscal year 2024, for which we received a purchase offer in December along with an updated valuation estimate. The impact resulted in a non-cash accounting loss of $696.0M pesos. The transaction prices reflected the current market value of the assets. Essentially, this accounting loss had no impact on BeFra's operational performance, further underscoring the relevance of Adjusted EBITDA, Net Income and EPS as key performance indicators.

Q4 2024 Select Consolidated Financial Information

 

Q4

 

FY

Results in ‘000 MXN

2024

2023

 

2024

2023

Net Revenue

$3,778,468

$3,401,692

+11.1%

 

$14,100,758

$13,009,507

+8.4%

Gross Margin

67.3%

66.2%

+116 bps

 

67.9%

67.2%

+70 bps

EBITDA

$510,323

$819,484

-37.7%

 

$2,078,394

$2,720,900

-23.6%

EBITDA Margin

13.5%

24.1%

-1,058 bps

 

14.7%

20.9%

-618 bps

Adj. EBITDA

$771,596

$819,484

-5.8%

 

$2,774,697

$2,720,900

+2.0%

Adj. EBITDA Margin

20.4%

24.1%

-367 bps

 

19.7%

20.9%

-124 bps

Net Income

$225,305

$395,191

-43.0%

 

$711,728

$1,039,287

-31.5%

Adj. Net Income

$436,664

$395,191

+10.5%

 

$1,219,280

$1,039,287

+17.3%

EPS

$6.04

$10.59

-43.0%

 

$19.07

$27.85

-31.5%

Adj. EPS

$11.70

$10.59

+10.5%

 

$32.66

$27.85

+17.3%

Free Cash Flow

$533,555

$657,121

-18.8%

 

$1,769,026

$2,256,395

-21.6%

Net Debt / Adj. EBITDA

1.76

1.83

 

 

1.76

1.83

 

Interest Coverage

3.46

2.83

 

 

3.46

2.83

 

Associates

 

Avg. Base

1,196,417

1,249,230

-4.2%

 

1,179,058

1,225,595

-3.8%

EOP Base

1,180,458

1,240,023

-4.8%

 

1,180,458

1,240,023

-4.8%

Distributors

 

 

 

 

 

 

 

Avg. Base

64,260

62,727

+2.4%

 

64,654

61,833

+4.6%

EOP Base

63,339

62,338

+1.6%

 

63,339

62,338

+1.6%

  • Net revenue grew 11.1% in Q4 2024, led by Jafra Mexico with a 22.2% increase in sales, driven by innovation, improved incentives, and a revamped catalog. Betterware Mexico revenue grew 1.5%, maintaining growth momentum, but impacted slightly by various external headwinds discussed on the business unit section. Full-year revenue rose 8.4%, with Jafra Mexico up 13.0%, Betterware Mexico up 4.6%, and Jafra US stable, all reflecting the strength of BeFra's commercial model. BeFra's full-year revenue was in the middle range of our previously communicated guidance range.
  • Gross Margin: Q4 gross margin improved by 116 bps, with Betterware Mexico expanding by 675 bps derived from better promotional performance, despite external cost increases. Jafra Mexico's margin decreased 469 bps due to prior years synergies and cost reductions that positively impacted Q4 2023. Full-year gross margin increased 70 bps to 67.9%, driven by Jafra Mexico's 129 bps gain stemming from a more favorable product mix, improved pricing strategy, and continued efficiency benefits from scale, while Betterware Mexico remained stable despite market pressures.
  • EBITDA: Q4 adjusted EBITDA declined 5.8%, mainly from a 17.3% drop in Jafra Mexico's EBITDA derived from prior years synergies and costs optimization benefits that were reflected in Q4 2023, creating an unfavorable year-over-year comparison. Betterware Mexico's EBITDA grew 31.8%, derived from better performance of promotional initiatives and expense control in Q4 2024, that created a favorable year-over-year comparison, partially offsetting this decline. Full-year EBITDA rose 2.0% but was slightly below guidance, given unexpected external cost pressures, and distribution expenses faced by Betterware Mexico, which will be reduced during 2025. EBITDA from Betterware's international expansion impacted directly our growth compared to 2023, without these losses, consolidated EBITDA for 2024 would have increased by 5.6%.
  • Free Cash Flow: Free cash flow was ~69% of EBITDA, down 18.8% in Q4 and 21.6% for the year, due to a one-time supplier payment adjustment in 2023, where we moved supplier terms from ~30 days to ~120 days, which benefited substantially FCF that year. It is important to point out that in 2024, international expansion experienced a negative cash flow of $122.5M.
  • Adjusted EPS: Adjusted EPS grew by 10.5% in Q4 and 17.3% for the full year, driven by increased revenue and gross margin, lower interest expense, and a gain on derivative instruments.

For more details, please refer to the results of each business unit in the accompanying pages.

Continued Financial Strength and Performance

Strong balance sheet at the end of Q4 2024.

BeFra's balance sheet continues strong in Q4 2024, providing financial flexibility to further reduce debt leverage, continue investing in growth and efficiency initiatives, and pay additional dividends.

Although some metrics were temporarily affected in Q4 24 vs Q4 23, because of lower EBITDA margin and slightly higher inventory, we believe our balance sheet remains strong and is poised to continue strengthening in the months ahead.

Our key financial metrics reflect our strength:

Cash Flow & Liquidity ratios

As shown below, BeFra's cash flow generation remains strong, with almost 69% FCF to EBITDA, and lower cash conversion days in our cycle.

Asset Light Business

BeFra's asset light business model provides flexibility to adapt to challenging conditions. While SG&A increased temporarily (comments in each company's sections), we have taken all measures to get back in line with our historical figures.

 

 

Q4 2024

Q4 2023

?

Q4 2024

Q4 2023

? bps

Current Ratio

1.09

1.04

+4.5%

Fixed Assets / Total Assets

17.2%

26.2%

-900

FCF / Adj. EBITDA

69.1%

80.2%

-1,104 bps

Variable Cost Structure

76.1%

76.1%

-6

CCC (days)

41

47

-6 days

Fixed Cost Structure

23.9%

23.9%

+6

*CCC: Cash Conversion Cycle

SG&A / Net Revenues

49.5%

40.7%

+860

 
 

Return on Investment

Over the years, BeFra has consistently achieved exceptional returns. Despite a short-term EBITDA margin shortfall vs 2023, management is confident in being able to recover profitability, and increase it going forward.

Leverage

BeFra's current debt is primarily related to the acquisition of Jafra, and to the construction of the Betterware Campus. Management is committed to reducing it faster than initially planned.

 

Q4 2024

Q4 2023

?

Q4 2024

Q4 2023

?%

Equity Turnover

12.13

8.89

+36.4%

Debt to EBITDA

1.86

2.03

-8.2%

ROE

61.2%

71.0%

-983 bps

Net Debt to EBITDA

1.76

1.83

-3.9%

ROTA

12.4%

15.8%

-343 bps

Interest Coverage

3.46

2.83

+22.6%

Dividend Yield

12.09%

8.53%

+356 bps

 

*Equity Turnover = Net Revenues TTM / Equity

*ROTA = Net Income TTM / (Cash + Accounts Receivable + Inventories + Fixed Assets)

*Calculation of Dividend Yield Using the Closing Price on December 31, 2024, which was $11.18.

Capital Allocation

Strategic Focus on Balance Sheet: BeFra's balance sheet remains a priority. As of December 31, 2024, Net Debt-to-EBITDA was 1.76x, a slight decrease from 1.83x at the end of Q4 2023.

Quarterly Dividends and Shareholder Value: In light of BeFra's results to date, management remains committed to enhancing shareholder value through quarterly dividends. The board of directors has proposed a $250M Pesos dividend for Q4 2024 pending approval at the Ordinary General Shareholders' Meeting on March 7, 2025. This would mark the twentieth consecutive quarterly dividend payment since the Company went public in March 2020. During this time, a total of more than $5,000M Pesos in dividends has been paid. Future dividends are expected to meet the amount proposed for Q4, and will be contingent on BeFra's financial performance and its ongoing debt repayment plan.

2025 Guidance and Long-Term Growth Prospects

Looking ahead, BeFra is well-positioned for a strong year in net revenue and EBITDA. Management expects to achieve mid-to-high single-digit growth in both net revenue and EBITDA in 2025.

2025

2024

Var %

Net Revenue

$ 14,900 - $ 15,300

$ 14,101

˜ 6.0% - 9.0%

EBITDA

$ 2,900 - $ 3,000

$ 2,775

˜ 6.0% - 9.0%

* Figures in millions Pesos.

Q4 2024 Financial Results by Business

Betterware Mexico

Key Financial and Operating Metrics

 

 

Q4

 

FY

Results in ‘000 MXN

2024

2023

 

2024

2023

Net Revenue

$1,494,855

$1,472,480

+1.5%

 

$5,991,834

$5,726,608

+4.6%

Gross Margin

57.2%

50.4%

+675 bps

 

57.1%

57.3%

-21 bps

EBITDA

$330,075

$250,342

+31.8%

 

$1,296,538

$1,434,501

-9.6%

EBITDA Margin

22.1%

17.0%

+508 bps

 

21.6%

25.0%

-341 bps

Associates

 

Avg. Base

693,666

756,250

-8.3%

 

704,433

757,653

-7.0%

EOP Base

674,654

741,170

-9.0%

 

674,654

741,170

-9.0%

Monthly Activity Rate

64.8%

66.0%

-116 bps

 

66.3%

66.5%

-20 bps

Avg. Monthly Order

$2,158

$1,959

+10.2%

 

$2,068

$1,857

+11.4%

Distributors

 

 

 

 

 

 

 

Avg. Base

43,585

42,369

2.9%

 

44,016

41,193

6.9%

EOP Base

42,608

41,825

1.9%

 

42,608

41,825

1.9%

Monthly Activity Rate

96.7%

98.1%

-138 bps

 

97.8%

98.2%

-35 bps

Avg. Monthly Order

$22,945

$23,518

-2.4%

 

$22,432

$23,116

-3.0%

  • Returning to Growth in 2024. Betterware Mexico returned to growth with a 4.6% sales increase following two years of decline. H1 saw 7.0% revenue growth, but 2H slowed to 2.3% due to external pressures (peso depreciation, rising product import duties, surging freight costs), and Q2 stockouts of key products that temporarily demotivated the salesforce.
  • Salesforce Productivity Improvement: Associate average order size increased 11.4% YoY, but this recovery has not yet translated into expansion of the Associate base. However, the base remained more stable compared to previous years, indicating forthcoming progress. Moving forward, leveraging distributor growth (+6.9% YoY) and enhancing recruitment strategies will be crucial for driving sustained volume and productivity gains in 2025. This, together with new commercial strategies for 2025, should yield more stable growth in 2025.
  • Gross margin improvement. Gross margin expanded by 675 basis points in Q4, due to better performance of promotional initiatives and expense control in Q4 2024 that created a favorable YoY comparison. For the full year the gross margin was maintained close to 2023 levels, with only a 21 bps decline, and despite pressures related to the sharp depreciation of the Mexican Peso (-22.7%), freight costs that surged from $1,550 per container in February to almost $6,000 in August, (a full-year average of $3,100); and changes in product import duties, which increased from 17.0% to 33.0% for approximately 144 SKUs, or 16.5% of total sales.
  • EBITDA growth in the fourth quarter. Q4 EBITDA grew 31.8% YoY, due to aforementioned explanation of the growth in gross margin.
  • EBITDA margin contracted from 25.0% in 2023 to 21.6% in 2024, mainly due to a temporary increases in corporate and logistics expenses related to the additional inventory during the second half of the year. These additional expenses are to be eliminated during 2025 and are ready to recover our EBITDA margins throughout the year. It is also important to state that during 2024, we experienced a negative EBITDA of ~$101M in our international expansion operations, without which, Betterware Mexico's EBITDA for the year would have been ~$1,400M, a year-over-year decrease of 2.5% instead of 9.6%

2025 Priorities

Consumer Vertical:

  • Portfolio Reconfiguration: Price increases in 2024, driven by external cost pressures, hindered revenue growth and reduced market competitiveness. Although freight prices have been decreasing, exchange rates and product import duties are expected to remain high for the foreseeable future. Accordingly, the company intends to: (1) rebalance Betterware Mexico's portfolio to improve price accessibility, and (2) revise product cost structures with suppliers to decrease costs where possible for each product.
  • Continued innovation impact: A strong innovation pipeline has been configured for 2025, strengthening Betterware Mexico's core portfolio, and increasing new category expansion.
  • Improve communication: Betterware Mexico continues strengthening its social network management to augment and complement its catalog's reach, including the potential launch of new digital tools such as live shopping.

Sales Force Vertical:

  • Enhance our incentives program: Although Associate productivity has strengthened, incentive programs are being enhanced to promote growth in the Associate base.
  • Technology enhancement: New features in Betterware Mexico's proprietary B+ app, which are designed to enhance the experience of Associates and Distributors.
  • New Training App (LMS): A new Learning Management System (LMS), will be launched. It is intended to improve online training of Associates and Distributors.

International Expansion

  • Betterware US. Since its April 2024 launch, the company has been working toward pinpointing the optimal path to sales force and revenue growth. The focus of 2025 will be on strengthening recruitment programs to accelerate growth.
  • Betterware Latin America. Initially planned for Peru, expansion will now begin in Ecuador to capitalize the availability of growth opportunity assessments we carried out during 2024. The team is ready to start operations in June 2025, which will be our first move to the Andean region (Peru, Ecuador, Colombia).

Jafra Mexico

Key Financial and Operating Metrics

 

 

Q4

 

FY

Results in ‘000 MXN

2024

2023

 

2024

2023

Net Revenue

$2,038,993

$1,668,956

+22.2%

 

$7,183,823

$6,354,952

+13.0%

Gross Margin

74.1%

78.8%

-469 bps

 

76.2%

74.9%

+131 bps

EBITDA

$179,357

$532,780

-66.3%

 

$790,073

$1,288,381

-38.7%

EBITDA Margin

8.8%

31.9%

-2,313 bps

 

11.0%

20.3%

-928 bps

EBITDA Adj

$440,630

$532,780

-17.3%

 

$1,486,377

$1,288,381

+15.4%

EBITDA Margin Adj

21.6%

31.9%

-1,031 bps

 

20.7%

20.3%

+42 bps

Associates

 

Avg. Base

476,211

461,712

+3.1%

 

445,323

438,238

+1.6%

EOP Base

480,532

467,736

+2.7%

 

480,532

467,736

+2.7%

Monthly Activity Rate

49.9%

52.9%

-300 bps

 

51.5%

52.0%

-55 bps

Avg. Monthly Order

$2,439

$2,181

+11.8%

 

$2,327

$2,106

+10.5%

Distributors

 

 

 

 

 

 

 

Avg. Base

18,889

18,576

+1.7%

 

18,885

18,753

+0.7%

EOP Base

19,093

18,720

+2.0%

 

19,093

18,720

+2.0%

Monthly Activity Rate

94.6%

95.3%

-73 bps

 

94.3%

94.4%

-17 bps

Avg. Monthly Order

$2,758

$2,624

+5.1%

 

$2,635

$2,396

+10.0%

Highlights

  • Q4 2024 delivered a 22.2% year-over-year revenue increase—the strongest quarterly growth of the year— as a result of top brand innovations, sales force incentives, an effective pricing strategy, as well as an improved consultant journey that boosted both associate productivity (+11.8% YoY) and the number of active associates (+3.0% YoY).
  • Sustained strong double-digit growth for the third consecutive year. Net revenues increased by 13.0% in 2024, reaching a historically high milestone of $7,000M pesos in revenue, driven by strong product innovation; a differentiated pricing strategy; an extensive re-design of Jafra Mexico's catalog that was re-launched in October; a revamped incentive program; and enhancement focused on ease of doing business.
  • Year-on-year increase in the end-of-period associate base: This base expanded 2.7%, ending the year close to 500K Associates, which is the next targeted milestone.
  • Gross margin for Q4 2024 was 74.1%, a decrease of 469 basis points compared to the same period last year. This decrease is primarily attributable to prior years synergies and cost reductions that positively impacted Q4 2023, and are now distributed throughout the whole year in 2024. For the full year, Jafra Mexico's strong 131 bps increase to 76.3%, surpassed expectations due to a more favorable product mix, differentiated pricing strategy, and continued efficiency benefits from scale.
  • Adjusted EBITDA growth of 15.4% for 2024, despite accounting benefits derived from the reversal of provisions, as well as previous years synergies and cost reductions which created an unfavorable YoY comparison in the Q4. Growth was driven by an expansion in gross margin resulting from higher volume, productivity improvements in manufacturing, lower raw material costs, and a more favorable product mix.

2025 Priorities

Consumer Vertical:

  • Brand Refresh: Jafra Mexico's top brands will receive a modern and vibrant design update, strengthening their market presence and potential revenue impact.
  • Product Innovation: Innovation drove 19.0% of total net revenues in 2024, with strong contributions from the Biolab skincare line (~10.0% of category revenue) as well as the Color Passion and Double Nature collections (both with 40%+ year-over-year revenue growth). For 2025 a strong pipeline of innovation across categories is being developed.
  • Pricing and Competitive Strategy: Building on strong 2024 performance, Jafra Mexico continues to refine its pricing strategy to strike the right balance between competitiveness, affordability, and profitability.
  • Catalog: Following the October 2024 catalog relaunch, the catalog's offering will increase (more SKU's and more content) in Q2 2025.

Sales Force Vertical:

  • Digital Marketplaces: Jafra Mexico plans to launch a new Shopify+ powered website, to help its sales force transition to a stronger digital marketplace, unlocking new growth opportunities and expanding consumer reach.
  • Sales Force Tools: A planned launch of a new J+ app, which is based on the same technology as B+, to enhance the experience of Associates and Distributors, and make Jafra more attractive to younger audiences in Mexico.
  • Enhance incentive program: Similar to Betterware's, Jafra Mexico's incentive program is being refined to make it more attractive to new and existing Associates and Distributors.

Jafra US

Key Financial and Operating Metrics

 

 

Q4

 

FY

Results in ‘000 MXN

2024

2023

 

2024

2023

Net Revenue

$244,620

$260,256

-6.0%

 

$925,101

$927,947

-0.3%

Gross Margin

73.1%

74.4%

-134 bps

 

73.5%

75.7%

-222 bps

EBITDA

$891

$36,361

-97.5%

 

-$8,217

-$638

-1,188.0%

EBITDA Margin

0.4%

14.0%

-1,361 bps

 

-0.9%

-0.1%

-82 bps

 

Q4

 

FY

Results in ‘000 USD

2024

2023

 

2024

2023

Net Revenue

$12,190

$14,802

-17.6%

 

$50,615

$52,002

-2.7%

Gross Margin

73.1%

74.4%

-134 bps

 

73.5%

75.7%

-218 bps

EBITDA

$44

$2,068

-97.9%

 

-$458

-$36

-1,181.4%

EBITDA Margin

0.4%

14.0%

-1,361 bps

 

-0.9%

-0.1%

-84 bps

 

Associates

 

Avg. Base

26,540

31,268

-15.1%

 

29,302

29,704

-1.4%

EOP Base

25,272

31,117

-18.8%

 

25,272

31,117

-18.8%

Monthly Activity Rate

44.5%

43.8%

+67 bps

 

43.6%

42.8%

+85 bps

Avg. Monthly Order

$248

$231

+7.7%

 

$234

$231

+1.2%

Distributors

 

 

 

 

 

 

 

Avg. Base

1,786

1,782

+0.2%

 

1,754

1,886

-7.0%

EOP Base

1,638

1,793

-8.6%

 

1,638

1,793

-8.6%

Monthly Activity Rate

85.5%

90.2%

-467 bps

 

87.8%

86.4%

+140 bps

Avg. Monthly Order

$219

$215

+1.9%

 

$225

$218

+3.2%

Highlights

  • Jafra US has successfully stabilized its business after years of decline, marking a turning point driven by the strategic implementation of our business model. Q4 net revenues declined 6.0% year-over-year, or 17.6% in USD to US$12.2M. Full-year revenues were slightly below last year's level, decreasing 0.3% or 2.7% in USD, to $50.6M. The quarterly and annual decreases were partially mitigated by the Mexican peso's depreciation (from ~$17 at the beginning of the year to $20 USD/MXN at year-end).

    Despite these challenges, the first half of the year demonstrated strong growth momentum, laying a solid foundation for the future. The weaker second half was primarily as a result of the transition to Shopify+, a critical upgrade for Jafra long-term digital strategy in the US. Although the implementation took longer than expected, briefly impacting sales, the transition is an investment that will unlock long-term opportunities expected to be significant.
  • Associates demonstrated higher productivity, driving a 7.7% rise in the average price of monthly orders in Q4 2024 and a 1.2% increase for the full year. Activity levels also gained momentum, improving by 67 basis points in Q4 and 85 basis points for the year. While these achievements demonstrate the strength of the business model, the transition to Shopify+ affected recruitment as well. This resulted in a 15.1% decline in the average Associate base for the quarter and a 1.4% decrease for the year.
  • Quarterly EBITDA remained positive, reflecting the company's ability to navigate market changes. Although quarterly EBITDA decreased nearly 100%, remained positive at $891 pesos (~$44K USD). For the full year, EBITDA landed at -$8,217 pesos (-$458K USD), nearing breakeven point even after absorbing approximately $1M USD in one-time expenses, mostly related to legal settlements. Without these extraordinary expenses, full-year 2024 EBITDA would have been a positive ~$500K USD.

    When compared to 2023 on a net income level (factoring in similar costs), the year-over-year variance was -$5K USD or -15%. This demonstrates the underlying strength and potential of the business, with a clear path to profitability as we move past these non-recurring costs.
  • Gross Margin Contraction. Gross margin declined both for the quarter and the full year, falling short of 2023 levels and budget estimates. The primary impact was increased investment in promotions and incentives aimed at boosting average order value within the salesforce.
  • Inventory levels remained elevated at around $3.6M USD. To optimize inventory management, strategic measures have been implemented, including storing excess stock at Jafra's Queretaro facility and dynamically distributing SKUs as needed to enhance operational efficiency.

2025 Priorities

Consumer Vertical:

  • In tandem with Jafra Mexico's product and innovation strategies, renovate the core portfolio lines, and launch a strong innovation portfolio.
  • Pricing Strategy: Adjust prices to become more competitive in the Skin Care and Cosmetics categories. Focus on gaining traction and improving performance in these two segments.
  • USA-Mexico trade issues: We are monitoring the possibility of new product import duties that the US Government could impose in Mexican imports, and alert that this could have a negative impact in our sales or profitability, given the fact that +95% of Jafra US products are manufactured in our Queretaro plan in Mexico. While we have options to do third party manufacturing in the USA, we are constantly monitoring the best option available.

Sales Force Vertical:

  • Incentive Program: Roll out a new and enhanced incentive program in Q2 2025 to attract new Associates and strengthen the existing base. In the meantime, focus on increasing sponsorship activity and boosting productivity among current Associates.
  • Digital Catalog on Shopify: Launch a new digital catalog through Shopify in Q1 2025 to improve the user experience and align with modern consumer preferences.
  • Hispanic Market support: Recent political changes have disrupted the Hispanic market in ways that have impacted motivation levels. Because this market is ~85% of the US revenue base, a difficult start to the year is expected. Accordingly, Jafra US is moving to support Hispanic customer and salespeople so both can regain trust, with the aim of supporting growth during the rest of the year.

 

Appendix

Financial Statements

Betterware de México, S.A.P.I. de C.V.

Consolidated Statements of Final Position

As of December 31, 2024 and 2023

(In Thousands of Mexican Pesos)

Dec 2024

Dec 2023

Assets

 

 

Cash and cash equivalents

296,558

549,730

Trade accounts receivable, net

1,133,093

1,072,455

Accounts receivable from related parties

250

104

Inventories

2,505,093

2,030,533

Prepaid expenses

87,682

77,468

Income tax recoverable

98,265

29,462

Derivative Financial Instruments

108,846

-

Non Current Assets held for sale

40,000

-

Other assets

358,951

230,688

Total current assets

4,628,738

3,990,440

Property, plant and equipment, net

1,801,475

2,910,353

Right of use assets, net

314,023

361,561

Deferred income tax

525,086

527,929

Intangible assets, net

1,570,223

1,649,953

Goodwill

1,599,718

1,599,718

Other assets

14,504

53,757

Total non-current assets

5,825,029

7,103,271

Total assets

10,453,767

11,093,711

 

 

 

Liabilities and Stockholders' Equity

 

 

Short term debt and borrowings

656,084

508,731

Accounts payable to suppliers

2,156,715

1,790,026

Accrued expenses

380,835

306,997

Provisions

748,918

804,748

Value added tax payable

71,192

117,864

Trade accounts payable to related parties

1,237

-

Statutory employee profit sharing

139,255

132,855

Lease liability

110,252

132,839

Derivative financial instruments

-

47,920

Total current liabilities

4,264,488

3,841,980

Employee benefits

128,312

127,150

Deferred income tax

495,117

783,169

Lease liability

234,343

255,882

Long term debt and borrowings

4,168,859

4,622,691

Total non-current liabilities

5,026,631

5,788,892

Total liabilities

9,291,119

9,630,872

 

Stockholders' Equity

 

 

Capital stock

321,312

321,312

Share premium account

- 25,264

- 16,370

Retained earnings

892,398

1,178,724

Other comprehensive income

- 24,076

- 19,194

Non-controlling interest

- 1,722

- 1,633

Total Stockholders' Equity

1,162,648

1,462,839

Total Liabilities and Stockholders' Equity

10,453,767

11,093,711

 

Betterware de México, S.A.P.I. de C.V.

Consolidated Statements of Profit or Loss and Other Comprehensive Income

For the three-months ended December 31, 2024 and 2023

(In Thousands of Mexican Pesos)

 

 

 

 

Q4 2024

Q4 2023

?%

Net revenue

3,778,468

3,401,692

11.1%

Cost of sales

1,234,902

1,151,204

7.3%

Gross profit

2,543,566

2,250,488

13.0%

 

 

 

 

Administrative expenses

779,834

482,609

61.6%

Selling expenses

1,090,460

908,624

20.0%

Distribution expenses

174,219

144,666

20.4%

Total expenses

2,044,513

1,535,899

33.1%

 

 

 

 

Other expenses - Sale of fixed assets

94,692

0

-

 

 

 

 

Operating income

404,361

714,589

-43.4%

 

 

 

 

Interest expense

-155,811

- 203,642

-23.5%

Interest income

9,264

5,718

62.0%

Unrealized loss in valuation of financial derivative instruments

3,377

- 22,641

-114.9%

Foreign exchange gain (loss), net

43,534

- 7,657

-668.6%

Financing cost, net

-99,636

-228,222

-56.3%

 

 

 

 

Income before income taxes

304,725

486,367

-37.3%

 

 

 

 

Income taxes

79,674

90,869

-12.3%

 

 

 

 

Net income including minority interest

225,051

395,498

-43.1%

Non-controlling interest loss

254

-307

-182.7%

Net income

225,305

395,191

-43.0%

 

 

 

 

 

 

 

EBITDA breakdown (Ps. million)

Concept

Q4 2024

Q4 2023

?%

Net income

225,051

395,498

-43.1%

(+) Income taxes

79,674

90,869

-12.3%

(+) Financing cost, net

99,636

228,222

-56.3%

(+) Depreciation and amortization

105,962

104,895

1.0%

EBITDA

510,323

819,484

-37.7%

EBITDA Margin

13.5%

24.1%

 

(+) Other expenses - Sale of fixed assets

94,692

-

 

(+) Impairment of fixed assets

166,581

-

 

Adjusted EBITDA

771,596

819,484

-5.8%

Adjusted EBITDA Margin

20.4%

24.1%

 

Net adjusted income breakdown

Concept

Q4 2024

Q4 2023

?%

Net (loss) income including minority interest

225,051

395,191

-43.1%

(+) Other expenses - Sale of fixed assets

94,692

0

100.0%

(+) Impairment fixed assets

166,581

0

100.0%

(+) Income taxes for the sale of fixed assets

21,283

0

100.0%

(+) Income taxes – deferred

-70,943

0

-100.0%

Net adjusted income

436,664

395,191

10.5%

 

Betterware de México, S.A.P.I. de C.V.

Consolidated Statements of Profit or Loss and Other Comprehensive Income

For the twelve-months ended December 31, 2024 and 2023

(In Thousands of Mexican Pesos)

 

 

 

 

FY 2024

FY 2023

?%

Net revenue

14,100,758

13,009,507

8.4%

Cost of sales

4,520,223

4,260,842

6.1%

Gross profit

9,580,535

8,748,665

9.5%

 

 

 

 

Administrative expenses

2,702,876

2,367,279

14.2%

Selling expenses

3,997,917

3,460,367

15.5%

Distribution expenses

663,812

582,237

14.0%

Total expenses

7,364,605

6,409,883

14.9%

 

 

 

 

Other expenses - Sale of fixed assets

529,722

0

-

 

 

 

 

Operating income

1,686,208

2,338,782

-27.9%

 

 

 

 

Interest expense

-639,705

-827,812

-22.7%

Interest income

22,818

45,056

-49.4%

Unrealized loss in valuation of financial derivative instruments

156,766

-32,591

-581.0%

Foreign exchange gain (loss), net

-45,305

-106,847

-57.6%

Financing cost, net

-505,426

-922,194

-45.2%

 

-

-

 

Income before income taxes

1,180,782

1,416,588

-16.6%

 

 

 

 

Income taxes

469,260

380,024

23.5%

 

 

 

 

Net income including minority interest

711,522

1,036,564

-31.4%

Non-controlling interest loss

206

2,723

-92.4%

Net income

711,728

1,039,287

-31.5%

 

 

 

 

 

 

 

EBITDA breakdown (Ps. million)

Concept

FY 2024

FY 2023

?%

Net income

711,522

1,036,564

-31.4%

(+) Income taxes

469,260

380,024

23.5%

(+) Financing cost, net

505,426

922,194

-45.2%

(+) Depreciation and amortization

392,186

382,118

2.6%

EBITDA

2,078,394

2,720,900

-23.6%

EBITDA Margin

14.7%

20.9%

 

(+) Other expenses - Sale of fixed assets

529,722

-

 

(+) Impairment of fixed assets

166,581

-

 

Adjusted EBITDA

2,774,697

2,720,900

2.0%

Adjusted EBITDA Margin

19.7%

20.9%

 

Net adjusted income breakdown

Concept

FY 2024

FY 2023

?%

Net (loss) income including minority interest

711,522

1,039,287

-31.5%

(+) Other expenses - Sale of fixed assets

529,722

0

100.0%

(+) Impairment fixed assets

166,581

0

100.0%

(+) Income taxes for the sale of fixed assets

93,266

0

100.0%

(+) Income taxes – deferred

-281,811

0

-100.0%

Net adjusted income

1,219,280

1,039,287

17.3%

 

Betterware de México, S.A.P.I. de C.V.

Consolidated Statements of Cash Flows

For the twelve-months ended December 31, 2024 and 2023

(In Thousands of Mexican Pesos)

FY 2024

FY 2023

Cash flows from operating activities:

 

 

Profit for the period

711,522

1,036,564

 

 

 

Adjustments for:

Income tax expense recognized in profit of the year

469,260

 

380,024

 

Depreciation and amortization of non-current assets

392,186

 

382,118

 

Impairment of fix assest

166,581

 

 

Interest income recognized in profit or loss

- 22,818

 

- 45,056

 

Interest expense recognized in profit or loss

639,705

 

827,812

 

Unrealized loss in valuation of financial derivative instruments

- 156,766

 

32,591

 

Share-based payment expense

- 8,894

 

4,188

 

Gain on disposal of equipment

767,226

 

- 1,460

 

Currency effect

- 16,711

 

- 4,349

 

Movements in not- controlling interest

117

 

- 93

 

Other gains and losses

 

-

 

Movements in working capital:

Trade accounts receivable

- 60,638

 

- 101,393

 

Trade accounts receivable from related parties

- 146

 

- 43

 

Inventory, net

- 470,959

 

92,136

 

Prepaid expenses and other assets

- 105,319

 

- 84,826

 

Accounts payable to suppliers and accrued expenses

420,193

 

423,104

 

Provisions

- 55,830

 

3,589

 

Value added tax payable

- 47,169

 

28,722

 

Statutory employee profit sharing

6,400

 

- 2,443

 

Trade accounts payable to related parties

1,237

 

- 96,859

 

Income taxes paid

- 819,247

 

- 474,941

 

Employee benefits

13,822

 

- 32,606

 

Net cash generated by operating activities

1,823,752

 

2,366,779

 

 

 

 

Cash flows from investing activities:

Investment in subsidiaries

-

 

-

 

Payments for property, plant and equipment, net

- 222,327

 

- 131,066

 

Proceeds from disposal of property, plant and equipment, net

167,601

 

20,682

 

Interest received

22,818

 

45,056

 

Net cash (used) generated in investing activities

- 31,908

 

- 65,328

 

 

 

 

Cash flows from financing activities:

Repayment of borrowings

- 3,135,500

 

- 7,633,715

 

Proceeds from borrowings

2,843,000

 

6,498,994

 

Interest paid

- 603,391

 

- 652,313

 

Bond issuance costs

 

- 8,355

 

Lease payment

- 151,071

 

- 123,241

 

Share repurchases

-

 

-

 

Dividends paid

- 998,054

 

- 648,735

 

Net cash used in financing activities

- 2,045,016

 

- 2,567,365

 

Net decrease in cash and cash equivalents

- 253,172

 

- 265,914

 

Cash and cash equivalents at the beginning of the period

549,730

 

815,644

 

Cash and cash equivalents at the end of the period

296,558

 

549,730

 

 

Key Operating Metrics

 

Betterware Mexico

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Associates

 

 

 

Avg. Base

768,042

756,250

716,645

713,144

694,277

693,666

EOP Base

759,310

741,170

724,707

699,033

700,893

674,654

Monthly Activity Rate

65.2%

66.0%

67.7%

66.4%

66.3%

64.8%

Avg. Monthly Order

$1,823

$1,959

$2,052

$2,027

$2,034

$2,158

Monthly Growth Rate

15.7%

14.9%

15.1%

13.8%

15.7%

14.3%

Monthly Churn Rate

15.5%

15.7%

15.8%

15.0%

15.6%

15.6%

Distributors

 

 

 

 

 

 

Avg. Base

42,551

42,369

42,886

44,953

44,639

43,585

EOP Base

41,932

41,825

44,482

45,009

43,939

42,608

Monthly Activity Rate

97.9%

98.1%

98.5%

98.0%

98.0%

96.7%

Avg. Monthly Order

$21,944

$23,518

$23,582

$21,669

$21,531

$22,945

Monthly Growth Rate

10.4%

9.9%

11.8%

11.4%

10.4%

8.7%

Monthly Churn Rate

10.4%

10.0%

9.7%

11.0%

11.2%

10.3%

Jafra Mexico

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Associates

 

 

 

Avg. Base

414,968

461,712

469,290

432,450

403,340

476,211

EOP Base

422,956

467,736

451,692

419,931

421,073

480,532

Monthly Activity Rate

52.2%

52.9%

53.7%

50.50%

51.6%

49.9%

Avg. Monthly Order

$2,088

$2,181

$2,238

$2,284

$2,347

$2,439

Monthly Growth Rate

10.5%

11.5%

9.5%

8.4%

12.0%

13.2%

Monthly Churn Rate

10.6%

8.3%

10.6%

10.8%

11.9%

8.6%

Distributors

 

 

 

 

 

 

Avg. Base

18,553

18,576

18,927

19,073

18,823

18,889

EOP Base

18,555

18,719

19,159

19,035

18,722

19,093

Monthly Activity Rate

94.0%

95.3%

96.0%

93.10%

93.2%

94.6%

Avg. Monthly Order

$2,236

$2,624

$2,396

$2,693

$2,694

$2,758

Monthly Growth Rate

1.1%

1.4%

1.6%

0.7%

0.9%

1.8%

Monthly Churn Rate

1.4%

1.1%

0.8%

0.8%

1.5%

1.1%

Jafra US

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Associates

 

 

 

Avg. Base

29,608

31,268

29,506

30,864

30,150

26,540

EOP Base

30,489

31,117

29,470

31,026

29,103

25,272

Monthly Activity Rate

45.1%

43.8%

42.4%

46.7%

41.6%

44.5%

Avg. Monthly Order (USD)

$228

$231

$223

$232

$233

$248

Monthly Growth Rate

14.5%

12.5%

11.3%

14.4%

11.2%

10.0%

Monthly Churn Rate

13.8%

11.5%

13.1%

12.5%

13.7%

14.7%

Distributors

 

 

 

 

 

 

Avg. Base

1,642

1,782

1,728

1,726

1,774

1,786

EOP Base

1,645

1,793

1,674

1,766

1,772

1,638

Monthly Activity Rate

90.4%

90.2%

88.3%

90.7%

87.5%

85.5%

Avg. Monthly Order (USD)

$217

$215

$217

$229

$233

$219

Monthly Growth Rate

6.3%

7.9%

4.6%

8.5%

5.8%

2.7%

Monthly Churn Rate

8.4%

5.0%

6.9%

6.7%

5.7%

5.0%

 

Key Financial Metrics

 

Consolidated

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Net Revenue

$3,123,507

$3,401,692

$3,602,503

$3,389,393

$3,330,394

$3,778,468

Gross Margin

70.2%

70.0%

73.6%

72.2%

71.2%

67.3%

EBITDA

$529,424

$819,484

$755,390

$656,136

$591,575

$771,596

EBITDA Margin

16.9%

24.1%

21.0%

19.4%

17.8%

20.4%

Net Income

$197,307

$395,498

$295,263

$303,745

$183,608

$436,664

Free Cash Flow

$1,599,274

$2,256,395

$180,217

$522,210

$1,235,471

$1,769,026

Betterware Mexico

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Net Revenue

$1,420,739

$1,472,480

$1,555,027

$1,476,375

$1,465,577

$1,494,855

Gross Margin

56.2%

50.2%

60.00%

56.4%

54.8%

57.2%

EBITDA

$328,295

$250,342

$382,107

$304,467

$279,889

$330,075

EBITDA Margin

23.1%

17.0%

24.60%

20.6%

19.1%

22.1%

Jafra Mexico

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Net Revenue

$1,486,816

$1,668,956

$1,849,996

$1,671,137

$1,623,697

$2,038,993

Gross Margin

83.0%

86.5%

85.00%

86.0%

85.7%

74.1%

EBITDA

$207,985

$532,780

$383,120

$344,478

$318,148

$440,630

EBITDA Margin

14.0%

31.9%

20.70%

20.6%

19.6%

21.6%

Jafra US

 

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Net Revenue

$215,952

$260,256

$197,480

$241,881

$241,120

$244,620

Gross Margin

74.1%

74.4%

74.00%

73.6%

73.3%

73.1%

EBITDA

($8,138)

$37,033

($9,838)

$7,192

($6,462)

$891

EBITDA Margin

(3.2%)

14.0%

(5.00%)

3.0%

-2.7%

0.4%

 

Restated Financial Statements

Profit & Loss

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q3 2024

Q3 2024

Q3 2024

Q3 2024

Net revenue

3,330,394

3,330,394

-

0.0%

Cost of sales

1,103,468

959,135

144,333

15.0%

Gross profit

2,226,926

2,371,259

- 144,333

-6.0%

Administrative expenses

649,765

792,483

- 142,718

-18.0%

Selling expenses

928,707

928,707

-

0.0%

Distribution expenses

152,281

155,992

- 3,711

-2.0%

Total expenses

1,730,753

1,877,182

- 146,429

-8.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

435,030

435,030

-

0.0%

Operating income

61,143

59,047

2,096

4.0%

Interest expense

- 159,087

- 161,352

2,265

-1.0%

Interest income

2,751

2,751

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

82,876

82,876

-

0.0%

Foreign exchange loss, net

- 27,586

- 27,586

-

0.0%

Financing cost, net

- 101,046

- 103,311

2,265

-2.0%

Income before income taxes

- 39,903

- 44,264

4,361

-10.0%

Income taxes

72,634

71,326

1,308

2.0%

Net income including minority interest

- 112,537

- 115,590

3,053

-3.0%

Non-controlling interest loss

- 24

- 24

-

0.0%

Net income

- 112,561

- 115,614

3,053

-3.0%

Q3 2024

Q3 2024

Q3 2024

?%

EBITDA

156,545

156,545

-

0.0%

EBITDA Adjusted

591,575

591,575

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q2 2024

Q2 2024

Q2 2024

Q2 2024

Net revenue

3,389,393

3,389,393

-

0.0%

Cost of sales

1,090,859

940,918

149,941

16.0%

Gross profit

2,298,534

2,448,475

- 149,941

-6.0%

Administrative expenses

624,356

772,840

- 148,484

-19.0%

Selling expenses

950,176

950,176

-

0.0%

Distribution expenses

164,030

167,582

- 3,552

-2.0%

Total expenses

1,738,562

1,890,598

- 152,036

-8.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

559,972

557,877

2,095

0.0%

Interest expense

- 161,137

- 163,402

2,265

-1.0%

Interest income

4,134

4,134

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

95,295

95,295

-

0.0%

Foreign exchange loss, net

- 40,212

- 40,212

-

0.0%

Financing cost, net

- 101,920

- 104,185

2,265

-2.0%

Income before income taxes

458,052

453,692

4,360

1.0%

Income taxes

154,307

152,999

1,308

1.0%

Net income including minority interest

303,745

300,693

3,052

1.0%

Non-controlling interest loss

75

75

-

0.0%

Net income

303,820

300,768

3,052

1.0%

Q2 2024

Q2 2024

Q2 2024

?%

EBITDA

656,136

656,136

-

0.0%

EBITDA Adjusted

656,136

656,136

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q1 2024

Q1 2024

Q1 2024

Q1 2024

Net revenue

3,602,503

3,602,503

-

0.0%

Cost of sales

1,090,994

951,555

139,439

15.0%

Gross profit

2,511,509

2,650,948

- 139,439

-5.0%

Administrative expenses

648,921

785,616

- 136,695

-17.0%

Selling expenses

1,028,574

1,028,574

-

0.0%

Distribution expenses

173,282

176,725

- 3,443

-2.0%

Total expenses

1,850,777

1,990,915

- 140,138

-7.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

660,732

660,033

699

0.0%

Interest expense

- 163,670

- 164,425

755

0.0%

Interest income

6,669

6,669

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 24,782

- 24,782

-

0.0%

Foreign exchange loss, net

- 21,041

- 21,041

-

0.0%

Financing cost, net

- 202,824

- 203,579

755

0.0%

Income before income taxes

457,908

456,454

1,454

0.0%

Income taxes

162,645

162,209

436

0.0%

Net income including minority interest

295,263

294,245

1,018

0.0%

Non-controlling interest loss

- 99

- 99

-

0.0%

Net income

295,164

294,146

1,018

0.0%

Q1 2024

Q1 2024

Q1 2024

?%

EBITDA

755,390

755,390

-

0.0%

EBITDA Adjusted

755,390

755,390

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Total 2024

Total 2024

Total 2024

Total 2024

Net revenue

14,100,758

14,100,758

-

0.0%

Cost of sales

4,520,223

4,086,510

433,713

11.0%

Gross profit

9,580,535

10,014,248

- 433,713

-4.0%

Administrative expenses

2,702,876

3,130,773

- 427,897

-14.0%

Selling expenses

3,997,917

3,997,917

-

0.0%

Distribution expenses

663,812

674,518

- 10,706

-2.0%

Total expenses

7,364,605

7,803,208

- 438,603

-6.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

529,722

529,722

-

 

Operating income

1,686,208

1,681,318

4,890

0.0%

Interest expense

- 639,705

- 644,990

5,285

-1.0%

Interest income

22,818

22,818

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

156,766

156,766

-

0.0%

Foreign exchange loss, net

- 45,305

- 45,305

-

0.0%

Financing cost, net

- 505,426

- 510,711

5,285

-1.0%

Income before income taxes

1,180,782

1,170,607

10,175

1.0%

Income taxes

469,260

466,208

3,052

1.0%

Net income including minority interest

711,522

704,399

7,123

1.0%

Non-controlling interest loss

206

206

-

0.0%

Net income

711,728

704,605

7,123

1.0%

Total 2024

Total 2024

Total 2024

?%

EBITDA

2,078,394

2,078,394

-

0.0%

EBITDA Adjusted

2,774,697

2,774,697

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q4 2023

Q4 2023

Q4 2023

Q4 2023

Net revenue

3,401,692

3,401,692

-

0.0%

Cost of sales

1,151,204

1,021,872

129,332

13.0%

Gross profit

2,250,488

2,379,820

- 129,332

-5.0%

Administrative expenses

482,609

601,510

- 118,901

-20.0%

Selling expenses

908,624

908,624

-

0.0%

Distribution expenses

144,666

147,719

- 3,053

-2.0%

Total expenses

1,535,899

1,657,853

- 121,954

-7.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

714,589

721,967

- 7,378

-1.0%

Interest expense

- 203,642

- 195,432

- 8,210

4.0%

Interest income

5,718

5,718

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 22,641

- 22,641

-

0.0%

Foreign exchange loss, net

- 7,657

- 7,657

-

0.0%

Financing cost, net

- 228,222

- 220,012

- 8,210

4.0%

Income before income taxes

486,367

501,955

- 15,588

-3.0%

Income taxes

90,869

95,545

- 4,676

-5.0%

Net income including minority interest

395,498

406,410

- 10,912

-3.0%

Non-controlling interest loss

- 307

- 307

-

0.0%

Net income

395,191

406,103

- 10,912

-3.0%

Q4 2023

Q4 2023

Q4 2023

?%

EBITDA

819,484

819,484

-

0.0%

EBITDA Adjusted

819,484

819,484

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q3 2023

Q3 2023

Q3 2023

Q3 2023

Net revenue

3,123,507

3,123,507

-

0.0%

Cost of sales

1,092,055

930,636

161,419

17.0%

Gross profit

2,031,452

2,192,871

- 161,419

-7.0%

Administrative expenses

581,097

739,928

- 158,831

-21.0%

Selling expenses

867,743

867,743

-

0.0%

Distribution expenses

144,319

147,089

- 2,770

-2.0%

Total expenses

1,593,159

1,754,760

- 161,601

-9.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

438,293

438,111

182

0.0%

Interest expense

- 207,286

- 207,722

436

0.0%

Interest income

11,850

11,850

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

54,787

54,787

-

0.0%

Foreign exchange loss, net

- 50,082

- 50,082

-

0.0%

Financing cost, net

- 190,731

- 191,167

436

0.0%

Income before income taxes

247,562

246,944

618

0.0%

Income taxes

50,255

50,070

185

0.0%

Net income including minority interest

197,307

196,874

433

0.0%

Non-controlling interest loss

117

117

-

0.0%

Net income

197,424

196,991

433

0.0%

Q3 2023

Q3 2023

Q3 2023

?%

EBITDA

529,424

529,424

-

0.0%

EBITDA Adjusted

529,424

529,424

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q2 2023

Q2 2023

Q2 2023

Q2 2023

Net revenue

3,220,097

3,220,097

-

0.0%

Cost of sales

996,989

860,763

136,226

16.0%

Gross profit

2,223,108

2,359,334

- 136,226

-6.0%

Administrative expenses

609,232

742,747

- 133,515

-18.0%

Selling expenses

838,525

838,525

-

0.0%

Distribution expenses

150,266

153,189

- 2,923

-2.0%

Total expenses

1,598,023

1,734,461

- 136,438

-8.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

625,085

624,873

212

0.0%

Interest expense

- 205,949

- 206,173

224

0.0%

Interest income

14,994

14,994

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 14,521

- 14,521

-

0.0%

Foreign exchange loss, net

- 38,535

- 38,535

-

0.0%

Financing cost, net

- 244,011

- 244,235

224

0.0%

Income before income taxes

381,074

380,638

436

0.0%

Income taxes

125,543

125,412

131

0.0%

Net income including minority interest

255,531

255,226

305

0.0%

Non-controlling interest loss

3,145

3,145

-

0.0%

Net income

258,676

258,371

305

0.0%

Q2 2023

Q2 2023

Q2 2023

?%

EBITDA

717,433

717,433

-

0.0%

EBITDA Adjusted

717,433

717,433

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q1 2023

Q1 2023

Q1 2023

Q1 2023

Net revenue

3,264,211

3,264,211

-

0.0%

Cost of sales

1,020,594

887,984

132,610

15.0%

Gross profit

2,243,617

2,376,227

- 132,610

-6.0%

Administrative expenses

694,341

824,760

- 130,419

-16.0%

Selling expenses

845,475

845,475

-

0.0%

Distribution expenses

142,986

145,177

- 2,191

-2.0%

Total expenses

1,682,802

1,815,412

- 132,610

-7.0%

Divestment of subsidiaries

-

 

-

 

Other expenses

-

-

-

 

Operating income

560,815

560,815

-

0.0%

Interest expense

- 210,935

- 210,935

-

0.0%

Interest income

12,494

12,494

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 50,216

- 50,216

-

0.0%

Foreign exchange loss, net

- 10,573

- 10,573

-

0.0%

Financing cost, net

- 259,230

- 259,230

-

0.0%

Income before income taxes

301,585

301,585

-

0.0%

Income taxes

113,357

113,357

-

0.0%

Net income including minority interest

188,228

188,228

-

0.0%

Non-controlling interest loss

- 232

- 232

-

0.0%

Net income

187,996

187,996

-

0.0%

Q1 2023

Q1 2023

Q1 2023

?%

EBITDA

654,559

654,559

-

0.0%

EBITDA Adjusted

654,559

654,559

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

 

Total 2023

Total 2023

Total 2023

Total 2023

Net revenue

13,009,507

13,009,507

-

0.0%

Cost of sales

4,260,842

3,701,255

559,587

15.0%

Gross profit

8,748,665

9,308,252

- 559,587

-6.0%

Administrative expenses

2,367,279

2,908,945

- 541,666

-19.0%

Selling expenses

3,460,367

3,460,367

-

0.0%

Distribution expenses

582,237

593,174

- 10,937

-2.0%

Total expenses

6,409,883

6,962,486

- 552,603

-8.0%

Divestment of subsidiaries

 

 

-

 

Other expenses

-

-

-

 

Operating income

2,338,782

2,345,766

- 6,984

0.0%

Interest expense

- 827,812

- 820,262

- 7,550

1.0%

Interest income

45,056

45,056

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 32,591

- 32,591

-

0.0%

Foreign exchange loss, net

- 106,847

- 106,847

-

0.0%

Financing cost, net

- 922,194

- 914,644

- 7,550

1.0%

Income before income taxes

1,416,588

1,431,122

- 14,534

-1.0%

Income taxes

380,024

384,384

- 4,360

-1.0%

Net income including minority interest

1,036,564

1,046,738

- 10,174

-1.0%

Non-controlling interest loss

2,723

2,723

-

0.0%

Net income

1,039,287

1,049,461

- 10,174

-1.0%

Total 2023

Total 2023

Total 2023

?%

EBITDA

2,720,900

2,720,900

-

0.0%

EBITDA Adjusted

2,720,900

2,720,900

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q4 2022

Q4 2022

Q4 2022

Q4 2022

Net revenue

3,232,460

3,232,460

-

0.0%

Cost of sales

1,082,788

955,398

127,390

13.0%

Gross profit

2,149,672

2,277,062

- 127,390

-6.0%

Administrative expenses

674,098

799,416

- 125,318

-16.0%

Selling expenses

910,236

910,236

-

0.0%

Distribution expenses

87,260

89,332

- 2,072

-2.0%

Total expenses

1,671,594

1,798,984

- 127,390

-7.0%

Divestment of subsidiaries

- 5,251

- 5,251

-

 

Other expenses

-

-

-

 

Operating income

472,827

472,827

-

0.0%

Interest expense

- 197,869

- 197,869

-

0.0%

Interest income

5,906

5,906

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

14,597

14,597

-

0.0%

Foreign exchange loss, net

- 32,817

- 32,817

-

0.0%

Financing cost, net

- 210,183

- 210,183

-

0.0%

Income before income taxes

262,644

262,644

-

0.0%

Income taxes

13,090

13,090

-

0.0%

Net income including minority interest

249,554

249,554

-

0.0%

Non-controlling interest loss

394

394

-

0.0%

Net income

249,948

249,948

-

0.0%

Q4 2022

Q4 2022

Q4 2022

?%

EBITDA

599,342

599,342

-

0.0%

EBITDA Adjusted

599,342

599,342

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q3 2022

Q3 2022

Q3 2022

Q3 2022

Net revenue

3,171,289

3,171,289

-

0.0%

Cost of sales

1,131,221

983,549

147,672

15.0%

Gross profit

2,040,068

2,187,740

- 147,672

-7.0%

Administrative expenses

562,904

708,542

- 145,638

-21.0%

Selling expenses

859,266

859,266

-

0.0%

Distribution expenses

155,934

157,968

- 2,034

-1.0%

Total expenses

1,578,104

1,725,776

- 147,672

-9.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

461,964

461,964

-

0.0%

Interest expense

- 184,872

- 184,872

-

0.0%

Interest income

7,070

7,070

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

12,978

12,978

-

0.0%

Foreign exchange loss, net

- 25,503

- 25,503

-

0.0%

Financing cost, net

- 190,327

- 190,327

-

0.0%

Income before income taxes

271,637

271,637

-

0.0%

Income taxes

220,098

220,098

-

0.0%

Net income including minority interest

51,539

51,539

-

0.0%

Non-controlling interest loss

414

414

-

0.0%

Net income

51,953

51,953

-

0.0%

Q3 2022

Q3 2022

Q3 2022

?%

EBITDA

534,930

534,930

-

0.0%

EBITDA Adjusted

534,930

534,930

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q2 2022

Q2 2022

Q2 2022

Q2 2022

Net revenue

3,243,604

3,243,604

-

0.0%

Cost of sales

1,115,710

986,294

129,416

13.0%

Gross profit

2,127,894

2,257,310

- 129,416

-6.0%

Administrative expenses

641,678

769,034

- 127,356

-17.0%

Selling expenses

781,476

781,476

-

0.0%

Distribution expenses

156,078

158,138

- 2,060

-1.0%

Total expenses

1,579,232

1,708,648

- 129,416

-8.0%

Divestment of subsidiaries

-

-

-

 

Other expenses

-

-

-

 

Operating income

548,662

548,662

-

0.0%

Interest expense

- 131,163

- 131,163

-

0.0%

Interest income

10,301

10,301

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

28,315

28,315

-

0.0%

Foreign exchange loss, net

- 31,888

- 31,888

-

0.0%

Financing cost, net

- 124,435

- 124,435

-

0.0%

Income before income taxes

424,227

424,227

-

0.0%

Income taxes

135,122

135,122

-

0.0%

Net income including minority interest

289,105

289,105

-

0.0%

Non-controlling interest loss

317

317

-

0.0%

Net income

289,422

289,422

-

0.0%

Q2 2022

Q2 2022

Q2 2022

?%

EBITDA

615,266

615,266

-

0.0%

EBITDA Adjusted

615,266

615,266

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q1 2022

Q1 2022

Q1 2022

Q1 2022

Net revenue

1,860,196

1,860,196

-

0.0%

Cost of sales

653,852

653,852

-

0.0%

Gross profit

1,206,344

1,206,344

-

0.0%

Administrative expenses

319,650

319,650

-

0.0%

Selling expenses

257,052

257,052

-

0.0%

Distribution expenses

68,078

68,078

-

0.0%

Total expenses

644,780

644,780

-

0.0%

Divestment of subsidiaries

- 16,611

- 16,611

-

 

Other expenses

-

-

-

 

Operating income

544,953

544,953

-

0.0%

Interest expense

- 29,417

- 29,417

-

0.0%

Interest income

5,412

5,412

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 99,412

- 99,412

-

0.0%

Foreign exchange loss, net

6,840

6,840

-

0.0%

Financing cost, net

- 116,577

- 116,577

-

0.0%

Income before income taxes

428,376

428,376

-

0.0%

Income taxes

148,610

148,610

-

0.0%

Net income including minority interest

279,766

279,766

-

0.0%

Non-controlling interest loss

1,468

1,468

-

0.0%

Net income

281,234

281,234

-

0.0%

Q1 2022

Q1 2022

Q1 2022

?%

EBITDA

566,570

566,570

-

0.0%

EBITDA Adjusted

566,570

566,570

-

0.0%

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Total 2022

Total 2022

Total 2022

?%

Net revenue

11,507,549

11,507,549

-

0.0%

Cost of sales

3,983,571

3,579,093

404,478

11.3%

Gross profit

7,523,978

7,928,456

- 404,478

-5.1%

Administrative expenses

2,198,330

2,596,642

- 398,312

-15.3%

Selling expenses

2,808,030

2,808,030

-

0.0%

Distribution expenses

467,350

473,516

- 6,166

-1.3%

Total expenses

5,473,710

5,878,188

- 404,478

-6.9%

Divestment of subsidiaries

- 21,862

- 21,862

-

0.0%

Other expenses

-

-

-

0.0%

Operating income

2,028,406

2,028,406

-

0.0%

Interest expense

- 543,321

- 543,321

-

0.0%

Interest income

28,689

28,689

-

0.0%

Unrealized gain (loss) in valuation of financial derivative instruments

- 43,522

- 43,522

-

0.0%

Foreign exchange loss, net

- 83,368

- 83,368

-

0.0%

Financing cost, net

- 641,522

- 641,522

-

0.0%

Income before income taxes

1,386,884

1,386,884

-

0.0%

Income taxes

516,920

516,920

-

0.0%

Net income including minority interest

869,964

869,964

-

0.0%

Non-controlling interest loss

2,593

2,593

-

0.0%

Net income

872,557

872,557

-

0.0%

Total 2022

Total 2022

Total 2022

?%

EBITDA

2,316,108

2,316,108

-

0.0%

EBITDA Adjusted

2,316,108

2,316,108

-

0.0%

 

Balance Sheet

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Sep 2024

Sep 2024

Sep 2024

Sep 2024

Assets

 

 

 

 

Cash and cash equivalents

316,378

316,378

-

0.0

%

Trade accounts receivable, net

1,200,117

 

1,200,117

 

-

 

0.0

%

Accounts receivable from related parties

2,407

 

2,407

 

-

 

0.0

%

Inventories

2,504,370

 

2,504,370

 

-

 

0.0

%

Prepaid expenses

100,303

 

100,303

 

-

 

0.0

%

Income tax recoverable

67,701

 

67,701

 

-

 

0.0

%

Value added tax receivable

-

 

 

-

 

0.0

%

Derivative financial instruments

105,469

 

105,469

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

421,875

 

421,875

 

-

 

0.0

%

Total current assets

4,718,620

 

4,718,620

 

-

 

0.0

%

Property, plant and equipment, net

2,121,418

 

2,121,418

 

-

 

0.0

%

Right of use assets, net

291,960

 

294,056

 

- 2,096

 

-0.7

%

Deferred income tax

524,876

 

523,568

 

1,308

 

0.2

%

Investment in subsidiaries

-

 

-

 

-

 

0.0

%

Intangible assets, net

1,590,916

 

1,590,916

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

14,387

 

14,387

 

-

 

0.0

%

Total non-current assets

6,143,275

 

6,144,063

 

- 788

 

0.0

%

Total assets

10,861,895

 

10,862,683

 

- 788

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

618,279

 

618,279

 

-

 

0.0

%

Accounts payable to suppliers

2,372,500

 

2,372,500

 

-

 

0.0

%

Accrued expenses

410,253

 

410,253

 

-

 

0.0

%

Provisions

778,992

 

778,992

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

44,614

 

44,614

 

-

 

0.0

%

Trade accounts payable to related parties

20

 

20

 

-

 

0.0

%

Statutory employee profit sharing

86,885

 

86,885

 

-

 

0.0

%

Lease liability

109,873

 

107,609

 

2,264

 

2.1

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Total current liabilities

4,421,416

 

4,419,152

 

2,264

 

0.0

%

Employee benefits

139,701

 

139,701

 

-

 

0.0

%

Derivative financial instruments

-

 

 

-

 

0.0

%

Deferred income tax

572,301

 

572,301

 

-

 

0.0

%

Lease liability

214,098

 

214,098

 

-

 

0.0

%

Long term debt and borrowings

4,334,713

 

4,334,713

 

-

 

0.0

%

Total non-current liabilities

5,260,813

 

5,260,813

 

-

 

0.0

%

Total liabilities

9,682,229

 

9,679,965

 

2,264

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 25,264

 

- 25,264

 

-

 

0.0

%

Retained earnings

916,606

 

919,658

 

- 3,052

 

-0.3

%

Other comprehensive income

- 31,508

 

- 31,508

 

-

 

0.0

%

Non-controlling interest

- 1,480

 

- 1,480

 

-

 

0.0

%

Total Stockholders' Equity

1,179,666

 

1,182,718

 

- 3,052

 

0.0

%

Total Liabilities and Stockholders' Equity

10,861,895

 

10,862,683

 

- 788

 

0.0

%

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Jun 2024

Jun 2024

Jun 2024

Jun 2024

Assets

 

 

 

 

Cash and cash equivalents

423,246

423,246

-

0.0

%

Trade accounts receivable, net

1,082,224

 

1,082,224

 

-

 

0.0

%

Accounts receivable from related parties

542

 

542

 

-

 

0.0

%

Inventories

2,062,733

 

2,062,733

 

-

 

0.0

%

Prepaid expenses

137,214

 

137,214

 

-

 

0.0

%

Income tax recoverable

137,936

 

137,936

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

22,593

 

22,593

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

121,204

 

121,204

 

-

 

0.0

%

Total current assets

3,987,692

 

3,987,692

 

-

 

0.0

%

Property, plant and equipment, net

2,919,620

 

2,919,620

 

-

 

0.0

%

Right of use assets, net

315,701

 

319,892

 

- 4,191

 

-1.3

%

Deferred income tax

526,184

 

523,568

 

2,616

 

0.5

%

Investment in subsidiaries

-

 

-

 

-

 

0.0

%

Intangible assets, net

1,610,915

 

1,610,915

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

56,888

 

56,888

 

-

 

0.0

%

Total non-current assets

7,029,026

 

7,030,601

 

- 1,575

 

0.0

%

Total assets

11,016,718

 

11,018,293

 

- 1,575

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

589,478

 

589,478

 

-

 

0.0

%

Accounts payable to suppliers

1,949,182

 

1,949,182

 

-

 

0.0

%

Accrued expenses

358,363

 

358,363

 

-

 

0.0

%

Provisions

709,902

 

709,902

 

-

 

0.0

%

Income tax payable

-

 

 

-

 

0.0

%

Value added tax payable

92,532

 

92,532

 

-

 

0.0

%

Trade accounts payable to related parties

47,412

 

47,412

 

-

 

0.0

%

Statutory employee profit sharing

-

 

-

 

-

 

0.0

%

Lease liability

117,797

 

113,267

 

4,530

 

4.0

%

Derivative financial instruments

-

 

 

-

 

0.0

%

Total current liabilities

3,864,666

 

3,860,136

 

4,530

 

0.0

%

Employee benefits

133,626

 

133,626

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

783,169

 

783,169

 

-

 

0.0

%

Lease liability

230,721

 

230,721

 

-

 

0.0

%

Long term debt and borrowings

4,455,638

 

4,455,638

 

-

 

0.0

%

Total non-current liabilities

5,603,154

 

5,603,154

 

-

 

0.0

%

Total liabilities

9,467,820

 

9,463,290

 

4,530

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 25,264

 

- 25,264

 

-

 

0.0

%

Retained earnings

1,278,680

 

1,284,785

 

- 6,105

 

-0.5

%

Other comprehensive income

- 24,275

 

- 24,275

 

-

 

0.0

%

Non-controlling interest

- 1,555

 

- 1,555

 

-

 

0.0

%

Total Stockholders' Equity

1,548,898

 

1,555,003

 

- 6,105

 

0.0

%

Total Liabilities and Stockholders' Equity

11,016,718

 

11,018,293

 

- 1,575

 

0.0

%

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Mar 2024

Mar 2024

Mar 2024

Mar 2024

Assets

 

 

 

 

Cash and cash equivalents

425,177

425,177

-

0.0

%

Trade accounts receivable, net

1,198,708

 

1,198,708

 

-

 

0.0

%

Accounts receivable from related parties

163

 

163

 

-

 

0.0

%

Inventories

1,871,274

 

1,871,274

 

-

 

0.0

%

Prepaid expenses

133,877

 

133,877

 

-

 

0.0

%

Income tax recoverable

127,101

 

127,101

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

164,260

 

164,260

 

-

 

0.0

%

Total current assets

3,920,560

 

3,920,560

 

-

 

0.0

%

Property, plant and equipment, net

2,889,521

 

2,889,521

 

-

 

0.0

%

Right of use assets, net

337,260

 

343,547

 

- 6,287

 

-1.8

%

Deferred income tax

441,888

 

437,964

 

3,924

 

0.9

%

Investment in subsidiaries

-

 

-

 

-

 

0.0

%

Intangible assets, net

1,628,036

 

1,628,036

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

53,388

 

53,388

 

-

 

0.0

%

Total non-current assets

6,949,811

 

6,952,174

 

- 2,363

 

0.0

%

Total assets

10,870,371

 

10,872,734

 

- 2,363

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

539,195

 

539,195

 

-

 

0.0

%

Accounts payable to suppliers

1,670,630

 

1,670,630

 

-

 

0.0

%

Accrued expenses

295,535

 

295,535

 

-

 

0.0

%

Provisions

763,260

 

763,260

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

133,055

 

133,055

 

-

 

0.0

%

Trade accounts payable to related parties

1,152

 

1,152

 

-

 

0.0

%

Statutory employee profit sharing

163,278

 

163,278

 

-

 

0.0

%

Lease liability

121,605

 

114,811

 

6,794

 

5.9

%

Derivative financial instruments

72,701

 

72,701

 

-

 

0.0

%

Total current liabilities

3,760,411

 

3,753,617

 

6,794

 

0.0

%

Employee benefits

130,585

 

130,585

 

-

 

0.0

%

Derivative financial instruments

-

 

 

-

 

0.0

%

Deferred income tax

697,565

 

697,565

 

-

 

0.0

%

Lease liability

241,976

 

241,976

 

-

 

0.0

%

Long term debt and borrowings

4,539,134

 

4,539,134

 

-

 

0.0

%

Total non-current liabilities

5,609,260

 

5,609,260

 

-

 

0.0

%

Total liabilities

9,369,671

 

9,362,877

 

6,794

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 25,264

 

- 25,264

 

-

 

0.0

%

Retained earnings

1,224,374

 

1,233,531

 

- 9,157

 

-0.7

%

Other comprehensive income

- 18,148

 

- 18,148

 

-

 

0.0

%

Non-controlling interest

- 1,574

 

- 1,574

 

-

 

0.0

%

Total Stockholders' Equity

1,500,700

 

1,509,857

 

- 9,157

 

-1.0

%

Total Liabilities and Stockholders' Equity

10,870,371

 

10,872,734

 

- 2,363

 

0.0

%

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Dec 2023

Dec 2023

Dec 2023

Dec 2023

Assets

 

 

 

 

Cash and cash equivalents

549,730

549,730

-

0.0

%

Trade accounts receivable, net

1,072,455

 

1,072,455

 

-

 

0.0

%

Accounts receivable from related parties

104

 

104

 

-

 

0.0

%

Inventories

2,030,533

 

2,030,533

 

-

 

0.0

%

Prepaid expenses

77,468

 

79,115

 

- 1,647

 

-2.1

%

Income tax recoverable

29,462

 

29,462

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

230,688

 

230,688

 

-

 

0.0

%

Total current assets

3,990,440

 

3,992,087

 

- 1,647

 

0.0

%

Property, plant and equipment, net

2,910,353

 

2,910,353

 

-

 

0.0

%

Right of use assets, net

361,561

 

358,704

 

2,857

 

0.8

%

Deferred income tax

527,929

 

523,568

 

4,361

 

0.8

%

Investment in subsidiaries

-

 

-

 

-

 

0.0

%

Intangible assets, net

1,649,953

 

1,649,953

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

53,757

 

53,757

 

-

 

0.0

%

Total non-current assets

7,103,271

 

7,096,053

 

7,218

 

0.0

%

Total assets

11,093,711

 

11,088,140

 

5,571

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

508,731

 

508,731

 

-

 

0.0

%

Accounts payable to suppliers

1,790,026

 

1,790,026

 

-

 

0.0

%

Accrued expenses

306,997

 

306,997

 

-

 

0.0

%

Provisions

804,748

 

804,748

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

117,864

 

117,864

 

-

 

0.0

%

Trade accounts payable to related parties

-

 

-

 

-

 

0.0

%

Statutory employee profit sharing

132,855

 

132,855

 

-

 

0.0

%

Lease liability

132,839

 

117,094

 

15,745

 

13.4

%

Derivative financial instruments

47,920

 

47,920

 

-

 

0.0

%

Total current liabilities

3,841,980

 

3,826,235

 

15,745

 

0.0

%

Employee benefits

127,150

 

127,150

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

783,169

 

783,169

 

-

 

0.0

%

Lease liability

255,882

 

255,882

 

-

 

0.0

%

Long term debt and borrowings

4,622,691

 

4,622,691

 

-

 

0.0

%

Total non-current liabilities

5,788,892

 

5,788,892

 

-

 

0.0

%

Total liabilities

9,630,872

 

9,615,127

 

15,745

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 16,370

 

- 16,370

 

-

 

0.0

%

Retained earnings

1,178,724

 

1,188,898

 

- 10,174

 

-0.9

%

Other comprehensive income

- 19,194

 

- 19,194

 

-

 

0.0

%

Non-controlling interest

- 1,633

 

- 1,633

 

-

 

0.0

%

Total Stockholders' Equity

1,462,839

 

1,473,013

 

- 10,174

 

-1.0

%

Total Liabilities and Stockholders' Equity

11,093,711

 

11,088,140

 

5,571

 

0.0

%

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Sep 2023

Sep 2023

Sep 2023

Sep 2023

Assets

 

 

 

 

Cash and cash equivalents

496,068

496,068

-

0.0

%

Trade accounts receivable, net

1,275,837

 

1,275,837

 

-

 

0.0

%

Accounts receivable from related parties

48

 

48

 

-

 

0.0

%

Inventories

2,178,018

 

2,178,018

 

-

 

0.0

%

Prepaid expenses

127,491

 

129,138

 

- 1,647

 

-1.3

%

Income tax recoverable

112,215

 

112,215

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

177,761

 

177,761

 

-

 

0.0

%

Total current assets

4,367,438

 

4,369,085

 

- 1,647

 

0.0

%

Property, plant and equipment, net

2,877,944

 

2,877,944

 

-

 

0.0

%

Right of use assets, net

331,744

 

339,446

 

- 7,702

 

-2.3

%

Deferred income tax

386,341

 

386,657

 

- 316

 

-0.1

%

Investment in subsidiaries

-

 

-

 

-

 

0.0

%

Intangible assets, net

1,671,845

 

1,671,845

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

53,794

 

53,794

 

-

 

0.0

%

Total non-current assets

6,921,386

 

6,929,404

 

- 8,018

 

0.0

%

Total assets

11,288,824

 

11,298,489

 

- 9,665

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

600,123

 

600,123

 

-

 

0.0

%

Accounts payable to suppliers

1,944,445

 

1,944,445

 

-

 

0.0

%

Accrued expenses

391,572

 

391,572

 

-

 

0.0

%

Provisions

865,213

 

865,213

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

51,905

 

51,905

 

-

 

0.0

%

Trade accounts payable to related parties

-

 

 

-

 

0.0

%

Statutory employee profit sharing

104,675

 

104,675

 

-

 

0.0

%

Lease liability

79,329

 

87,815

 

- 8,486

 

-9.7

%

Derivative financial instruments

25,279

 

25,279

 

-

 

0.0

%

Total current liabilities

4,062,541

 

4,071,027

 

- 8,486

 

0.0

%

Employee benefits

161,952

 

161,952

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

783,169

 

783,169

 

-

 

0.0

%

Lease liability

264,594

 

264,594

 

-

 

0.0

%

Long term debt and borrowings

4,743,980

 

4,743,980

 

-

 

0.0

%

Total non-current liabilities

5,953,695

 

5,953,695

 

-

 

0.0

%

Total liabilities

10,016,236

 

10,024,722

 

- 8,486

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 16,370

 

- 16,370

 

-

 

0.0

%

Retained earnings

972,995

 

974,174

 

- 1,179

 

-0.1

%

Other comprehensive income

- 3,412

 

- 3,412

 

-

 

0.0

%

Non-controlling interest

- 1,937

 

- 1,937

 

-

 

0.0

%

Total Stockholders' Equity

1,272,588

 

1,273,767

 

- 1,179

 

0.0

%

Total Liabilities and Stockholders' Equity

11,288,824

 

11,298,489

 

- 9,665

 

0.0

%

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Jun 2023

Jun 2023

Jun 2023

Jun 2023

Assets

 

 

 

 

Cash and cash equivalents

728,872

728,872

-

0.0

%

Trade accounts receivable, net

1,166,267

 

1,166,267

 

-

 

0.0

%

Accounts receivable from related parties

30

 

30

 

-

 

0.0

%

Inventories

2,021,738

 

2,021,738

 

-

 

0.0

%

Prepaid expenses

125,212

 

126,859

 

- 1,647

 

-1.3

%

Income tax recoverable

213,784

 

213,784

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

163,131

 

163,131

 

-

 

0.0

%

Total current assets

4,419,034

 

4,420,681

 

- 1,647

 

0.0

%

Property, plant and equipment, net

2,902,039

 

2,902,039

 

-

 

0.0

%

Right of use assets, net

344,029

 

357,831

 

- 13,802

 

-3.9

%

Deferred income tax

319,026

 

319,157

 

- 131

 

0.0

%

Investment in subsidiaries

1,236

 

1,236

 

-

 

0.0

%

Intangible assets, net

1,691,781

 

1,691,781

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

50,934

 

50,934

 

-

 

0.0

%

Total non-current assets

6,908,763

 

6,922,696

 

- 13,933

 

0.0

%

Total assets

11,327,797

 

11,343,377

 

- 15,580

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

754,232

 

754,232

 

-

 

0.0

%

Accounts payable to suppliers

1,721,562

 

1,721,562

 

-

 

0.0

%

Accrued expenses

357,052

 

357,052

 

-

 

0.0

%

Provisions

788,698

 

788,698

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

132,688

 

132,688

 

-

 

0.0

%

Trade accounts payable to related parties

116,932

 

116,932

 

-

 

0.0

%

Statutory employee profit sharing

77,489

 

77,489

 

-

 

0.0

%

Lease liability

65,341

 

79,309

 

- 13,968

 

-17.6

%

Derivative financial instruments

80,066

 

80,066

 

-

 

0.0

%

Total current liabilities

4,094,060

 

4,108,028

 

- 13,968

 

0.0

%

Employee benefits

154,817

 

154,817

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

837,672

 

837,672

 

-

 

0.0

%

Lease liability

281,447

 

281,447

 

-

 

0.0

%

Long term debt and borrowings

4,685,437

 

4,685,437

 

-

 

0.0

%

Total non-current liabilities

5,959,373

 

5,959,373

 

-

 

0.0

%

Total liabilities

10,053,433

 

10,067,401

 

- 13,968

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 16,370

 

- 16,370

 

-

 

0.0

%

Retained earnings

975,182

 

976,795

 

- 1,613

 

-0.2

%

Other comprehensive income

- 3,984

 

- 3,984

 

-

 

0.0

%

Non-controlling interest

- 1,776

 

- 1,776

 

-

 

0.0

%

Total Stockholders' Equity

1,274,364

 

1,275,977

 

- 1,613

 

0.0

%

Total Liabilities and Stockholders' Equity

11,327,797

 

11,343,377

 

- 15,580

 

0.0

%

 

Balance Sheet Statement

As restated

Previously presented

Adjustment

?%

Mar 2023

Mar 2023

Mar 2023

Mar 2023

Assets

 

 

 

 

Cash and cash equivalents

579,788

579,788

-

0.0

%

Trade accounts receivable, net

1,209,278

 

1,209,278

 

-

 

0.0

%

Accounts receivable from related parties

12

 

12

 

-

 

0.0

%

Inventories

1,845,278

 

1,845,278

 

-

 

0.0

%

Prepaid expenses

113,075

 

113,075

 

-

 

0.0

%

Income tax recoverable

217,268

 

217,268

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

192,968

 

192,968

 

-

 

0.0

%

Total current assets

4,157,667

 

4,157,667

 

-

 

0.0

%

Property, plant and equipment, net

2,933,315

 

2,933,315

 

-

 

0.0

%

Right of use assets, net

282,343

 

282,343

 

-

 

0.0

%

Deferred income tax

319,157

 

319,157

 

-

 

0.0

%

Investment in subsidiaries

1,236

 

1,236

 

-

 

0.0

%

Intangible assets, net

1,715,686

 

1,715,686

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

44,373

 

44,373

 

-

 

0.0

%

Total non-current assets

6,895,828

 

6,895,828

 

-

 

0.0

%

Total assets

11,053,495

 

11,053,495

 

-

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

761,419

 

761,419

 

-

 

0.0

%

Accounts payable to suppliers

1,382,580

 

1,382,580

 

-

 

0.0

%

Accrued expenses

280,890

 

280,890

 

-

 

0.0

%

Provisions

791,437

 

791,437

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

132,192

 

132,192

 

-

 

0.0

%

Trade accounts payable to related parties

104,917

 

104,917

 

-

 

0.0

%

Statutory employee profit sharing

162,844

 

162,844

 

-

 

0.0

%

Lease liability

94,890

 

94,890

 

-

 

0.0

%

Derivative financial instruments

65,545

 

65,545

 

-

 

0.0

%

Total current liabilities

3,776,714

 

3,776,714

 

-

 

0.0

%

Employee benefits

150,876

 

150,876

 

-

 

0.0

%

Derivative financial instruments

-

 

 

-

 

0.0

%

Deferred income tax

832,239

 

832,239

 

-

 

0.0

%

Lease liability

184,731

 

184,731

 

-

 

0.0

%

Long term debt and borrowings

4,926,846

 

4,926,846

 

-

 

0.0

%

Total non-current liabilities

6,094,692

 

6,094,692

 

-

 

0.0

%

Total liabilities

9,871,406

 

9,871,406

 

-

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 12,182

 

- 12,182

 

-

 

0.0

%

Retained earnings

868,132

 

868,132

 

-

 

0.0

%

Other comprehensive income

3,470

 

3,470

 

-

 

0.0

%

Non-controlling interest

1,357

 

1,357

 

-

 

0.0

%

Total Stockholders' Equity

1,182,089

 

1,182,089

 

-

 

0.0

%

Total Liabilities and Stockholders' Equity

11,053,495

 

11,053,495

 

-

 

0.0

%

 

Balance Sheet Statement

Not restated

Previously presented

Adjustment

?%

Dec 2022

Dec 2022

Dec 2022

Dec 2022

Assets

 

 

 

 

Cash and cash equivalents

815,644

815,644

-

0.0

%

Trade accounts receivable, net

971,063

 

971,063

 

-

 

0.0

%

Accounts receivable from related parties

61

 

61

 

-

 

0.0

%

Inventories

2,122,670

 

2,122,670

 

-

 

0.0

%

Prepaid expenses

52,562

 

52,562

 

-

 

0.0

%

Income tax recoverable

204,860

 

204,860

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

188,266

 

188,266

 

-

 

0.0

%

Total current assets

4,355,126

 

4,355,126

 

-

 

0.0

%

Property, plant and equipment, net

2,973,374

 

2,973,374

 

-

 

0.0

%

Right of use assets, net

293,565

 

293,565

 

-

 

0.0

%

Deferred income tax

319,157

 

319,157

 

-

 

0.0

%

Investment in subsidiaries

1,236

 

1,236

 

-

 

0.0

%

Intangible assets, net

1,743,882

 

1,743,882

 

-

 

0.0

%

Goodwill

1,599,718

 

1,599,718

 

-

 

0.0

%

Other assets

46,675

 

46,675

 

-

 

0.0

%

Total non-current assets

6,977,607

 

6,977,607

 

-

 

0.0

%

Total assets

11,332,733

 

11,332,733

 

-

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

230,419

 

230,419

 

-

 

0.0

%

Accounts payable to suppliers

1,371,778

 

1,371,778

 

-

 

0.0

%

Accrued expenses

305,588

 

305,588

 

-

 

0.0

%

Provisions

793,412

 

793,412

 

-

 

0.0

%

Income tax payable

-

 

-

 

-

 

0.0

%

Value added tax payable

89,142

 

89,142

 

-

 

0.0

%

Trade accounts payable to related parties

96,859

 

96,859

 

-

 

0.0

%

Statutory employee profit sharing

135,298

 

135,298

 

-

 

0.0

%

Lease liability

85,399

 

85,399

 

-

 

0.0

%

Derivative financial instruments

15,329

 

15,329

 

-

 

0.0

%

Total current liabilities

3,123,224

 

3,123,224

 

-

 

0.0

%

Employee benefits

153,907

 

153,907

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

833,557

 

833,557

 

-

 

0.0

%

Lease liability

206,509

 

206,509

 

-

 

0.0

%

Long term debt and borrowings

5,918,256

 

5,918,256

 

-

 

0.0

%

Total non-current liabilities

7,112,229

 

7,112,229

 

-

 

0.0

%

Total liabilities

10,235,453

 

10,235,453

 

-

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 12,671

 

- 12,671

 

-

 

0.0

%

Retained earnings

779,941

 

779,941

 

-

 

0.0

%

Other comprehensive income

7,515

 

7,515

 

-

 

0.0

%

Non-controlling interest

1,183

 

1,183

 

-

 

0.0

%

Total Stockholders' Equity

1,097,280

 

1,097,280

 

-

 

0.0

%

Total Liabilities and Stockholders' Equity

11,332,733

 

11,332,733

 

-

 

0.0

%

 

Balance Sheet Statement

Not restated

Previously presented

Adjustment

?%

Sep 2022

Sep 2022

Sep 2022

Sep 2022

Assets

 

 

 

 

Cash and cash equivalents

471,585

471,585

-

0.0

%

Trade accounts receivable, net

1,219,961

 

1,219,961

 

-

 

0.0

%

Accounts receivable from related parties

229

 

229

 

-

 

0.0

%

Inventories

2,416,485

 

2,416,485

 

-

 

0.0

%

Prepaid expenses

119,208

 

119,208

 

-

 

0.0

%

Income tax recoverable

-

 

-

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

552,151

 

552,151

 

-

 

0.0

%

Total current assets

4,779,619

 

4,779,619

 

-

 

0.0

%

Property, plant and equipment, net

1,815,290

 

1,815,290

 

-

 

0.0

%

Right of use assets, net

137,187

 

137,187

 

-

 

0.0

%

Deferred income tax

302,651

 

302,651

 

-

 

0.0

%

Investment in subsidiaries

1,237

 

1,237

 

-

 

0.0

%

Intangible assets, net

665,905

 

665,905

 

-

 

0.0

%

Goodwill

3,158,464

 

3,158,464

 

-

 

0.0

%

Other assets

116,875

 

116,875

 

-

 

0.0

%

Total non-current assets

6,197,609

 

6,197,609

 

-

 

0.0

%

Total assets

10,977,228

 

10,977,228

 

-

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

642,647

 

642,647

 

-

 

0.0

%

Accounts payable to suppliers

1,362,098

 

1,362,098

 

-

 

0.0

%

Accrued expenses

393,486

 

393,486

 

-

 

0.0

%

Provisions

812,802

 

812,802

 

-

 

0.0

%

Income tax payable

168,380

 

168,380

 

-

 

0.0

%

Value added tax payable

77,272

 

77,272

 

-

 

0.0

%

Trade accounts payable to related parties

120,370

 

120,370

 

-

 

0.0

%

Statutory employee profit sharing

103,235

 

103,235

 

-

 

0.0

%

Lease liability

103,274

 

103,274

 

-

 

0.0

%

Derivative financial instruments

29,926

 

29,926

 

-

 

0.0

%

Total current liabilities

3,813,490

 

3,813,490

 

-

 

0.0

%

Employee benefits

227,923

 

227,923

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

77,744

 

77,744

 

-

 

0.0

%

Lease liability

33,190

 

33,190

 

-

 

0.0

%

Long term debt and borrowings

5,910,384

 

5,910,384

 

-

 

0.0

%

Total non-current liabilities

6,249,241

 

6,249,241

 

-

 

0.0

%

Total liabilities

10,062,731

 

10,062,731

 

-

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 9,594

 

- 9,594

 

-

 

0.0

%

Retained earnings

579,994

 

579,994

 

-

 

0.0

%

Other comprehensive income

22,037

 

22,037

 

-

 

0.0

%

Non-controlling interest

748

 

748

 

-

 

0.0

%

Total Stockholders' Equity

914,497

 

914,497

 

-

 

0.0

%

Total Liabilities and Stockholders' Equity

10,977,228

 

10,977,228

 

-

 

0.0

%

 

Balance Sheet Statement

Not restated

Previously presented

Adjustment

?%

Jun 2022

Jun 2022

Jun 2022

Jun 2022

Assets

 

 

 

 

Cash and cash equivalents

575,727

575,727

-

0.0

%

Trade accounts receivable, net

1,170,038

 

1,170,038

 

-

 

0.0

%

Accounts receivable from related parties

6,414

 

6,414

 

-

 

0.0

%

Inventories

2,527,583

 

2,527,583

 

-

 

0.0

%

Prepaid expenses

149,915

 

149,915

 

-

 

0.0

%

Income tax recoverable

-

 

-

 

-

 

0.0

%

Value added tax receivable

3,202

 

3,202

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

502,478

 

502,478

 

-

 

0.0

%

Total current assets

4,935,357

 

4,935,357

 

-

 

0.0

%

Property, plant and equipment, net

1,848,424

 

1,848,424

 

-

 

0.0

%

Right of use assets, net

153,006

 

153,006

 

-

 

0.0

%

Deferred income tax

302,651

 

302,651

 

-

 

0.0

%

Investment in subsidiaries

1,235

 

1,235

 

-

 

0.0

%

Intangible assets, net

670,457

 

670,457

 

-

 

0.0

%

Goodwill

3,084,893

 

3,084,893

 

-

 

0.0

%

Other assets

121,732

 

121,732

 

-

 

0.0

%

Total non-current assets

6,182,398

 

6,182,398

 

-

 

0.0

%

Total assets

11,117,755

 

11,117,755

 

-

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

679,933

 

679,933

 

-

 

0.0

%

Accounts payable to suppliers

1,531,240

 

1,531,240

 

-

 

0.0

%

Accrued expenses

333,421

 

333,421

 

-

 

0.0

%

Provisions

780,945

 

780,945

 

-

 

0.0

%

Income tax payable

88,148

 

88,148

 

-

 

0.0

%

Value added tax payable

67,832

 

67,832

 

-

 

0.0

%

Trade accounts payable to related parties

120,001

 

120,001

 

-

 

0.0

%

Statutory employee profit sharing

73,442

 

73,442

 

-

 

0.0

%

Lease liability

114,075

 

114,075

 

-

 

0.0

%

Derivative financial instruments

42,904

 

42,904

 

-

 

0.0

%

Total current liabilities

3,831,941

 

3,831,941

 

-

 

0.0

%

Employee benefits

224,454

 

224,454

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

68,326

 

68,326

 

-

 

0.0

%

Lease liability

36,891

 

36,891

 

-

 

0.0

%

Long term debt and borrowings

5,905,688

 

5,905,688

 

-

 

0.0

%

Total non-current liabilities

6,235,359

 

6,235,359

 

-

 

0.0

%

Total liabilities

10,067,300

 

10,067,300

 

-

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 9,594

 

- 9,594

 

-

 

0.0

%

Retained earnings

727,651

 

727,651

 

-

 

0.0

%

Other comprehensive income

9,879

 

9,879

 

-

 

0.0

%

Non-controlling interest

1,207

 

1,207

 

-

 

0.0

%

Total Stockholders' Equity

1,050,455

 

1,050,455

 

-

 

0.0

%

Total Liabilities and Stockholders' Equity

11,117,755

 

11,117,755

 

-

 

0.0

%

 

Balance Sheet Statement

Not restated

Previously presented

Adjustment

?%

Mar 2022

Mar 2022

Mar 2022

Mar 2022

Assets

 

 

 

 

Cash and cash equivalents

711,625

711,625

-

0.0

%

Trade accounts receivable, net

709,945

 

709,945

 

-

 

0.0

%

Accounts receivable from related parties

7

 

7

 

-

 

0.0

%

Inventories

1,644,619

 

1,644,619

 

-

 

0.0

%

Prepaid expenses

70,335

 

70,335

 

-

 

0.0

%

Income tax recoverable

-

 

-

 

-

 

0.0

%

Value added tax receivable

-

 

-

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Non current assets held for sale

-

 

-

 

-

 

0.0

%

Other assets

56,083

 

56,083

 

-

 

0.0

%

Total current assets

3,192,614

 

3,192,614

 

-

 

0.0

%

Property, plant and equipment, net

1,092,165

 

1,092,165

 

-

 

0.0

%

Right of use assets, net

18,264

 

18,264

 

-

 

0.0

%

Deferred income tax

-

 

-

 

-

 

0.0

%

Investment in subsidiaries

1,521

 

1,521

 

-

 

0.0

%

Intangible assets, net

376,433

 

376,433

 

-

 

0.0

%

Goodwill

353,703

 

353,703

 

-

 

0.0

%

Other assets

3,229

 

3,229

 

-

 

0.0

%

Total non-current assets

1,845,315

 

1,845,315

 

-

 

0.0

%

Total assets

5,037,929

 

5,037,929

 

-

 

0.0

%

Liabilities and Stockholders' Equity

 

 

 

 

Short term debt and borrowings

107,047

 

107,047

 

-

 

0.0

%

Accounts payable to suppliers

1,850,080

 

1,850,080

 

-

 

0.0

%

Accrued expenses

217,234

 

217,234

 

-

 

0.0

%

Provisions

-

 

-

 

-

 

0.0

%

Income tax payable

61,290

 

61,290

 

-

 

0.0

%

Value added tax payable

12,805

 

12,805

 

-

 

0.0

%

Trade accounts payable to related parties

-

 

-

 

-

 

0.0

%

Statutory employee profit sharing

67,415

 

67,415

 

-

 

0.0

%

Lease liability

7,934

 

7,934

 

-

 

0.0

%

Derivative financial instruments

71,219

 

71,219

 

-

 

0.0

%

Total current liabilities

2,395,024

 

2,395,024

 

-

 

0.0

%

Employee benefits

2,343

 

2,343

 

-

 

0.0

%

Derivative financial instruments

-

 

-

 

-

 

0.0

%

Deferred income tax

44,949

 

44,949

 

-

 

0.0

%

Lease liability

10,575

 

10,575

 

-

 

0.0

%

Long term debt and borrowings

1,483,082

 

1,483,082

 

-

 

0.0

%

Total non-current liabilities

1,540,949

 

1,540,949

 

-

 

0.0

%

Total liabilities

3,935,973

 

3,935,973

 

-

 

0.0

%

Stockholders' Equity

 

 

 

 

Capital stock

321,312

 

321,312

 

-

 

0.0

%

Share premium account

- 9,594

 

- 9,594

 

-

 

0.0

%

Retained earnings

788,228

 

788,228

 

-

 

0.0

%

Other comprehensive income

487

 

487

 

-

 

0.0

%

Non-controlling interest

1,523

 

1,523

 

-

 

0.0

%

Total Stockholders' Equity

1,101,956

 

1,101,956

 

-

 

0.0

%

Total Liabilities and Stockholders' Equity

5,037,929

 

5,037,929

 

-

 

0.0

%

 

Restated Financial Key Metrics Jafra Mexico

 

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q3 2024

Q3 2024

Q3 2024

Q3 2024

Net revenue

1,623,697

1,623,697

-

0.0%

Gross profit

1,247,725

1,392,058

- 144,333

-10.4%

EBITDA

- 116,881

- 116,881

-

0.0%

EBITDA Adjusted

318,149

318,149

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q2 2024

Q2 2024

Q22024

Q2 2024

Net revenue

1,671,137

1,671,137

-

0.0%

Gross profit

1,287,123

1,437,064

- 149,941

-10.4%

EBITDA

344,477

344,477

-

0.0%

EBITDA Adjusted

344,477

344,477

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

 

Q1 2024

Q1 2024

Q1 2024

Q1 2024

Net revenue

1,849,996

1,849,996

-

0.0%

Gross profit

1,432,603

1,572,042

- 139,439

-8.9%

EBITDA

383,120

383,120

-

0.0%

EBITDA Adjusted

383,120

383,120

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Total 2024

Total 2024

Total 2024

Total 2024

Net revenue

7,183,823

7,183,823

-

0.0%

Gross profit

5,477,827

5,911,540

- 433,713

-7.3%

EBITDA

790,074

790,074

-

0.0%

EBITDA Adjusted

1,486,377

1,486,377

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q4 2023

Q4 2023

Q4 2023

Q4 2023

Net revenue

1,668,956

1,668,956

-

0.0%

Gross profit

1,314,488

1,443,820

- 129,332

-9.0%

EBITDA

532,780

532,780

-

0.0%

EBITDA Adjusted

532,780

532,780

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q3 2023

Q3 2023

Q3 2023

Q3 2023

Net revenue

1,486,816

1,486,816

-

0.0%

Gross profit

1,072,510

1,233,929

- 161,419

-13.1%

EBITDA

209,329

209,329

-

0.0%

EBITDA Adjusted

209,329

209,329

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q2 2023

Q2 2023

Q2 2023

Q2 2023

Net revenue

1,536,775

1,536,775

-

0.0%

Gross profit

1,144,251

1,280,477

- 136,226

-10.6%

EBITDA

268,724

268,724

-

0.0%

EBITDA Adjusted

268,724

268,724

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q1 2023

Q1 2023

Q1 2023

Q1 2023

Net revenue

1,662,405

1,662,405

-

0.0%

Gross profit

1,231,353

1,363,963

- 132,610

-9.7%

EBITDA

277,548

277,548

-

0.0%

EBITDA Adjusted

277,548

277,548

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Total 2023

Total 2023

Total 2023

Total 2023

Net revenue

6,354,952

6,354,952

-

0.0%

Gross profit

4,762,602

5,322,189

- 559,587

-10.5%

EBITDA

1,287,037

1,287,037

-

0.0%

EBITDA Adjusted

1,287,037

1,287,037

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q4 2022

Q4 2022

Q4 2022

Q4 2022

Net revenue

1,522,363

1,522,363

-

0.0%

Gross profit

1,101,330

1,228,720

- 127,390

-10.4%

EBITDA

366,790

366,790

-

0.0%

EBITDA Adjusted

366,790

366,790

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q3 2022

Q3 2022

Q3 2022

Q3 2022

Net revenue

1,333,036

1,333,036

-

0.0%

Gross profit

960,833

1,108,505

- 147,672

-13.3%

EBITDA

272,435

272,435

-

0.0%

EBITDA Adjusted

272,435

272,435

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Q2 2022

Q2 2022

Q2 2022

Q2 2022

Net revenue

1,342,721

1,342,721

-

0.0%

Gross profit

970,863

1,100,279

- 129,416

-11.8%

EBITDA

215,025

215,025

-

0.0%

EBITDA Adjusted

215,025

215,025

-

0.0%

Profit & Loss Statement

As restated

Previously presented

Adjustment

?%

Total 2022

Total 2022

Total 2022

?%

Net revenue

4,198,120

4,198,120

-

0.0%

Gross profit

3,033,026

3,437,504

- 404,478

-11.8%

EBITDA

854,250

854,250

-

0.0%

EBITDA Adjusted

854,250

854,250

-

0.0%

BeFra will hold a conference call to discuss its results at 17:30 p.m. (Eastern Time) on Thursday, February 27, 2025. To participate in the conference call, please dial:

Toll-Free US:

1-877-451-6152

Toll International:

1-201-389-0879

Webcast:

https://viavid.webcasts.com/starthere.jsp?ei=1704905&tp_key=0a253d4c6f

Passcode:

13751208

About Betterware

Founded in 1995, Betterware de Mexico is the leading direct-to-consumer company in Mexico focused on offering innovative products that solve specific needs related to household organization, practicality, space-saving, and hygiene. Through the acquisition of JAFRA on April 7, 2022, the Company now offers a leading brand of direct-to-consumer in the Beauty market in Mexico and the United States where it offers Fragrances, Color & Cosmetics, Skin Care, and Toiletries. The combined company possesses an asset-light business model with low capital expenditure requirements and a track record of strong profitability, double digit rates of revenue growth and free cash flow generation. Today, the Company distributes its products in Mexico, and with its recent acquisition, it now has gained presence in the United States through JAFRA's portfolio of products.

Cautionary Statement Regarding Forward-Looking Statements

Matters discussed in this press release may constitute forward-looking statements. Forward- looking statements include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The words "believe," "anticipate," "intends," "estimate," "potential," "may," "should," "expect" "pending" and similar expressions identify forward- looking statements. The forward-looking statements in this press release are based upon various assumptions. Although we believe that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, we cannot assure you that we will achieve or accomplish these expectations.

Company:

BeFra IR

iroffice@better.com.mx

+52 (33) 3836 0500 Ext. 2011

InspIR:

Investor Relations

Barbara Cano

barbara@inspirgroup.com