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.
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:
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% |
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% |
2025 Priorities
Consumer Vertical:
Sales Force Vertical:
International Expansion
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
2025 Priorities
Consumer Vertical:
Sales Force Vertical:
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
2025 Priorities
Consumer Vertical:
Sales Force Vertical:
|
||
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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250227505175/en/
Company:
BeFra IR
iroffice@better.com.mx
+52 (33) 3836 0500 Ext. 2011
InspIR:
Investor Relations
Barbara Cano
barbara@inspirgroup.com