• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    BeFra Reports Fourth Quarter 2024 Results

    2/27/25 4:15:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary
    Get the next $BWMX alert in real time by email

    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.

    View source version on businesswire.com: https://www.businesswire.com/news/home/20250227505175/en/

    Company:

    BeFra IR

    [email protected]

    +52 (33) 3836 0500 Ext. 2011

    InspIR:

    Investor Relations

    Barbara Cano

    [email protected]

    Get the next $BWMX alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $BWMX

    DatePrice TargetRatingAnalyst
    2/11/2022$45.00 → $30.00Buy
    Small Cap Consumer Research
    10/29/2021$55.00 → $45.00Buy
    Small Cap Consumer Research
    More analyst ratings

    $BWMX
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    Greenberg Traurig Advises Betterware (NYSE:BWMX) in $250 Million Acquisition of Tupperware Latin America

    MIAMI, Jan. 26, 2026 /PRNewswire/ -- Global law firm Greenberg Traurig, P.A. represented Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX), parent company of Betterware and Jafra (BeFra), in a definitive agreement to acquire Tupperware's operating assets in Latin America. As part of the transaction, BeFra will acquire 100% of Tupperware's Latin American businesses and obtain a perpetual, royalty-free, and exclusive license for the Tupperware® brand across the region. The US $250 million acquisition consists of $215 million in cash funded with debt and $35 million in BeFra sha

    1/26/26 3:30:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    Owner of Tupperware Brand Announces Agreement to Sell Latin American Operations

    ORLANDO, Fla., Jan. 20, 2026 (GLOBE NEWSWIRE) -- Party Products LLC (the "Company"), owner of the Tupperware® brand, today announces that it has entered into a definitive agreement to sell its operations in Latin America to Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra"), owner of the Betterware and Jafra brands. As part of the transaction, the Company is granting Befra a perpetual, exclusive license to the brand in the Latin American region. The transaction is subject to regulatory approval and is expected to close during the first half of 2026.    As part of the new business relationship with BEFRA, many of the products sold in the US and Canada will continue to be manufact

    1/20/26 8:00:00 AM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    Betterware de México Announces Agreement to Acquire Tupperware's Operations in Latin America Along with a Perpetual License to the Tupperware Brand in Latin America

    Acquisition will add to BeFra's portfolio a leading, iconic, and high-quality brand with significant potential to reignite its growth through innovation Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company"), the parent company of Betterware and Jafra, announced today that it has signed a definitive agreement to acquire Tupperware's operating assets in Latin America, primarily in Mexico and Brazil, the region's core markets. As part of the transaction, BeFra will also obtain a perpetual, royalty-free, and exclusive license for the "Tupperware" brand for the entire LatAm region1. The transaction is expected to close during the 1H 2026. BeFra will acquire 100% of Tu

    1/19/26 1:00:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    $BWMX
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Small Cap Consumer Research reiterated coverage on Betterware de Mexico SAB with a new price target

    Small Cap Consumer Research reiterated coverage of Betterware de Mexico SAB with a rating of Buy and set a new price target of $30.00 from $45.00 previously

    2/11/22 9:16:38 AM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    Small Cap Consumer Research reiterated coverage on Betterware de Mexico SAB with a new price target

    Small Cap Consumer Research reiterated coverage of Betterware de Mexico SAB with a rating of Buy and set a new price target of $45.00 from $55.00 previously

    10/29/21 11:57:15 AM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    Small Cap Consumer Research reiterated coverage on Betterware de Mexico SAB with a new price target

    Small Cap Consumer Research reiterated coverage of Betterware de Mexico SAB with a rating of Buy and set a new price target of $55.00 from $53.00 previously

    5/7/21 10:08:57 AM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    $BWMX
    SEC Filings

    View All

    SEC Form 6-K filed by Betterware de Mexico S.A.P.I. de C.V.

    6-K - BETTERWARE DE MEXICO, S.A.P.I. DE C.V (0001788257) (Filer)

    1/20/26 10:35:08 AM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    SEC Form 6-K filed by Betterware de Mexico S.A.P.I. de C.V.

    6-K - BETTERWARE DE MEXICO, S.A.P.I. DE C.V (0001788257) (Filer)

    10/23/25 4:25:31 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    SEC Form 6-K filed by Betterware de Mexico S.A.P.I. de C.V.

    6-K - BETTERWARE DE MEXICO, S.A.P.I. DE C.V (0001788257) (Filer)

    10/15/25 11:53:45 AM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    $BWMX
    Leadership Updates

    Live Leadership Updates

    View All

    BeFra Announces CFO Appointment

    Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company"), the leading direct-to-consumer company in Mexico through Betterware and Jafra, today announced the appointment of Rodrigo Muñoz as Chief Financial Officer, effective today. Mr. Muñoz brings more than 20 years of related experience to the position, having led the finance areas of multinational companies in retail, services, telecommunications, and banking sectors. During this time, he held Key Financial roles and responsibilities at publicly traded consumer products and services companies, such as Alsea, S.A.B. de C.V. and Grupo Televisa, S.A.B. "The Board and I are thrilled to welcome Rodrigo, as he brings th

    3/3/25 4:15:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    BeFra Appoints Olga Botero as Independent Director to Its Board

    Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company") announced today that Ms. Olga Botero has been appointed as Independent Director to BeFra's Board, effective October 17, 2024. Following Ms. Botero's appointment, the Company's Board comprises twelve members who possess a broad range of experience and skills in key areas such as strategy, finance, digital business, and marketing. Nine of the twelve Board members are Independent Directors. Luis G. Campos, Executive Chairman of the Board, stated, "We are delighted to welcome Olga to our Board. As a proven Independent Board Director with over 20 years of experience in digital and technology, cybersecurity, and ris

    8/8/24 4:15:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    BeFra Appoints Diego Gaxiola as Independent Director to Its Board

    GUADALAJARA, Mexico, May 14, 2024 /PRNewswire/ -- Betterware de México, S.A.P.I. de C.V. (NASDAQ:BWMX) ("BeFra" or the "Company") announced today that Mr. Diego Gaxiola has been appointed as Independent Director to BeFra's Board, effective May 13, 2024. Following Mr. Gaxiola's appointment, the Company's Board comprises eleven members who possess a broad range of experience and skills in key areas such as strategy, finance, digital business, and marketing. Eight of the eleven Board members are Independent Directors. Luis G. Campos, Executive Chairman of the Board, stated, "We a

    5/14/24 4:15:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    $BWMX
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13D/A filed by Betterware de Mexico S.A.B. de C.V. (Amendment)

    SC 13D/A - BETTERWARE DE MEXICO, S.A.P.I. DE C.V (0001788257) (Subject)

    7/11/22 12:42:03 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    $BWMX
    Financials

    Live finance-specific insights

    View All

    Betterware de México Announces Agreement to Acquire Tupperware's Operations in Latin America Along with a Perpetual License to the Tupperware Brand in Latin America

    Acquisition will add to BeFra's portfolio a leading, iconic, and high-quality brand with significant potential to reignite its growth through innovation Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company"), the parent company of Betterware and Jafra, announced today that it has signed a definitive agreement to acquire Tupperware's operating assets in Latin America, primarily in Mexico and Brazil, the region's core markets. As part of the transaction, BeFra will also obtain a perpetual, royalty-free, and exclusive license for the "Tupperware" brand for the entire LatAm region1. The transaction is expected to close during the 1H 2026. BeFra will acquire 100% of Tu

    1/19/26 1:00:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    BeFra Announces US$0.29 Per Share Quarterly Dividend Payable on November 20, 2025

    Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company"), announces that the payment of an aggregate dividend of MX $200,000,000 was approved at its shareholders meeting held on October 21, 2025. This amount represents approximately US$ 0.2912 per share before applicable tax withholdings, or approximately US $0.2621 per share after applicable tax withholdings. The dividend is payable on November 20, 2025 to shareholders of record as of November 3, 2025. 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, practica

    10/24/25 4:15:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary

    BeFra Reports Third Quarter 2025 Results

    Betterware de México, S.A.P.I. de C.V. (NYSE:BWMX) ("BeFra" or the "Company"), announced today its consolidated financial results for the third quarter 2025. 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 President and CEO BeFra delivered solid results for the third quarter of 2025. Revenue continued to increase, expanding by 1.4% YoY, despite still subdued consumption trends in Mexico. At the same time, we significantly strengthened third quarter profitability and operating cash

    10/23/25 4:15:00 PM ET
    $BWMX
    Catalog/Specialty Distribution
    Consumer Discretionary