Also trades as: VTMX (NYSE) · $vol 3M

MX$59.06 ($3.25)

+0.48 (+0.82%)

Weekly Expected Move ±2.1%

MX$56 MX$57 MX$59 MX$60 MX$61

MEX · Real Estate · Real Estate - Development · Tech Score Buy · Power 52 · MX$54.9B mcap · 699M float · 0.273% daily turnover

Revenue

$309M +22.4% ▲

5Y CAGR: +15.6%

Gross Profit

$275M +20.8% ▲

5Y CAGR: +14.5%

Operating Income

$237M +22.4% ▲

5Y CAGR: +7.3%

Net Income

$258M +15.4% ▲

5Y CAGR: +30.9%

EPS (Diluted)

$0.30 +20.0% ▲

5Y CAGR: +20.1%

EBITDA

$311M -33.8% ▼

5Y CAGR: +13.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$161M	$178M	$214M	$252M	$309M
YoY Growth	+7.3%	+10.7%	+20.5%	+17.7%	+22.4%
Cost of Revenue	$11M	$11M	$18M	$25M	$34M
Gross Profit	$150M	$167M	$196M	$228M	$275M
Gross Margin	93.3%	93.6%	91.5%	90.3%	89.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$3M	$30M	$33M	$0
Operating Expenses	$21M	$24M	$32M	$34M	$38M
Operating Income	$306M	$338M	$165M	$194M	$237M
Operating Margin	190.5%	190.0%	76.8%	76.8%	76.8%
Interest Expense	$50M	$46M	$46M	$42M	$60M
Income Before Tax	$256M	$292M	$382M	$426M	$249M
Tax Expense	$82M	$48M	$65M	$203M	-$8M
Net Income	$174M	$244M	$317M	$223M	$258M
Net Margin	108.2%	136.8%	147.6%	88.5%	83.4%
EPS (Diluted)	$0.26	$0.35	$0.41	$0.25	$0.30
EBITDA	$308M	$340M	$428M	$470M	$311M
Shares Outstanding	693M	694M	769M	883M	861M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$64M	$65M	$67M	$67M	$75M	$81M	$77M	$78M
Cost of Revenue	$6M	$7M	$5M	$7M	$9M	$9M	$7M	$9M
Gross Profit	$57M	$58M	$62M	$61M	$65M	$71M	$69M	$70M
Gross Margin	89.8%	88.6%	92.2%	90.3%	87.3%	88.4%	90.3%	88.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$9M	$8M	$8M	$0	$9M	$9M	$9M
Operating Expenses	$7M	$10M	$9M	$8M	$8M	$10M	$10M	$9M
Operating Income	$50M	$48M	$53M	$52M	$57M	$61M	$60M	$61M
Operating Margin	79.0%	73.5%	78.9%	77.8%	76.7%	75.4%	77.6%	77.8%
Interest Expense	$11M	$9M	$10M	$12M	$12M	$22M	$18M	$18M
Income Before Tax	$63M	$81M	$29M	$55M	$53M	$100M	$98M	$99M
Tax Expense	$11M	$144M	$14M	$27M	$28M	-$77M	-$3M	-$3M
Net Income	$52M	-$63M	$15M	$28M	$25M	$177M	$101M	$102M
Net Margin	81.6%	-96.7%	22.2%	41.2%	33.9%	218.9%	131.6%	129.7%
EPS (Diluted)	$0.06	$-0.07	$0.02	$0.03	$0.03	$0.21	$0.12	$0.11
EBITDA	$74M	$90M	$39M	$67M	$58M	$123M	$116M	$117M
Shares Outstanding	869M	876M	868M	858M	846M	859M	859M	933M

VESTA.MX MEX