OPERATIN G RESULTS Overview We are pioneers and leaders of the grocery hard discount model in Mexico and one of the fastest growing retailers in the country as measured by our sales and store growth rates.
A. OPERATIN G RESULTS Overview We are pioneers and leaders of the grocery hard discount model in Mexico and one of the fastest growing retailers in the country as measured by our sales and store growth rates.
Administrative Expenses Administrative expenses generally consist of expenses relating to headquarters, regional offices and the back office, including wages and salaries of administrative employees, depreciation, and amortization, energy, social security contributions of administrative employees, payments relating to options granted under our share-based compensation plan, administrative services, advertising expenses, corporate services, maintenance and conservation expenses and professional fees. 45 Table of Contents Other Income—Net Other income includes a variety of income streams, including revenues from asset disposals, reimbursement of costs, and insurance proceeds, among others.
Administrative Expenses Administrative expenses generally consist of expenses relating to headquarters, regional offices and the back office, including wages and salaries of administrative employees, depreciation, and amortization, energy, social security contributions of administrative employees, payments relating to options granted under our share-based compensation plan, administrative services, advertising expenses, corporate services, maintenance and conservation expenses and professional fees. 43 Table of Contents Other Income—Net Other income includes a variety of income streams, including revenues from asset disposals, reimbursement of costs, and insurance proceeds, among others.
This discussion, which presents our results for the years ended December 31, 2024 and 2023 should be read in conjunction with our audited consolidated financial statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024, 2023 and 2022, together with the notes thereto, in each case included elsewhere in this annual report.
This discussion, which presents our results for the years ended December 31, 2025 and 2024 should be read in conjunction with our audited consolidated financial statements as of December 31, 2025 and 2024 and for the years ended December 31, 2025, 2024 and 2023, together with the notes thereto, in each case included elsewhere in this annual report.
LIQUIDITY AN D CAPITAL RESOURCES The following discussion of our liquidity and capital resources is based on the financial information derived from our audited consolidated financial statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024, 2023 and 2022, included elsewhere in this annual report.
LIQUIDITY AN D CAPITAL RESOURCES The following discussion of our liquidity and capital resources is based on the financial information derived from our audited consolidated financial statements as of December 31, 2025 and 2024 and for the years ended December 31, 2025, 2024 and 2023, included elsewhere in this annual report.
Financial Costs Financial costs are comprised principally of interest on lease liabilities, promissory notes, convertible notes and the financing of transportation and store equipment, including through a reverse factoring arrangement we have entered into with Santander and HSBC. Exchange Rate Fluctuation Foreign currency transactions are translated to the functional currency using the exchange rates in effect on the transactions dates.
Financial Costs Financial costs are comprised principally of interest on lease liabilities, promissory notes, convertible notes and the financing of transportation and store equipment, including through reverse factoring arrangements we have entered into with Santander and HSBC. Exchange Rate Fluctuation Foreign currency transactions are translated to the functional currency using the exchange rates in effect on the transactions dates.
There are no commissions or interests payable to HSBC when invoices are discounted, and only an opening commission of Ps.2,250 thousand was paid for entering into the 50 Table of Contents original agreement. In addition, under the terms of the HSBC Agreement, the Company must comply with certain covenants, including restrictions on dividends.
There are no commissions or interests payable to HSBC when invoices are discounted, and only an opening commission of Ps.2,250 thousand was paid for entering into the original agreement. In addition, under the terms of the HSBC Agreement, the Company must comply with certain covenants, including restrictions on dividends.
For the Year Ended December 31, 2023 compared to the Year Ended December 31, 2022 For a discussion related to our financial condition, changes in financial condition, and the results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, refer to "Item 5. Operating and Financial Review and Prospects–A.
For the Year Ended December 31, 2024 compared to the Year Ended December 31, 2023 For a discussion related to our financial condition, changes in financial condition, and the results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023, refer to "Item 5. Operating and Financial Review and Prospects–A.
Key Information–D. Risk Factors.” In addition, the impact of rising interest rates has adversely affected the cost of borrowing, hedging activities and access to capital in general, which could limit our ability to obtain financing or hedges in a timely manner, on acceptable terms or at all.
Risk Factors.” In addition, the impact of rising interest rates has adversely affected the cost of borrowing, hedging activities and access to capital in general, which could limit our ability to obtain financing or hedges in a timely manner, on acceptable terms or at all.
For information regarding the cash flows obtained from financing activities for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “Item 5. Operating and Financial Review and Prospects–B.
For information regarding the cash flows obtained from financing activities for the year ended December 31, 2024 compared to the year ended December 31, 2023, see “Item 5. Operating and Financial Review and Prospects–B.
See Note 14 to our audited consolidated financial statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024, 2023 and 2022 included elsewhere in this annual report, for more information about this arrangement. On June 2, 2023, we and HSBC Mexico, S.A.
See Note 14 to our audited consolidated financial statements as of December 31, 2025 and 2024 and for the years ended December 31, 2025, 2024 and 2023 included elsewhere in this annual report, for more information about this arrangement. Similary, on June 2, 2023, we and HSBC Mexico, S.A.
For information regarding the cash flows provided by operating activities for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “Item 5. Operating and Financial Review and Prospects–B.
For information regarding the cash flows provided by operating activities for the year ended December 31, 2024 compared to the year ended December 31, 2023, see “Item 5. Operating and Financial Review and Prospects–B.
The Tiendas 3B product range consists of approximately 800 SKUs of branded, private label and spot products. • Branded products are well known national and international brand label goods that we offer at the lowest sustainable price in the market to attract customers and drive traffic.
The Tiendas 3B product range consists of approximately 850 to 900 SKUs of branded, private label and spot products. • Branded products are well known national and international brand label goods that we offer at the lowest sustainable price in the market to attract customers and drive traffic.
Liquidity and Capital Resources” in our annual report on Form 20-F for the fiscal year ended December 31, 2023, which was filed with the SEC on April 30, 2024. Net Cash Obtained from (Used in) Financing Activities Net cash used in financing activities generally consists of transactions related to our short-term and long-term debt and financing obligations.
Liquidity and Capital Resources” in our annual report on Form 20-F for the fiscal year ended December 31, 2024, which was filed with the SEC on April 29, 2025. Net Cash (Used in) Obtained from Financing Activities Net cash used in financing activities generally consists of transactions related to our short-term and long-term debt and financing obligations.
However, our suppliers’ ability to timely manufacture and 55 Table of Contents deliver the products may be subject to various factors, including, among others, changes to the prices and flow of goods and ingredients, logistics disruptions, availability and cost of raw materials and labor disruptions.
However, our suppliers’ ability to timely manufacture and deliver the products may be subject to various factors, including, among others, changes to the prices and flow of goods and ingredients, logistics disruptions, availability and cost of raw materials and labor disruptions.
Additionally, pursuant to the terms of the HSBC Agreement, we have created a trust, which is meant to be an alternative source of payment in the case of a payment default, into which Ps.540,000 thousand of cash flows have to be deposited (as a pass-through) on the trust each month.
Additionally, pursuant to the terms of the HSBC Agreement, we have created a trust that is meant to be an alternative source of payment in the case of a payment default, and into which Ps.880,000 thousand of cash flows have to be deposited (as a pass-through) on the trust each month.
The following analysis and discussion of our financial condition and results of operations should be read in conjunction with our audited consolidated financial statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024, 2023 and 2022, together with the notes thereto, in each case included elsewhere in this annual report, as well as the information set forth under “Presentation of Financial and Other Information.” Our consolidated financial statements are presented in thousands of Mexican pesos, except as otherwise specified. 43 Table of Contents A.
The following analysis and discussion of our financial condition and results of operations should be read in conjunction with our audited consolidated financial statements as of December 31, 2025 and 2024 and for the years ended December 31, 2025, 2024 and 2023, together with the notes thereto, in each case included elsewhere in this annual report, as well as the information set forth under “Presentation of Financial and Other Information.” Our consolidated financial statements are presented in thousands of Mexican pesos, except as otherwise specified.
The table below sets forth selected information regarding our outstanding indebtedness corresponding to the Promissory Notes and the Convertible Notes (which were repaid in full with the proceeds of our IPO) as of December 31, 2024, 2023 and 2022.
The table below sets forth selected information regarding our indebtedness corresponding to the Promissory Notes and the Convertible Notes (which were repaid in full in February 2024 with the proceeds of our IPO) as of December 31, 2025, 2024 and 2023.
Information on the judgments made in applying accounting policies that have significant effect on the amounts recognized in our consolidated financial statements are included in Note 4 to our audited consolidated financial statements as of December 31, 2024 and 2023 and for the years ended December 31, 2024, 2023 and 2022. 56 Table of Contents
Information on the judgments made in applying accounting policies that have significant effect on the amounts recognized in our consolidated financial statements are included in Note 4 to our audited consolidated financial statements as of December 31, 2025 and 2024 and for the years ended December 31, 2025, 2024 and 2023.
Transactions with non-controlling interest shareholders are also classified as cash flows from financing activities. Net cash obtained from financing activities was Ps.1,288,113 thousand for the year ended December 31, 2024, compared to net cash used in financing activities of Ps.1,095,692 thousand and Ps.1,027,115 thousand for the years ended December 31, 2023 and 2022, respectively.
Transactions with non-controlling interest shareholders are also classified as cash flows from financing activities. Net cash used in financing activities was Ps.1,254,475 thousand for the year ended December 31, 2025, compared to net cash obtained from financing activities of Ps.1,288,113 thousand and used in financing activities of Ps.1,095,692 thousand for the years ended December 31, 2024 and 2023, respectively.
Liquidity and Capital Resources” in our annual report on Form 20-F for the fiscal year ended December 31, 2023, which was filed with the SEC on April 30, 2024.
Liquidity and Capital Resources” in our annual report on Form 20-F for the fiscal year ended December 31, 2024, which was filed with the SEC on April 29, 2025.
For 2023 and 2024, branded products represented 47.5% and 40.6% of our sales, respectively. • Private label products are products that we have developed ourselves and which we believe are of comparable or better quality than the equivalent branded alternative offered at our stores.
For 2024 and 2025, branded products represented 40.6% and 35.9% of our sales, respectively. • Private label products are products that we have developed ourselves and which we believe are of comparable or better quality than the equivalent branded alternative offered at our stores.
Capital expenditures for the years ended December 31, 2024, 2023 and 2022 amounted to Ps.2,435,695 thousand, Ps.1,798,019 thousand and Ps.1,122,877 thousand, respectively. We expect to fund our capital expenditures program with a combination of cash flows from operations and additional financing.
Capital expenditures for the years ended December 31, 2025, 2024 and 2023 amounted to Ps.3,548,943 thousand, Ps.2,435,695 thousand and Ps.1,798,019 thousand, respectively. We expect to fund our capital expenditures program with a combination of cash flows from operations and additional financing.
For 2023 and 2024, private label products represented 46.5% and 53.6% of our sales, respectively. • Spot products are quality food and non-food products that we offer in addition to our regularly stocked products. These are offered in limited amounts and offer exceptional value. The selection changes every two weeks on average.
For 2024 and 2025, private label products represented 53.6% and 58.2% of our sales, respectively. • Spot products are quality food and non-food products that we offer in addition to our regularly stocked products. These are offered in limited amounts and offer exceptional value. The selection changes 42 Table of Contents every two weeks on average.
Our cost of sales as a percentage of total revenue was 83.7% and 84.0% for the years ended December 31, 2024 and 2023, respectively.
Our cost of sales as a percentage of total revenue was 83.8% and 83.7% for the years ended December 31, 2025 and 2024, respectively.
Income Tax Expense Income tax expense increased 86.7% to Ps.383,124 thousand for the year ended December 31, 2024 from Ps.205,248 thousand for the year ended December 31, 2023. This change was due to an increase in taxable profits in our subsidiaries, which led to a higher annual effective tax rate that was partially offset by increased expenditures and tax benefits.
Income Tax Expense Income tax expense increased 15.8% to Ps.443,751 thousand for the year ended December 31, 2025 from Ps.383,124 thousand for the year ended December 31, 2024. This change was due to an increase in taxable profits in our subsidiaries, which led to a higher annual effective tax rate that was partially offset by increased expenditures and tax benefits.
For 2023 and 2024, our spot products represented 5.8% and 5.7% of our sales, respectively.
For 2024 and 2025, our spot products represented 5.7% and 5.7% of our sales, respectively.
Revenue from Sales of Merchandise Revenue from sales of merchandise represents the sale of products to customers net of returns made by customers. Additionally, revenue from sales of merchandise includes net revenues earned from service fees and commissions collected from clients that make payments to third parties at our stores such as cell-phone providers and utilities.
Additionally, revenue from sales of merchandise includes net revenues earned from service fees and commissions collected from clients that make payments to third parties at our stores such as cell-phone providers and utilities.
The increase in sales expenses remained proportional to the increase in revenue from sales of merchandise and largely derived from the opening of new stores, an increase in headcount required to operate new stores, and to the effects of wage inflation.
The increase in sales expenses was less pronounced than the increase in revenue from sales of merchandise and largely derived from the opening of new stores, an increase in headcount required to operate new stores, and to the effects of wage inflation.
For the year ending December 31, 2025, we have budgeted capital expenditures of approximately Ps.3,650,000 thousand, including approximately Ps.2,550,000 thousand for opening new stores and approximately Ps.360,000 thousand for opening four new distribution centers, which will be funded through our operating activities. Our capital expenditures represented 4.2%, 4.1% and 3.4% of our total revenue in 2024, 2023 and 2022, respectively.
For the year ending December 31, 2026, we have budgeted capital expenditures of approximately Ps.5,250,000 thousand, including approximately Ps.3,555,000 thousand for opening new stores and approximately Ps.490,000 thousand for opening four new distribution centers, which will be funded through our operating activities. 49 Table of Contents Our capital expenditures represented 4.5%%, 4.2% and 4.1% of our total revenue in 2025, 2024 and 2023, respectively.
Profit (Loss) Before Income Tax For the reasons described above, profit before income tax was Ps.717,546 thousand for the year ended December 31, 2024 as compared to a loss before income tax of Ps.100,905 thousand for the year ended December 31, 2023.
(Loss) Profit Before Income Tax For the reasons described above, loss before income tax was Ps. 2,395,820 thousand for the year ended December 31, 2025 as compared to a profit before income tax of Ps.717,546 thousand for the year ended December 31, 2024.
Operating Results" in our annual report on Form 20-F for the fiscal year ended December 31, 2023, which was filed with the SEC on April 30, 2024. 49 Table of Contents B.
Operating Results" in our annual report on Form 20-F for the fiscal year ended December 31, 2024, which was filed with the SEC on April 29, 2025. B.
Sales Expenses Sales expenses increased 26.9% to Ps.6,121,566 thousand for the year ended December 31, 2024 from Ps.4,822,912 thousand for the year ended December 31, 2023. Our sales expenses as a percentage of total revenue decreased to 10.7% from 10.9% for the years ended December 31, 2024 and 2023, respectively.
Sales Expenses Sales expenses increased 32.7% to Ps.8,122,907 thousand for the year ended December 31, 2025 from Ps.6,121,566 thousand for the year ended December 31, 2024. Our sales expenses as a percentage of total revenue decreased to 10.4% from 10.7% for the years ended December 31, 2025 and 2024, respectively.
Administrative Expenses Administrative expenses increased 43.3% to Ps.1,987,075 thousand for the year ended December 31, 2024 from Ps.1,386,929 thousand for the year ended December 31, 2023. Our administrative expenses, as a percentage of total revenue, were 3.5% and 3.1% for the years ended December 31, 2024 and 2023, respectively.
Administrative Expenses Administrative expenses increased 156.4% to Ps.5,094,478 thousand for the year ended December 31, 2025 from Ps.1,987,075 thousand for the year ended December 31, 2024. Our administrative expenses, as a percentage of total revenue, were 6.5% and 3.5% for the years ended December 31, 2025 and 2024, respectively.
Our negative working capital for 2024 and 2023 was Ps.2,633,277 thousand and Ps.4,558,781 thousand, respectively. As of December 31, 2024 and 2023, our total current assets amounted to Ps.8,554,139 thousand and Ps.4,393,160 thousand, respectively. We have also used certain amounts of short-term and long-term debt with related parties and third parties to supplement our cash flows.
Our negative working capital for 2025 and 2024 was Ps.5,876,142 thousand and Ps.2,633,277 thousand, respectively. As of December 31, 2025 and 2024, our total current assets amounted to Ps.9,726,148 thousand and Ps.8,554,139 thousand, respectively. We have also used certain amounts of short-term and long-term debt with third parties to supplement our cash flows.
The overall economic environment and related changes in consumer behavior have a significant impact on our business. Given we focus on consumer staples, shifts in economic conditions may increase or decrease customer spending at our stores.
TREN D INFORMATION Principal Factors Affecting our Results of Operations and Material Trends Overall economic trends . The overall economic environment and related changes in consumer behavior have a significant impact on our business. Given we focus on consumer staples, shifts in economic conditions may increase or decrease customer spending at our stores.
Cost of Sales Cost of sales increased 29.8% to Ps.48,062,913 thousand for the year ended December 31, 2024 from Ps.37,038,542 thousand for the year ended December 31, 2023. The increase was attributable mainly to an increase in sales in existing stores and new stores and was proportional to the increase in revenue from sales of merchandise.
Cost of Sales Cost of sales increased 36.3% to Ps.65,509,469 thousand for the year ended December 31, 2025 from Ps.48,062,913 thousand for the year ended December 31, 2024. The increase was attributable mainly to an increase in sales in existing stores and new stores and was proportional to the increase in revenue from sales of merchandise.
(“Santander”) pursuant to which a participating supplier receives the original invoice amount discounted at an agreed rate, and we pay Santander the original amount of the invoice within 60 days after the supplier collects the invoice from Santander.
(“Santander”) pursuant to which a participating supplier receives the original invoice amount discounted at an agreed rate, and we pay Santander the original amount of the invoice within 60 days after the supplier collects the invoice from Santander. The aggregate limit of amounts invoiced under this arrangement is Ps.800,000.
Net Profit (Loss) for the Period For the reasons described above, net profit was Ps.334,422 thousand for the year ended December 31, 2024 as compared to a net loss of Ps.306,153 thousand for the year ended December 31, 2023.
Net (Loss) Profit for the Period 46 Table of Contents For the reasons described above, net loss was Ps.2,839,571 thousand for the year ended December 31, 2025 as compared to a net profit of Ps.334,422 thousand for the year ended December 31, 2024.
Cash Flows The following table sets forth certain consolidated cash flow information for the periods indicated: For the Years Ended December 31, 2024 2023 2022 (thousands of Ps.) Net cash flows provided by operating activities Ps. 3,748,537 Ps. 3,140,349 Ps. 2,116,335 Net cash flows used in investing activities (4,907,296 ) (1,778,789 ) (1,111,350 ) Net cash flows obtained from (used in) financing activities 1,288,113 (1,095,692 ) (1,027,115 ) Increase (decrease) in cash and cash equivalents 129,354 265,868 (22,130 ) Net foreign exchange difference 97,341 (30,373 ) 7,066 Net increase (decrease) in cash and cash equivalents Ps. 226,695 Ps. 235,495 Ps.
Cash Flows The following table sets forth certain consolidated cash flow information for the periods indicated: For the Years Ended December 31, 2025 2024 2023 (thousands of Ps.) Net cash flows provided by operating activities Ps. 4,681,613 Ps. 3,748,537 Ps. 3,140,349 Net cash flows used in investing activities (3,408,882 ) (4,907,296 ) (1,778,789 ) Net cash flows (used in) obtained from financing activities (1,254,475 ) 1,288,113 (1,095,692 ) Increase in cash and cash equivalents 18,256 129,354 265,868 Net foreign exchange difference (38,174 ) 97,341 (30,373 ) Net increase (decrease) in cash and cash equivalents Ps.
Same Store Sales for the year ended December 31, 2024 increased 13.4%. Sales of Recyclables Sales of recyclables increased 16.6% to Ps.105,692 thousand for the year ended December 31, 2024 from Ps.90,656 thousand for the year ended December 31, 2023. The increase was mainly driven by an increase in sales, offset by a decrease in the cardboard price per ton.
Sales of Recyclables Sales of recyclables increased 3.0% to Ps.108,836 thousand for the year ended December 31, 2025 from Ps.105,692 thousand for the year ended December 31, 2024. The increase was mainly driven by an increase in sales, offset by a decrease in the cardboard price per ton.
Gross Profit Gross profit increased 33.2% to Ps.9,376,106 thousand for the year ended December 31, 2024 from Ps.7,039,917 thousand for the year ended December 31, 2023, and our gross profit margin, calculated as gross profit 47 Table of Contents as a percentage of total revenue, was 16.3% and 16.0% for the years ended December 31, 2024 and 2023, respectively.
Gross Profit Gross profit increased 34.8% to Ps.12,643,474 thousand for the year ended December 31, 2025 from Ps.9,376,106 thousand for the year ended December 31, 2024, and our gross profit margin, calculated as gross profit as a percentage of total revenue, was 16.2% and 16.3% for the years ended December 31, 2025 and 2024, respectively.
The increase in administrative expenses was principally due to (i) the hiring of additional headquarters personnel to support growth, (ii) public company readiness, reporting and compliance expenses, (iii) expansion of regional operations as we opened new regions, and (iv) non-recurring fees and expenses, mainly related to our IPO.
The increase in administrative expenses was principally due to (i) the hiring of additional headquarters personnel to support growth, and (ii) expansion of regional operations as we opened new regions.
From 2021 to 2024, our total revenue grew at a CAGR of 35.5%, reaching Ps.57.4 billion (US$2.8 billion) for 2024, and our number of stores increased from 1,249 as of January 1, 2021 to 2,772 as of year-end 2024, which represents a CAGR of 22.1%.
From 2022 to 2025, our total revenue grew at a CAGR of 35.6%, reaching Ps.78.2 billion (US$4.4 billion) for 2025, and our number of stores increased from 1,500 as of December 31, 2021 to 3,346 as of year-end 2025, which represents a CAGR of 22.2%.
We cannot assure you that we will generate sufficient cash flow from operations, or that we will have access to external financing sources, to adequately fund such or any future capital expenditures. Indebtedness Our indebtedness for borrowed money consisted of promissory notes and convertible notes which we have incurred to finance our expansion.
We cannot assure you that we will generate sufficient cash flow from operations, or that we will have access to external financing sources, to adequately fund such or any future capital expenditures.
Additionally, we have historically incurred limited amounts of third-party 52 Table of Contents financing for our operations, which has been limited to supplier financing lines and financial leases of transportation and certain store equipment.
Additionally, we have historically incurred limited amounts of third-party financing for our operations, including supplier financing lines, financial leases of transportation, certain store equipment and a credit facility, which has not been drawn down as of the date hereof.
Net cash used in investing activities was Ps.4,907,296 thousand, Ps.1,778,789 thousand and Ps.1,111,350 thousand for the years ended December 31, 2024, 2023 and 2022, respectively. 51 Table of Contents Net cash used in investing activities increased by Ps.3,128,507 thousand for the year ended December 31, 2024 as compared to the year ended December 31, 2023, mainly as we increased our store count by 484 net new stores between January 1, 2024 and December 31, 2024 and added two new distribution centers, leading to increased purchases of property and equipment and of cold rooms.
Net cash used in investing activities increased by Ps.1,498,414 thousand for the year ended December 31, 2025 as compared to the year ended December 31, 2024, mainly as we increased our store count by 574 net new stores between January 1, 2025 and December 31, 2025 and added four new distribution centers, leading to increased purchases of property and equipment and of cold rooms.
Additionally, this increase also includes the investment of our IPO proceeds in short-term bank deposits. For information regarding the cash flows used in investing activities for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “Item 5. Operating and Financial Review and Prospects–B.
For information regarding the cash flows used in investing activities for the year ended December 31, 2024 compared to the year ended December 31, 2023, see “Item 5. Operating and Financial Review and Prospects–B.
We believe that our existing cash and cash equivalents and the liquidity provided from other sources of funds will be sufficient to meet our anticipated cash needs for at least the next 12 months, considering our expected organic growth. Our future capital requirements and the adequacy of available funds will depend on many factors, including those described under “Item 3.
We intend to increase our capital expenditures to support the growth in our business and operations. We believe that our existing cash and cash equivalents and the liquidity provided from other sources of funds will be sufficient to meet our anticipated cash needs for at least the next 12 months, considering our expected organic growth.
Financial Costs-Net For the reasons described above, financial costs – net decreased 31.7% to Ps.610,963 thousand for the year ended December 31, 2024 from Ps.894,768 thousand for the year ended December 31, 2023.
Financial Costs-Net For the reasons described above, financial costs – net increased 181.6% to Ps.1,720,590 thousand for the year ended December 31, 2025 from Ps.894,768 thousand for the year ended December 31, 2024.
This decrease was primarily driven by the decreased interest expense related to the Promissory Notes and the Convertible Notes, which were repaid in February 2024, using a portion of the primary proceeds from our IPO, offset by an increase in the lease payments in connection with incremental lease agreements for our expanding store base of Ps.1,072,774 thousand and Ps.762,872 thousand, during the years ended December 31, 2024 and 2023, respectively.
This increase was primarily driven by an increase in the lease payments in connection with incremental lease agreements for our expanding store base of Ps.1,420,187 thousand and Ps.1,072,774 thousand, during the years ended December 31, 2025 and December 31, 2024, respectively.
Expenses recognized in respect of grants under our share-based compensation plan during the years ended December 31, 2024 and 2023 were Ps.523,143 thousand and Ps.384,566 thousand, respectively. Other Income (Expense)-Net Other income–net for the year ended December 31, 2024 was Ps.61,044 thousand, as compared to other expense-net of Ps.36,213 thousand for the year ended December 31, 2023.
Expenses recognized in respect of grants under our share-based compensation plan during the years ended December 31, 2025 and 2024 were Ps.2,930,222 thousand and Ps.523,143 thousand, respectively.
Exchange Rate Fluctuation Exchange rate fluctuation was a gain of Ps.490,428 thousand for the year ended December 31, 2024, as compared to a gain of Ps.606,270 thousand for the year ended December 31, 2023.
Exchange Rate Fluctuation Exchange rate fluctuation was a loss of Ps.384,951 thousand for the year ended December 31, 2025, as compared to a gain of Ps.490,428 thousand for the year ended December 31, 2024. The loss was driven by the appreciation of the Mexican peso against the U.S. dollar during the year ended December 31, 2025.
Our most important brands, slogans and logos are protected by trademarks in Mexico through registration with the Mexican Industrial Property Institute ( Instituto Mexicano de la Propiedad Industrial ). Protection of a trademark in Mexico continues for as long as the brand is registered and used.
RESEARCH A ND DEVELOPMENT, PATENTS AND LICENSES, ETC. Given the nature of the business, the Company’s research and development expenses are not meaningful. Our most important brands, slogans and logos are protected by trademarks in Mexico through registration with the Mexican Industrial Property Institute ( Instituto Mexicano de la Propiedad Industrial ).
As of December 31, 2024, we had approximately 1,515 owned brand files and registries in Mexico. In addition, within Mexico our licensors register their own brands granting us the right to use them within the territory. D. TREN D INFORMATION Principal Factors Affecting our Results of Operations and Material Trends Overall economic trends .
Protection of a trademark in Mexico continues for as long as the brand is registered and used. As of December 31, 2025, we had approximately 1,780 owned brand files and registries in Mexico. In addition, within Mexico our licensors register their own brands granting us the right to use them within the territory. 50 Table of Contents D.
The increase was primarily due to interest income earned from investing the net proceeds received from our IPO. 48 Table of Contents Financial Costs Financial costs decreased 17.7% to Ps.1,257,254 thousand for the year ended December 31, 2024 from Ps.1,527,107 thousand for the year ended December 31, 2023.
Financial Income Financial income increased 10.8% to Ps.172,674 thousand for the year ended December 31, 2025 from Ps.155,863 thousand for the year ended December 31, 2024. The increase was primarily due to interest income earned from investing the net proceeds received from our IPO.
Net Cash Used in Investing Activities Net cash used in investing activities generally consists of expenses and capital expenditures to expand our number of stores and distribution centers, investments in our supply chain, including purchase and sale of property and equipment, and maintenance of existing stores.
Liquidity and Capital Resources” in our annual report on Form 20-F for the fiscal year ended December 31, 2024, which was filed with the SEC on April 29, 2025. 48 Table of Contents Net Cash Used in Investing Activities Net cash used in investing activities generally consists of expenses and capital expenditures to expand our number of stores and distribution centers, investments in our supply chain, including purchase and sale of property and equipment, and maintenance of existing stores.
The aggregate limit of amounts invoiced under this arrangement was Ps.350,000 thousand; however, on December 4, 2023, the Company increased the aggregate limit to Ps.500,000 thousand. Pursuant to the terms of this arrangement, we have created a trust, which is meant to be an alternative source of payment in the case of a payment default.
Pursuant to the terms of this arrangement, we have created a trust that is meant to be an alternative source of payment in the case of a payment default.
Net cash obtained from financing activities varied by Ps.2,383,805 thousand for the year ended December 31, 2024 as compared to net cash used in financing activities for the year ended December 31, 2023, mainly driven by the proceeds received from our IPO, partially offset by the repayment of all amounts outstanding under the Promissory Notes and the Convertible Notes, and the increase of lease payments due to our 484 net new store openings between January 1, 2023 and December 31, 2024 and the opening of two new distribution centers.
Net cash used in financing activities varied negatively by Ps.2,542,588 thousand for the year ended December 31, 2025 as compared to net cash obtained from financing activities for the year ended December 31, 2024, mainly driven by non-recurring items associated with the 2024 IPO—including the payment of principal and accrued interest on promissory notes and capitalized IPO costs—which did not recur in the current year, and partially offset by higher lease payments resulting from our 574 net new store openings between January 1, 2025 and December 31, 2025 and the opening of four distribution centers.
(15,064 ) Net Cash Provided by Operating Activities Net cash provided by operating activities was Ps.3,748,537 thousand, Ps.3,140,349 thousand and Ps.2,116,335 thousand for the years ended December 31, 2024, 2023 and 2022, respectively. Net cash from operating activities for the year ended December 31, 2024, increased by Ps.608,188 thousand compared to the year ended December 31, 2023.
(19,918 ) Ps. 226,695 Ps. 235,495 Net Cash Provided by Operating Activities Net cash provided by operating activities was Ps.4,681,613 thousand, Ps.3,748,537 thousand and Ps.3,140,349 thousand for the years ended December 31, 2025, 2024 and 2023, respectively.
As a percentage of total revenue, other income (expense)–net remained flat at 0.1% in 2024 compared to 2023. Operating Profit Operating profit increased 67.3% to Ps.1,328,509 thousand for the year ended December 31, 2024 from Ps.793,863 thousand for the year ended December 31, 2023, representing 2.3% and 1.8% of total revenue for each year.
Operating (Loss) Profit Operating profit decreased 150.8% resulting in an operating loss of Ps.675,230 thousand for the year ended December 31, 2025 from an operating profit Ps.1,328,509 thousand for the year ended December 31, 2024, representing (0.9)% and 2.3% of total revenue for each year.
As of December 31, 2024 2023 2022 (thousands of Ps.) Senior Promissory Notes Debt – Related parties Ps. — Ps. 4,158,458 Ps. 4,098,238 Debt – Third parties — 20,454 20,158 Total Ps. — Ps. 4,178,912 Ps. 4,118,396 2017 Junior Promissory Notes — Debt – Related parties Ps. — Ps. 179,245 Ps. 175,114 Debt – Third parties — 34,142 33,355 Total Ps. — Ps. 213,387 Ps. 208,469 2020 Junior Promissory Notes Debt – Related parties Ps. — Ps. 2,749 Ps. 2,707 Debt – Third parties — 15,118 14,890 Total Ps. — Ps. 17,867 Ps. 17,597 Convertible Notes — Debt – Third parties Ps. — Ps. 380,002 Ps. 376,878 Total Ps. — Ps. 380,002 Ps. 376,878 Promissory Notes and Convertible Notes Prior to our IPO, as part of our financing strategy, we incurred indebtedness pursuant to senior and junior U.S. dollar-denominated pay-in-kind promissory notes and pay-in-kind convertible notes, all of which were repaid in full with the proceeds of our IPO.
As of December 31, 2025 2024 2023 (thousands of Ps.) Senior Promissory Notes Debt – Related parties Ps. — Ps. — Ps. 4,158,458 Debt – Third parties — — 20,454 Total Ps. — Ps. — Ps. 4,178,912 2017 Junior Promissory Notes Debt – Related parties Ps. — Ps. — Ps. 179,245 Debt – Third parties — — 34,142 Total Ps. — Ps. — Ps. 213,387 2020 Junior Promissory Notes Debt – Related parties Ps. — Ps. — Ps. 2,749 Debt – Third parties — — 15,118 Total Ps. — Ps. — Ps. 17,867 Convertible Notes Debt – Third parties Ps. — Ps. — Ps. 380,002 Total Ps. — Ps. — Ps. 380,002 C.
We expect to continue to use cash to make expenditures to open new stores, renovate existing stores and distribution centers, acquire store equipment and transportation equipment and invest in software.
We expect to continue to use cash to make expenditures to open new stores, renovate existing stores and distribution centers, acquire store equipment and transportation equipment and invest in software. Net cash used in investing activities was Ps.3,408,882 thousand, Ps.4,907,296 thousand and Ps.1,778,789 thousand for the years ended December 31, 2025, 2024 and 2023, respectively.
We repaid in full all amounts outstanding under the Promissory Notes and the Convertible Notes in February 2024 with the proceeds from our IPO.
Indebtedness Our indebtedness for borrowed money has in the past consisted of the Promissory Notes and Convertible Notes, which were repaid in full in February 2024 with the proceeds of our IPO.
The occurrence of one or more natural disasters, such as Hurricane Otis that struck Acapulco, Guerrero on Mexico’s pacific coast on October 25, 2023 where we have 54 stores, and other future hurricanes, fires, floods, tornadoes, earthquakes, unusual weather conditions.
The occurrence of one or more natural disasters, such as hurricanes, fires, floods, tornadoes, earthquakes, unusual weather conditions.
Financial Income Financial income increased 497.9% to Ps.155,863 thousand for the year ended December 31, 2024 from Ps.26,069 thousand for the year ended December 31, 2023.
Financial Costs Financial costs increased 20.0% to Ps.1,508,313 thousand for the year ended December 31, 2025 from Ps.1,257,254 thousand for the year ended December 31, 2024.
As of December 31, 2024 and 2023, our long-term debt with third parties consisted of Ps.106,693 thousand and Ps.577,318 thousand, respectively.
As of December 31, 2025 and 2024, our long-term debt with third parties consisted of Ps.141,907 thousand and Ps.106,693 thousand, respectively. In addition, prior to our IPO, our indebtedness for borrowed money included promissory notes (the "Promissory Notes") and convertible notes (the "Convertible Notes") which we incurred to finance our expansion.
Additionally, after our IPO, we keep U.S. dollars deriving from the IPO proceeds on our balance sheet, which also contributes to the exposure to exchange rate fluctuations. 46 Table of Contents Historical Results of Operations For the Year Ended December 31, 2024 compared to the Year Ended December 31, 2023 For the year ended December 31, 2024 2023 Variation (%) (thousands of Ps.) Revenue from sales of merchandise Ps. 57,333,327 Ps. 43,987,803 30.3 % Sales of recyclables 105,692 90,656 16.6 % Total revenue 57,439,019 44,078,459 30.3 % Cost of sales (48,062,913 ) (37,038,542 ) 29.8 % Gross profit 9,376,106 7,039,917 33.2 % Sales expenses (6,121,566 ) (4,822,912 ) 26.9 % Administrative expenses (1,987,075 ) (1,386,929 ) 43.3 % Other income (expense) – net 61,044 (36,213 ) (268.6 )% Operating profit 1,328,509 793,863 67.3 % Financial income 155,863 26,069 497.9 % Financial costs (1,257,254 ) (1,527,107 ) (17.7 )% Exchange rate fluctuation 490,428 606,270 (19.1 )% Financial costs – net (610,963 ) (894,768 ) (31.7 )% Profit (loss) before income tax 717,546 (100,905 ) (811.1 )% Income tax expense (383,124 ) (205,248 ) 86.7 % Consolidated net profit (loss) for the year Ps. 334,422 (306,153 ) (209.2 )% Revenue from Sales of Merchandise Revenue from sales of merchandise increased 30.3% to Ps.57,333,327 thousand for the year ended December 31, 2024 from Ps.43,987,803 thousand for the year ended December 31, 2023.
Historical Results of Operations For the Year Ended December 31, 2025 compared to the Year Ended December 31, 2024 For the year ended December 31, 2025 2024 Variation (%) (thousands of Ps.) Sales of merchandise Ps. 78,044,107 Ps. 57,333,327 36.1 % Sales of recyclables 108,836 105,692 3.0 % Total revenue 78,152,943 57,439,019 36.1 % Cost of sales (65,509,469 ) (48,062,913 ) 36.3 % Gross profit 12,643,474 9,376,106 34.8 % Sales expenses (8,122,907 ) (6,121,566 ) 32.7 % Administrative expenses (5,094,478 ) (1,987,075 ) 156.4 % Other (expense) income – net (101,319 ) 61,044 (266.0 )% Operating (loss) profit (675,230 ) 1,328,509 (150.8 )% Financial income 172,674 155,863 10.8 % Financial costs (1,508,313 ) (1,257,254 ) 20.0 % Exchange rate fluctuation (384,951 ) 490,428 (178.5 )% Financial costs – net (1,720,590 ) (610,963 ) 181.6 % (Loss) profit before income tax (2,395,820 ) 717,546 (433.9 )% Income tax expense (443,751 ) (383,124 ) 15.8 % Consolidated net (loss) profit for the year Ps.
In addition to financing from third parties, we issued several series of senior and junior U.S. dollar-denominated pay-in-kind Promissory Notes would have matured on December 31, 2026, most of which were held by related parties, including some of our shareholders, and which were repaid in full in 2024 with the proceeds of our IPO.
Most of the Promissory Notes and Convertible Notes were held by related parties, including some of our shareholders. The aggregate amount outstanding under our Promissory Notes and Convertible Notes was repaid in full in 2024 with the proceeds of our IPO. We have entered into a reverse factoring arrangement with Banco Santander Mexico, S.A.
This increase was primarily driven by improved pre-tax profitability and higher non-cash adjustment items resulting from store expansion. However, the non-cash add-backs were partially offset by a lower add-back for accrued interest paid on our Promissory Notes and Convertible Notes in 2024, as these were paid in full following our IPO in 2024.
Net cash from operating activities for the year ended December 31, 2025, increased by Ps.933,076 thousand compared to the year ended December 31, 2024. This increase was primarily driven by improved pre-tax profitability and higher non-cash adjustment items resulting from store expansion.
In addition, we obtained directors’ and officers’ liability insurance appropriate for a public company, which is more expensive than such insurance for a non-public company. Components of Our Results of Operations The following is a summary of the principal line items comprising consolidated statements of profit or loss.
Components of Our Results of Operations The following is a summary of the principal line items comprising consolidated statements of profit or loss. Revenue from Sales of Merchandise Revenue from sales of merchandise represents the sale of products to customers net of returns made by customers.
Since our IPO, the Mexican peso has depreciated against the U.S. dollar, contributing to a positive exchange rate fluctuation; however, the positive impact in 2024 was lower compared to the gain recorded in 2023. See Notes 13 and 14 to our financial statements as of December 31, 2024 for further information.
Given our net exposure to U.S.-dollar-denominated financial assets, primarily short-term bank deposits of our IPO proceeds, we recognize a loss upon translating the dollar value of those assets into Mexican pesos. See Notes 13 and 14 to our financial statements as of December 31, 2025 for further information.