Vesta Real Estate Corporation, S.A.B. de C.V.
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
| Total revenue |
0.29 |
0.25 |
0.21 |
0.18 |
0.16 |
0.15 |
0.14 |
0.13 |
0.11 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.05 |
0.05 |
| Cost of revenue |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Gross profit |
0.26 |
0.23 |
0.20 |
0.17 |
0.15 |
0.14 |
0.14 |
0.13 |
0.10 |
0.09 |
0.08 |
0.07 |
0.06 |
0.05 |
0.04 |
0.04 |
| Selling, general and administrative |
|
0.03 |
0.03 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Research and development |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.04 |
0.00 |
0.17 |
0.02 |
0.02 |
0.12 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Operating income |
0.22 |
0.19 |
0.18 |
0.14 |
0.13 |
0.13 |
0.22 |
0.16 |
0.18 |
0.10 |
0.03 |
0.05 |
0.13 |
0.05 |
0.06 |
0.01 |
| Non-operating income (net) |
0.01 |
0.23 |
0.20 |
0.15 |
0.13 |
0.00 |
-0.04 |
-0.04 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.03 |
| Income before tax |
0.23 |
0.42 |
0.38 |
0.29 |
0.26 |
0.13 |
0.19 |
0.13 |
0.16 |
0.10 |
0.03 |
0.05 |
0.13 |
0.05 |
0.03 |
-0.02 |
| Income tax expense |
-0.01 |
0.20 |
0.06 |
0.05 |
0.08 |
0.06 |
0.05 |
0.03 |
0.03 |
0.05 |
0.04 |
0.03 |
0.04 |
0.01 |
0.02 |
-0.01 |
| Net income |
0.24 |
0.22 |
0.32 |
0.24 |
0.17 |
0.07 |
0.13 |
0.09 |
0.13 |
0.05 |
0.00 |
0.02 |
0.09 |
0.04 |
0.01 |
-0.01 |
Show Quarterly Income Statement
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
| Total revenue |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Cost of revenue |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Gross profit |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Selling, general and administrative |
0.01 |
|
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
| Operating income |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.09 |
0.10 |
0.08 |
0.07 |
0.09 |
0.06 |
0.13 |
0.03 |
0.04 |
0.04 |
0.05 |
0.03 |
0.06 |
0.04 |
0.08 |
0.04 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.02 |
0.01 |
0.09 |
0.04 |
0.03 |
0.02 |
0.02 |
-0.01 |
0.00 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.09 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.00 |
0.02 |
0.02 |
| Non-operating income (net) |
0.04 |
0.04 |
0.00 |
0.00 |
-0.03 |
0.01 |
0.09 |
0.10 |
0.06 |
0.09 |
0.07 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
-0.02 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.03 |
0.01 |
-0.01 |
0.03 |
-0.01 |
0.00 |
-0.01 |
0.01 |
-0.01 |
-0.01 |
-0.01 |
| Income before tax |
0.10 |
0.10 |
0.05 |
0.05 |
0.03 |
0.06 |
0.13 |
0.15 |
0.10 |
0.13 |
0.11 |
0.04 |
0.07 |
0.09 |
0.07 |
0.06 |
0.08 |
0.05 |
0.11 |
0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.05 |
0.03 |
0.07 |
0.03 |
0.02 |
0.04 |
0.04 |
0.03 |
0.04 |
0.02 |
0.01 |
0.09 |
0.04 |
0.03 |
0.02 |
0.02 |
-0.01 |
0.00 |
0.04 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.07 |
0.02 |
0.00 |
0.04 |
0.01 |
0.01 |
0.01 |
0.02 |
-0.01 |
0.02 |
0.02 |
| Income tax expense |
0.00 |
-0.08 |
0.03 |
0.03 |
0.01 |
0.01 |
0.02 |
0.03 |
-0.01 |
0.05 |
0.01 |
-0.01 |
0.00 |
0.03 |
0.01 |
0.01 |
0.03 |
0.04 |
0.00 |
0.01 |
0.00 |
0.00 |
0.02 |
0.05 |
0.00 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.03 |
-0.01 |
0.03 |
0.01 |
-0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.00 |
-0.01 |
0.01 |
0.02 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
| Net income |
0.10 |
0.17 |
0.03 |
0.03 |
0.01 |
0.05 |
0.11 |
0.12 |
0.11 |
0.08 |
0.10 |
0.06 |
0.08 |
0.06 |
0.05 |
0.05 |
0.05 |
0.00 |
0.11 |
0.01 |
0.03 |
0.04 |
0.02 |
-0.02 |
0.05 |
0.01 |
0.05 |
0.02 |
0.01 |
0.04 |
0.01 |
0.04 |
0.01 |
0.01 |
0.02 |
0.08 |
0.02 |
0.02 |
0.00 |
0.01 |
0.00 |
-0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.04 |
0.02 |
-0.01 |
0.04 |
0.00 |
0.01 |
0.01 |
0.02 |
-0.01 |
0.01 |
0.01 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
Dec-10 |
| Cash and cash equivalents |
0.34 |
0.18 |
0.50 |
0.14 |
0.45 |
0.12 |
0.08 |
0.06 |
0.09 |
0.05 |
0.02 |
0.01 |
0.00 |
0.03 |
0.00 |
0.00 |
| Short-term investments |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.10 |
0.23 |
0.12 |
|
|
| Accounts receivable, net |
0.06 |
0.06 |
0.04 |
0.05 |
0.03 |
0.02 |
0.02 |
0.03 |
|
0.03 |
0.02 |
0.04 |
0.02 |
0.01 |
0.01 |
0.01 |
| Inventories |
|
|
0.02 |
0.02 |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
|
-0.24 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.13 |
0.00 |
0.00 |
| Total current assets |
0.39 |
0.00 |
0.57 |
0.20 |
0.48 |
0.14 |
0.10 |
0.10 |
0.12 |
0.08 |
0.26 |
0.14 |
0.26 |
0.17 |
0.02 |
0.02 |
| Property, plant and equipment, net |
|
|
|
2.74 |
2.27 |
2.11 |
1.99 |
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
4.54 |
3.96 |
3.79 |
2.95 |
2.76 |
2.25 |
2.09 |
1.99 |
1.83 |
1.50 |
1.48 |
1.25 |
1.22 |
0.92 |
0.68 |
0.65 |
|
| Accounts payable |
|
|
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Short-term debt |
0.00 |
0.05 |
0.07 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
0.30 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Current portion of long-term debt |
|
|
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Long-term debt |
|
|
|
0.93 |
0.93 |
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
|
|
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
1.79 |
1.36 |
1.31 |
1.31 |
1.31 |
1.15 |
0.98 |
0.94 |
0.81 |
0.54 |
0.50 |
0.45 |
0.43 |
0.40 |
0.41 |
0.40 |
|
| Common stock and paid-in capital |
1.43 |
1.45 |
1.50 |
0.91 |
0.91 |
0.68 |
0.69 |
0.72 |
0.73 |
0.76 |
0.79 |
0.59 |
0.59 |
0.39 |
0.17 |
0.16 |
| Retained earnings |
1.32 |
1.15 |
0.99 |
0.73 |
0.55 |
0.43 |
0.42 |
0.33 |
0.29 |
0.20 |
0.19 |
0.21 |
0.20 |
0.13 |
0.09 |
0.09 |
| Common shares outstanding |
86 |
88 |
77 |
69 |
69 |
57 |
59 |
60 |
61 |
63 |
62 |
51 |
45 |
30 |
26 |
21 |
Show Quarterly Balance Sheet
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
Jun-11 |
| Cash and cash equivalents |
0.21 |
0.34 |
0.59 |
0.07 |
0.05 |
0.28 |
0.38 |
0.44 |
0.50 |
0.41 |
0.05 |
0.10 |
0.14 |
0.27 |
0.30 |
0.34 |
0.45 |
0.37 |
0.39 |
0.10 |
0.12 |
0.14 |
0.14 |
0.12 |
0.08 |
0.11 |
0.13 |
0.06 |
0.06 |
0.09 |
0.10 |
0.10 |
0.09 |
0.14 |
0.02 |
0.02 |
0.05 |
0.06 |
0.02 |
0.01 |
0.02 |
0.03 |
0.02 |
0.04 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.14 |
0.01 |
0.03 |
0.03 |
0.21 |
0.00 |
|
0.00 |
|
|
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.09 |
0.18 |
0.20 |
0.21 |
0.25 |
0.29 |
0.10 |
0.15 |
0.17 |
0.20 |
|
0.12 |
0.08 |
0.10 |
0.12 |
|
|
|
|
|
|
| Accounts receivable, net |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.04 |
0.05 |
0.06 |
0.04 |
0.04 |
0.03 |
0.04 |
0.05 |
0.02 |
0.03 |
0.02 |
0.03 |
0.01 |
0.02 |
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.04 |
0.04 |
0.03 |
|
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.04 |
0.01 |
0.00 |
0.04 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.01 |
0.00 |
0.01 |
|
|
|
0.01 |
|
|
| Inventories |
|
|
|
|
|
|
0.02 |
0.02 |
0.02 |
0.02 |
|
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
0.01 |
|
-0.66 |
-0.13 |
-0.11 |
0.01 |
0.00 |
0.00 |
0.02 |
0.00 |
-0.08 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.04 |
0.04 |
0.00 |
0.03 |
0.02 |
0.03 |
0.00 |
0.03 |
0.02 |
0.02 |
0.13 |
0.02 |
0.01 |
|
0.00 |
|
|
| Total current assets |
0.27 |
0.39 |
0.66 |
|
0.00 |
0.33 |
0.45 |
0.53 |
0.57 |
0.47 |
0.00 |
0.16 |
0.20 |
0.31 |
0.35 |
0.37 |
0.48 |
0.39 |
0.41 |
0.13 |
0.14 |
0.17 |
0.18 |
0.16 |
0.10 |
0.13 |
0.16 |
0.09 |
0.10 |
0.13 |
0.14 |
0.13 |
0.12 |
0.16 |
0.04 |
0.05 |
0.08 |
0.12 |
0.15 |
0.23 |
0.26 |
0.28 |
0.32 |
0.37 |
0.14 |
0.18 |
0.20 |
0.24 |
0.26 |
0.29 |
0.12 |
0.16 |
0.17 |
0.23 |
0.02 |
|
0.02 |
|
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
3.11 |
|
|
2.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
4.51 |
4.54 |
4.60 |
4.02 |
3.89 |
3.93 |
3.99 |
3.90 |
3.79 |
3.59 |
3.05 |
2.96 |
2.95 |
2.90 |
2.79 |
2.77 |
2.76 |
2.69 |
2.66 |
2.26 |
2.25 |
2.24 |
2.22 |
2.18 |
2.09 |
2.06 |
2.04 |
2.02 |
1.99 |
1.99 |
1.95 |
1.88 |
1.83 |
1.72 |
1.57 |
1.56 |
1.50 |
1.49 |
1.47 |
1.49 |
1.48 |
1.48 |
1.50 |
1.49 |
1.25 |
1.22 |
1.22 |
1.21 |
1.22 |
1.15 |
0.94 |
0.95 |
0.92 |
0.93 |
0.71 |
|
0.68 |
|
|
|
| Accounts payable |
0.03 |
|
|
|
|
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
|
0.02 |
0.02 |
0.04 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|
| Short-term debt |
0.00 |
0.00 |
0.17 |
0.01 |
0.01 |
0.01 |
0.07 |
0.07 |
0.07 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
0.29 |
0.30 |
0.30 |
0.30 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
|
0.01 |
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.02 |
|
0.06 |
0.07 |
-0.01 |
0.05 |
0.06 |
0.08 |
0.03 |
0.04 |
-0.01 |
0.07 |
0.03 |
0.04 |
0.05 |
0.07 |
0.03 |
0.04 |
0.05 |
0.06 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.06 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
|
0.00 |
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
0.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
1.66 |
1.79 |
2.03 |
1.47 |
1.38 |
1.24 |
1.32 |
1.35 |
1.31 |
1.37 |
1.31 |
1.32 |
1.31 |
1.34 |
1.30 |
1.32 |
1.31 |
1.28 |
1.26 |
1.19 |
1.15 |
1.17 |
1.19 |
1.16 |
0.98 |
1.00 |
0.99 |
0.99 |
0.94 |
0.93 |
0.93 |
0.87 |
0.81 |
0.70 |
0.56 |
0.57 |
0.54 |
0.53 |
0.53 |
0.50 |
0.50 |
0.50 |
0.49 |
0.50 |
0.45 |
0.42 |
0.42 |
0.43 |
0.43 |
0.41 |
0.40 |
0.41 |
0.40 |
0.43 |
0.43 |
|
0.41 |
|
|
|
| Common stock and paid-in capital |
1.44 |
1.43 |
1.43 |
1.42 |
1.41 |
1.48 |
1.50 |
1.50 |
1.50 |
1.34 |
0.92 |
0.91 |
0.91 |
0.90 |
0.90 |
0.91 |
0.91 |
0.91 |
0.91 |
0.68 |
0.68 |
0.67 |
0.67 |
0.68 |
0.69 |
0.69 |
0.70 |
0.71 |
0.72 |
0.74 |
0.73 |
0.73 |
0.73 |
0.74 |
0.74 |
0.74 |
0.76 |
0.78 |
0.78 |
0.79 |
0.79 |
0.79 |
0.80 |
0.80 |
0.59 |
0.59 |
0.59 |
0.58 |
0.59 |
0.59 |
0.40 |
0.39 |
0.39 |
0.38 |
0.17 |
0.00 |
0.17 |
0.00 |
0.00 |
| Retained earnings |
1.42 |
1.32 |
1.15 |
1.12 |
1.09 |
1.21 |
1.16 |
1.05 |
0.99 |
0.88 |
0.82 |
0.73 |
0.73 |
0.65 |
0.59 |
0.54 |
0.55 |
0.50 |
0.50 |
0.39 |
0.43 |
0.39 |
0.36 |
0.34 |
0.42 |
0.37 |
0.36 |
0.31 |
0.33 |
0.33 |
0.29 |
0.28 |
0.29 |
0.28 |
0.26 |
0.24 |
0.20 |
0.18 |
0.16 |
0.20 |
0.19 |
0.19 |
0.21 |
0.19 |
0.21 |
0.22 |
0.21 |
0.20 |
0.20 |
0.16 |
0.14 |
0.15 |
0.13 |
0.12 |
0.12 |
|
0.09 |
|
|
| Common shares outstanding |
86 |
86 |
85 |
86 |
87 |
87 |
89 |
88 |
9 |
83 |
70 |
69 |
69 |
69 |
69 |
70 |
69 |
69 |
69 |
69 |
63 |
57 |
57 |
58 |
58 |
58 |
60 |
59 |
60 |
60 |
60 |
60 |
61 |
61 |
61 |
61 |
63 |
63 |
63 |
63 |
63 |
63 |
63 |
60 |
51 |
51 |
37 |
53 |
52 |
58 |
51 |
39 |
34 |
39 |
26 |
22 |
26 |
26 |
21 |
|
Dec-25 |
Dec-24 |
Dec-23 |
Dec-22 |
Dec-21 |
Dec-20 |
Dec-19 |
Dec-18 |
Dec-17 |
Dec-16 |
Dec-15 |
Dec-14 |
Dec-13 |
Dec-12 |
Dec-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
|
|
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
| Change in inventory |
|
|
0.00 |
0.01 |
0.01 |
|
0.00 |
|
|
|
|
|
|
|
|
| Other working capital changes |
0.16 |
0.09 |
0.14 |
0.05 |
0.09 |
0.10 |
0.10 |
0.08 |
0.08 |
0.07 |
0.07 |
0.03 |
0.03 |
0.04 |
0.04 |
| Capital expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
-0.34 |
-0.23 |
-0.22 |
-0.25 |
0.02 |
-0.07 |
0.00 |
-0.14 |
-0.20 |
0.02 |
-0.26 |
0.03 |
-0.21 |
-0.18 |
-0.01 |
| Dividend payout |
-0.07 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.05 |
-0.04 |
-0.05 |
-0.04 |
-0.03 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
| Common stock repurchases |
-0.04 |
-0.04 |
|
-0.02 |
0.31 |
-0.01 |
-0.03 |
-0.01 |
-0.03 |
-0.01 |
0.00 |
|
|
|
|
| Net Debt Issuance |
0.43 |
-0.08 |
0.50 |
-0.05 |
-0.04 |
0.09 |
-0.03 |
0.09 |
0.22 |
-0.02 |
0.24 |
-0.03 |
0.16 |
0.19 |
-0.02 |
|
| Change in cash |
0.15 |
-0.32 |
0.37 |
-0.31 |
0.34 |
0.04 |
0.01 |
-0.02 |
0.04 |
0.03 |
0.02 |
0.01 |
-0.03 |
0.03 |
0.00 |
Show Quarterly Cash Flow
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-24 |
Sep-24 |
Jun-24 |
Mar-24 |
Dec-23 |
Sep-23 |
Jun-23 |
Mar-23 |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
Sep-20 |
Jun-20 |
Mar-20 |
Dec-19 |
Sep-19 |
Jun-19 |
Mar-19 |
Dec-18 |
Sep-18 |
Jun-18 |
Mar-18 |
Dec-17 |
Sep-17 |
Jun-17 |
Mar-17 |
Dec-16 |
Sep-16 |
Jun-16 |
Mar-16 |
Dec-15 |
Sep-15 |
Jun-15 |
Mar-15 |
Dec-14 |
Sep-14 |
Jun-14 |
Mar-14 |
Dec-13 |
Sep-13 |
Jun-13 |
Mar-13 |
Dec-12 |
Sep-12 |
Jun-12 |
Mar-12 |
Dec-11 |
Sep-11 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.00 |
|
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in inventory |
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
0.00 |
-0.03 |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
|
|
|
|
| Other working capital changes |
0.02 |
0.04 |
0.05 |
0.05 |
0.02 |
0.00 |
0.04 |
0.03 |
0.00 |
0.01 |
0.07 |
0.02 |
0.06 |
0.01 |
0.06 |
0.01 |
0.10 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
0.01 |
0.02 |
0.01 |
0.01 |
0.03 |
0.02 |
0.03 |
0.04 |
0.02 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.03 |
0.02 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.08 |
0.10 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
| Capital expenditures |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
-0.03 |
-0.03 |
0.00 |
-0.02 |
-0.03 |
-0.03 |
-0.07 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Others incl. marketable securities changes |
0.00 |
-0.11 |
-0.05 |
-0.11 |
-0.06 |
0.00 |
-0.04 |
-0.07 |
-0.03 |
-0.03 |
-0.11 |
-0.03 |
-0.10 |
-0.09 |
-0.07 |
-0.01 |
-0.08 |
0.08 |
-0.03 |
-0.01 |
-0.02 |
-0.03 |
-0.01 |
-0.02 |
-0.01 |
-0.03 |
-0.04 |
0.09 |
-0.02 |
-0.04 |
-0.03 |
-0.04 |
-0.03 |
-0.13 |
-0.02 |
-0.03 |
-0.02 |
-0.01 |
0.02 |
0.03 |
-0.01 |
-0.03 |
0.06 |
0.03 |
-0.20 |
0.01 |
0.02 |
0.04 |
0.04 |
-0.07 |
-0.05 |
-0.03 |
0.02 |
-0.15 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.06 |
-0.01 |
-0.01 |
-0.01 |
-0.06 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
|
|
0.00 |
|
|
|
|
|
|
-0.04 |
|
|
|
|
|
0.00 |
-0.02 |
|
0.00 |
|
-0.02 |
|
0.00 |
|
-0.01 |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common stock repurchases |
|
0.00 |
0.00 |
0.00 |
-0.04 |
|
-0.01 |
|
|
|
|
|
-0.02 |
0.00 |
0.00 |
-0.01 |
0.31 |
|
|
|
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.01 |
-0.02 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.01 |
|
|
|
|
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Debt Issuance |
-0.12 |
-0.17 |
0.55 |
0.10 |
-0.05 |
0.00 |
-0.07 |
-0.02 |
-0.01 |
0.12 |
0.43 |
-0.02 |
-0.05 |
-0.01 |
0.00 |
-0.02 |
-0.04 |
0.00 |
0.00 |
0.31 |
-0.01 |
0.00 |
0.00 |
0.03 |
0.08 |
0.00 |
0.00 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
0.03 |
0.02 |
0.07 |
0.13 |
0.00 |
0.03 |
0.00 |
0.00 |
-0.04 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.26 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.18 |
-0.01 |
-0.01 |
-0.02 |
0.21 |
0.01 |
-0.01 |
-0.01 |
0.00 |
|
| Change in cash |
-0.12 |
-0.25 |
0.52 |
0.02 |
-0.14 |
0.00 |
-0.10 |
-0.06 |
-0.06 |
0.09 |
0.38 |
-0.05 |
-0.16 |
-0.13 |
-0.03 |
-0.04 |
0.24 |
0.08 |
-0.02 |
0.29 |
-0.02 |
-0.01 |
-0.01 |
0.02 |
0.05 |
-0.04 |
-0.02 |
0.07 |
-0.01 |
-0.01 |
-0.02 |
0.01 |
0.00 |
-0.05 |
0.13 |
-0.01 |
-0.02 |
0.00 |
0.03 |
0.01 |
-0.01 |
0.00 |
0.01 |
-0.02 |
0.04 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.14 |
0.14 |
-0.13 |
0.10 |
-0.17 |
0.20 |
0.00 |
0.00 |
-0.01 |
0.01 |
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Stock Based Compensation
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Change In Inventory
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Net Income
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Proceeds From Repurchase Of Equity
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Dividend Payout
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Cashflow From Financing
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Cashflow From Investment
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Capital Expenditures
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Depreciation Depletion And Amortization
Vesta Real Estate Corporation, S.A.B. de C.V. (VTMX) - Operating Cashflow