| Schedule of Financial Information by Segments |
The segments are engaged in the manufacturing
and sale of long steel products intended mainly for the building and automotive industries.
| | |
Year
ended December 31, 2025 | |
| | |
Mexico | | |
USA | | |
Brazil | | |
Eliminations
between
segments | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Net sales | |
$ | 18,184,778 | | |
$ | 28,997 | | |
$ | 12,077,629 | | |
| | | |
$ | 30,291,404 | |
| Cost of sales | |
| (14,201,867 | ) | |
| (116,098 | ) | |
| (8,465,386 | ) | |
| | | |
| (22,783,351 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gross profit (loss) | |
| 3,982,911 | | |
| (87,101 | ) | |
| 3,612,243 | | |
| | | |
| 7,508,053 | |
| Operating expenses | |
| (1,223,934 | ) | |
| (419,665 | ) | |
| (1,185,853 | ) | |
| | | |
| (2,829,452 | ) |
| Other income (expenses), net | |
| (6,595 | ) | |
| 295,135 | | |
| 237,948 | | |
| | | |
| 526,488 | |
| Interest income and dividends | |
| 1,202,487 | | |
| 0 | | |
| 16,766 | | |
| | | |
| 1,219,253 | |
| Interest expense Loss on financial instruments | |
| 981 | | |
| (6,011 | ) | |
| (105,813 | ) | |
| | | |
| (110,843 | ) |
| Exchange rate gain (loss),
net | |
| (3,573,739 | ) | |
| (32,762 | ) | |
| 139,165 | | |
| (139,165 | ) | |
| (3,606,501 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Income (loss) before income taxes | |
| 382,111 | | |
| (250,404 | ) | |
| 2,714,456 | | |
| (139,165 | ) | |
| 2,706,998 | |
| Income taxes | |
| 899,435 | | |
| (40,188 | ) | |
| 352,587 | | |
| | | |
| 1,211,834 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income (loss) for
the year | |
$ | (517,324 | ) | |
$ | (210,216 | ) | |
$ | 2,361,869 | | |
$ | (139,165 | ) | |
$ | 1,495,164 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation and Amortization | |
$ | 573,416 | | |
$ | 188,838 | | |
$ | 320,013 | | |
| | | |
$ | 1,082,267 | |
| Total assets | |
| 51,752,152 | | |
| 5,773,480 | | |
| 17,907,272 | | |
$ | (4,154,012 | ) | |
| 71,278,892 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total liabilities | |
| 7,113,318 | | |
| 2,873,062 | | |
| 6,212,674 | | |
| (4,154,012 | ) | |
| 12,045,042 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Acquisitions of property, plant and equipment | |
| 838,066 | | |
| 0 | | |
| 2,053,462 | | |
| | | |
| 2,891,528 | |
| | |
Year
ended December 31, 2024 | |
| | |
Mexico | | |
USA | | |
Brazil | | |
Eliminations
between
segments | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Net sales | |
$ | 19,529,921 | | |
$ | 92,215 | | |
$ | 14,035,536 | | |
| | | |
$ | 33,657,672 | |
| Cost of sales | |
| (15,168,258 | ) | |
| (212,771 | ) | |
| (10,651,722 | ) | |
| | | |
| (26,032,751 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gross profit (loss) | |
| 4,361,663 | | |
| (120,556 | ) | |
| 3,383,814 | | |
| | | |
| 7,624,921 | |
| Operating expenses | |
| (996,915 | ) | |
| (477,245 | ) | |
| (1,128,351 | ) | |
| | | |
| (2,602,511 | ) |
| Other income (expenses), net | |
| 329,915 | | |
| (750,518 | ) | |
| 699,286 | | |
| | | |
| 278,683 | |
| Interest income and dividends | |
| 1,686,870 | | |
| | | |
| - | | |
| | | |
| 1,686,870 | |
| Interest expense Loss on financial instruments | |
| 1,972 | | |
| (5,705 | ) | |
| (422,358 | ) | |
| 422,358 | | |
| (3,733 | ) |
| Exchange rate gain (loss),
net | |
| 5,557,126 | | |
| (737 | ) | |
| 227,122 | | |
| (227,122 | ) | |
| 5,556,389 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Income (loss) before income taxes | |
| 10,940,631 | | |
| (1,354,761 | ) | |
| 2,759,513 | | |
| 195,236 | | |
| 12,540,619 | |
| Income taxes | |
| 1,135,674 | | |
| (81,401 | ) | |
| 1,005,850 | | |
| | | |
| 2,060,123 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income (loss) for
the year | |
$ | 9,804,957 | | |
$ | (1,273,360 | ) | |
$ | 1,753,663 | | |
$ | 195,236 | | |
$ | 10,480,496 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation and Amortization | |
$ | 623,556 | | |
$ | 179,732 | | |
$ | 263,094 | | |
| | | |
$ | 1,066,382 | |
| Total assets | |
| 50,325,892 | | |
| 9,708,618 | | |
| 17,699,144 | | |
$ | (4,435,253 | ) | |
| 73,298,401 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total liabilities | |
| 4,192,751 | | |
| 6,168,335 | | |
| 8,130,556 | | |
| (4,435,253 | ) | |
| 14,056,389 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Acquisitions of property, plant and equipment | |
| 194,940 | | |
| (695 | ) | |
| 1,932,717 | | |
| | | |
| 2,126,962 | |
| | |
Year
ended December 31, 2023 | |
| | |
Mexico | | |
USA | | |
Brazil | | |
Eliminations
between
segments | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| |
| Net sales | |
$ | 24,777,369 | | |
$ | 2,417,219 | | |
$ | 13,944,660 | | |
| | | |
$ | 41,139,248 | |
| Cost of sales | |
| (17,937,267 | ) | |
| (3,398,928 | ) | |
| (9,763,911 | ) | |
| | | |
| (31,100,106 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gross profit (loss) | |
| 6,840,102 | | |
| (981,709 | ) | |
| 4,180,749 | | |
| | | |
| 10,039,142 | |
| Operating expenses | |
| (970,482 | ) | |
| (291,552 | ) | |
| (1,055,024 | ) | |
| | | |
| (2,317,058 | ) |
| Other income (expenses), net | |
| 16,319 | | |
| (309,117 | ) | |
| 173,252 | | |
| | | |
| (119,546 | ) |
| Interest income and dividends | |
| 931,866 | | |
| 82,224 | | |
| - | | |
| (82,224 | ) | |
| 931,866 | |
| Interest expense Loss on financial instruments | |
| (89,293 | ) | |
| (146,592 | ) | |
| (122,921 | ) | |
| 269,513 | | |
| (89,293 | ) |
| Exchange rate gain (loss),
net | |
| (2,430,781 | ) | |
| (219 | ) | |
| (181,424 | ) | |
| 181,424 | | |
| (2,431,000 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Income (loss) before income taxes | |
| 4,297,731 | | |
| (1,646,965 | ) | |
| 2,994,632 | | |
| 368,713 | | |
| 6,014,111 | |
| Income taxes | |
| 1,234,278 | | |
| (144,630 | ) | |
| 650,350 | | |
| | | |
| 1,739,998 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income (loss) for
the year | |
$ | 3,063,453 | | |
$ | (1,502,335 | ) | |
$ | 2,344,282 | | |
| 368,713 | | |
| 4,274,113 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation and Amortization | |
$ | 618,445 | | |
$ | 155,794 | | |
$ | 261,005 | | |
| | | |
| 1,035,244 | |
| Total assets | |
| 43,890,081 | | |
| 9,069,596 | | |
| 18,203,408 | | |
| (4,375,473 | ) | |
$ | 66,787,612 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total liabilities | |
| 6,912,766 | | |
| 4,602,653 | | |
| 9,842,201 | | |
| (4,375,473 | ) | |
| 16,982,147 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Acquisitions of property, plant and equipment | |
| 210,422 | | |
| (350,360 | ) | |
| 2,632,611 | | |
| | | |
| 2,492,673 | |
|