XML 70 R53.htm IDEA: XBRL DOCUMENT

Financial Information by Segments (Tables)

12 Months Ended

Dec. 31, 2023

Financial Information by Segments [Abstract]

Schedule of Financial Information by Segments

		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
Administrative 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

		Year ended December 31, 2022
		Mexico				USA				Brazil				Eliminations between segments				Total

Net sales		$	30,914,890			$	5,867,193			$	17,377,164			$				$	54,159,247
Cost of sales			(21,575,758	)			(5,764,239	)			(12,343,864	)							(39,683,861	)

Gross profit (loss)			9,339,132				102,954				5,033,300								14,475,386
Administrative expenses			(1,096,330	)			(286,611	)			(1,618,151	)			544,392				(2,456,700	)
Other income (expenses), net			(71,202	)			1,015,586				140,205				(1,012,744	)			71,845
Interest income and dividends			415,704				30,175												445,879
Interest expense			(485	)			(55,867	)			(383,646	)			383,646				(56,352	)
Loss on financial instruments			(778,649	)															(778,649	)
Exchange rate gain (loss), net			(540,770	)			(58	)			(60,625	)			60,625				(540,828	)

Income (loss) before income taxes			7,267,400				806,179				3,111,083				(24,081	)			11,160,581
Income taxes			(2,565,834	)			(88,679	)			(645,009	)							(3,299,522	)

Net income (loss) for the year		$	4,701,566			$	717,500			$	2,466,074			$	(24,081	)		$	7,861,059

Depreciation and Amortization		$	627,078			$	236,601			$	253,193							$	1,116,872
Total assets			44,025,917				12,930,111				14,149,332			$	(3,472,457	)			67,632,903

Total liabilities			8,375,028				7,243,113				7,492,843				(3,472,457	)			19,638,527

Acquisitions of property, plant and equipment			151,783				252,116				1,292,586								1,696,485

		Year ended December 31, 2021
		Mexico				USA				Brazil				Eliminations between segments				Total

Net sales		$	29,678,133			$	8,216,595			$	17,725,628			$				$	55,620,356
Cost of sales			(21,337,462	)			(7,159,354	)			(11,471,370	)							(39,968,186	)

Gross profit (loss)			8,340,671				1,057,241				6,254,258								15,652,170
Administrative expenses			(907,798	)			(256,875	)			(877,969	)							(2,042,642	)
Other income (expenses), net			(77,530	)			454,303				1,793				(455,972	)			(77,406	)
Interest income			65,631				317												65,948
Interest expense			(28,904	)			(61,494	)			(96,486	)			99,439				(87,445	)
Exchange rate gain (loss), net			325,389				(378	)			(120,300	)			120,300				325,011

Income (loss) before income taxes			7,717,459				1,193,114				5,161,296				(236,233	)			13,835,636
Income taxes			(2,472,751	)			(477,380	)			(1,439,638	)							(4,389,769	)

Net income (loss) for the year		$	5,244,708			$	715,734			$	3,721,658			$	(236,233	)		$	9,445,867

Depreciation and amortization		$	667,167			$	270,119			$	237,822							$	1,175,108

Total assets			47,917,643				10,836,083				8,815,051			$	(10,226,205	)			57,342,572

Total liabilities			7,828,384				5,544,135				12,396,190				(10,226,205	)			15,542,504

Acquisitions of property, plant and equipment			367,496				288,487				410,439								1,066,422