STOCK TITAN

[6-K] BBB Foods Inc. Current Report (Foreign Issuer)

Filing Impact
(Low)
Filing Sentiment
(Neutral)
Form Type
6-K
Rhea-AI Filing Summary

Tiendas 3B (TBBB) reported robust top-line growth in 2Q25, with total revenue of Ps.18,770 million, up 38.3% year-over-year, supported by 142 net store openings in the quarter (3,031 stores total) and Same Store Sales growth of 17.7%. Gross profit rose 33.9% to Ps.3,043 million while gross margin narrowed 53 bps to 16.2% due to incremental logistics costs tied to new regions. EBITDA was Ps.844 million (EBITDA excluding non-cash share-based payment expense was Ps.1,096 million), with margins of 4.5% and 5.8% ex-SBP respectively.

Operating cash generation remains strong: net cash from operations was Ps.1,955 million in 1H25, enabling continued investment in stores and logistics. However, the company recorded a net loss of Ps.286 million in 2Q25 versus a net gain of Ps.331 million in 2Q24, mainly driven by a Ps.234 million foreign exchange loss and higher financial costs (Ps.380 million). Liquidity includes Ps.1,121 million in cash and Ps.$150 million in U.S. short-term deposits (exchange rate Ps.18.89 as of June 30, 2025).

Tiendas 3B (TBBB) ha registrato una solida crescita dei ricavi nel 2Q25: il fatturato totale è stato di Ps.18,770 milioni, in crescita del 38.3% su base annua, sostenuto da 142 aperture nette nel trimestre (3,031 punti vendita in totale) e da una crescita delle vendite a parità di punti vendita del 17.7%. Il margine lordo è salito del 33.9% a Ps.3,043 milioni, mentre il margine si è ridotto di 53 punti base al 16.2% a causa di costi logistici incrementali legati alle nuove regioni. L'EBITDA è stato di Ps.844 milioni (Ps.1,096 milioni escludendo la componente non monetaria della remunerazione azionaria), con margini rispettivamente del 4.5% e del 5.8% al netto della SBP.

La generazione di cassa operativa resta robusta: il cash flow netto dalle attività operative è stato di Ps.1,955 milioni nel 1H25, permettendo di continuare a investire in punti vendita e logistica. Tuttavia, la società ha registrato una perdita netta di Ps.286 milioni nel 2Q25 rispetto a un utile netto di Ps.331 milioni nel 2Q24, principalmente a causa di una perdita per cambio di Ps.234 milioni e di costi finanziari più elevati (Ps.380 milioni). La posizione di liquidità comprende Ps.1,121 milioni in cassa e Ps.$150 milioni in depositi a breve termine negli USA (tasso di cambio Ps.18.89 al 30 giugno 2025).

Tiendas 3B (TBBB) reportó un sólido crecimiento de ingresos en 2Q25: los ingresos totales alcanzaron Ps.18,770 millones, un aumento interanual del 38.3%, respaldado por 142 aperturas netas en el trimestre (3,031 tiendas en total) y un crecimiento de Ventas en Tiendas Comparables del 17.7%. La utilidad bruta subió 33.9% hasta Ps.3,043 millones, mientras que el margen bruto se redujo 53 puntos básicos hasta 16.2% debido a costos logísticos adicionales asociados a nuevas regiones. El EBITDA fue Ps.844 millones (Ps.1,096 millones excluyendo el gasto no monetario por compensación accionaria), con márgenes de 4.5% y 5.8% excluyendo SBP, respectivamente.

La generación de caja operativa se mantiene sólida: el flujo de caja neto de operaciones fue Ps.1,955 millones en 1H25, lo que permitió continuar invirtiendo en tiendas y logística. No obstante, la compañía registró una pérdida neta de Ps.286 millones en 2Q25 frente a una ganancia neta de Ps.331 millones en 2Q24, principalmente por una pérdida cambiaria de Ps.234 millones y mayores costos financieros (Ps.380 millones). La liquidez incluye Ps.1,121 millones en efectivo y Ps.$150 millones en depósitos a corto plazo en EE. UU. (tipo de cambio Ps.18.89 al 30 de junio de 2025).

Tiendas 3B (TBBB)는 2Q25에 견조한 매출 성장을 기록했습니다. 총매출은 Ps.18,770 million으로 전년 동기 대비 38.3% 증가했으며, 이는 분기 중 순 142개 점포 추가(총 3,031개)와 Same Store Sales(동일점포매출) 17.7% 성장에 기인합니다. 매출총이익은 33.9% 증가한 Ps.3,043 million을 기록했으나, 신규 지역과 관련된 추가 물류비용으로 매출총이익률은 53bp 축소되어 16.2%가 됐습니다. EBITDA는 Ps.844 million(비현금성 주식보상 비용 제외 시 Ps.1,096 million)으로, 마진은 각각 4.5% 및 주식보상 제외 시 5.8%였습니다.

영업현금창출력은 견고합니다: 1H25 영업활동으로 인한 순현금은 Ps.1,955 million으로 점포와 물류에 대한 지속적 투자를 가능하게 했습니다. 다만 2Q25에 순손실 Ps.286 million을 기록했는데, 이는 2Q24의 순이익 Ps.331 million과 비교해 Ps.234 million의 외환손실과 금융비용 증가(Ps.380 million)가 주된 원인입니다. 유동성은 Ps.1,121 million의 현금과 Ps.$150 million의 미국 단기예치금을 포함합니다(환율 Ps.18.89, 2025년 6월 30일 기준).

Tiendas 3B (TBBB) a affiché une solide croissance du chiffre d'affaires au 2T25 : le chiffre d'affaires total s'est élevé à Ps.18,770 millions, en hausse de 38.3% en glissement annuel, soutenu par 142 ouvertures nettes de magasins au trimestre (3,031 magasins au total) et une croissance des ventes à magasins comparables de 17.7%. La marge brute a augmenté de 33.9% pour atteindre Ps.3,043 millions, tandis que la marge brute s'est réduite de 53 points de base à 16.2% en raison de coûts logistiques supplémentaires liés aux nouvelles régions. L'EBITDA s'est élevé à Ps.844 millions (Ps.1,096 millions hors charge non monétaire liée à la rémunération en actions), avec des marges de 4.5% et 5.8% hors SBP, respectivement.

La génération de trésorerie opérationnelle reste solide : le flux de trésorerie net provenant des activités a été de Ps.1,955 millions au 1S25, permettant de poursuivre les investissements en magasins et en logistique. Toutefois, la société a enregistré une perte nette de Ps.286 millions au 2T25, contre un résultat net positif de Ps.331 millions au 2T24, principalement en raison d'une perte de change de Ps.234 millions et de coûts financiers plus élevés (Ps.380 millions). La liquidité comprend Ps.1,121 millions en trésorerie et Ps.$150 millions en dépôts à court terme aux États-Unis (taux de change Ps.18.89 au 30 juin 2025).

Tiendas 3B (TBBB) verzeichnete im 2Q25 ein robustes Umsatzwachstum: der Gesamtumsatz betrug Ps.18,770 Millionen, ein Anstieg von 38.3% gegenüber dem Vorjahr, gestützt durch 142 Nettofilialeröffnungen im Quartal (insgesamt 3,031 Filialen) und ein Same-Store-Sales-Wachstum von 17.7%. Der Bruttogewinn stieg um 33.9% auf Ps.3,043 Millionen, während die Bruttomarge aufgrund zusätzlicher Logistikkosten in neuen Regionen um 53 Basispunkte auf 16.2% schrumpfte. Das EBITDA belief sich auf Ps.844 Millionen (Ps.1,096 Millionen ohne nicht zahlungswirksame aktienbasierte Vergütung), mit Margen von 4.5% bzw. 5.8% ex SBP.

Die operative Cash-Generierung bleibt stark: der Netto-Cashflow aus laufender Geschäftstätigkeit betrug im 1H25 Ps.1,955 Millionen und ermöglichte weiterhin Investitionen in Filialen und Logistik. Das Unternehmen verzeichnete jedoch im 2Q25 einen Nettoverlust von Ps.286 Millionen gegenüber einem Nettogewinn von Ps.331 Millionen im 2Q24, hauptsächlich aufgrund eines Fremdwährungsverlusts von Ps.234 Millionen und gestiegener Finanzaufwendungen (Ps.380 Millionen). Die Liquidität umfasst Ps.1,121 Millionen in Barmitteln und Ps.$150 Millionen in kurzfristigen US-Einlagen (Wechselkurs Ps.18.89 zum 30. Juni 2025).

Positive
  • Revenue growth of Ps.18,770 million in 2Q25, up 38.3% year-over-year.
  • Same Store Sales increased 17.7%, showing strong underlying demand.
  • Store expansion: 142 net new stores in the quarter; total of 3,031 stores as of June 30, 2025 (528 net opens in last 12 months).
  • Operating cash generation: Net cash from operating activities of Ps.1,955 million in 1H25, supporting growth investments.
Negative
  • Net loss: Ps.286 million in 2Q25 versus a net gain of Ps.331 million in 2Q24, driven primarily by non-operating items.
  • Foreign exchange loss: Ps.234 million FX loss materially reduced profitability in 2Q25.
  • Higher financial costs: Financial costs rose to Ps.380 million (up 37.5%), including interest on lease liabilities, pressuring net results.
  • Margin pressure and expense growth: Gross margin down 53 bps to 16.2% and administrative expenses up 50.3% (including Ps.252 million non-cash share-based payments).

Insights

TL;DR Strong revenue and same-store sales growth offset by FX loss and rising finance costs, creating a mixed near-term profit outlook.

Revenue growth of 38.3% and 17.7% same-store sales are materially positive signals for market penetration and pricing/volume execution. EBITDA expanded year-over-year, and operating cash flow strengthened to Ps.1,955 million in 1H25, supporting organic expansion. Offsetting these positives, a Ps.234 million foreign exchange loss and a 37.5% rise in financial costs to Ps.380 million drove a 2Q25 net loss of Ps.286 million. Non-cash share-based payment expense (Ps.252 million) also compressed reported EBITDA margin. Overall impact is mixed for investors: strong operational momentum but near-term profitability pressured by financial items and growth-related costs.

TL;DR Rapid store expansion and double-digit same-store sales demonstrate clear consumer traction for the hard-discount model in Mexico.

Opening 142 net stores in the quarter (528 in the last twelve months) to reach 3,031 locations, combined with 17.7% same-store sales, indicates scalable unit economics and strong customer acceptance of the value proposition. The business generates meaningful operating cash flow driven by negative working capital dynamics and high inventory turnover, which has funded expansion internally. Margin pressure from logistics for new regions and higher administrative/share-based expenses is expected with rollout; these are execution risks rather than demand issues. From an industry perspective, the report is impactful for growth narrative and market share gains.

Tiendas 3B (TBBB) ha registrato una solida crescita dei ricavi nel 2Q25: il fatturato totale è stato di Ps.18,770 milioni, in crescita del 38.3% su base annua, sostenuto da 142 aperture nette nel trimestre (3,031 punti vendita in totale) e da una crescita delle vendite a parità di punti vendita del 17.7%. Il margine lordo è salito del 33.9% a Ps.3,043 milioni, mentre il margine si è ridotto di 53 punti base al 16.2% a causa di costi logistici incrementali legati alle nuove regioni. L'EBITDA è stato di Ps.844 milioni (Ps.1,096 milioni escludendo la componente non monetaria della remunerazione azionaria), con margini rispettivamente del 4.5% e del 5.8% al netto della SBP.

La generazione di cassa operativa resta robusta: il cash flow netto dalle attività operative è stato di Ps.1,955 milioni nel 1H25, permettendo di continuare a investire in punti vendita e logistica. Tuttavia, la società ha registrato una perdita netta di Ps.286 milioni nel 2Q25 rispetto a un utile netto di Ps.331 milioni nel 2Q24, principalmente a causa di una perdita per cambio di Ps.234 milioni e di costi finanziari più elevati (Ps.380 milioni). La posizione di liquidità comprende Ps.1,121 milioni in cassa e Ps.$150 milioni in depositi a breve termine negli USA (tasso di cambio Ps.18.89 al 30 giugno 2025).

Tiendas 3B (TBBB) reportó un sólido crecimiento de ingresos en 2Q25: los ingresos totales alcanzaron Ps.18,770 millones, un aumento interanual del 38.3%, respaldado por 142 aperturas netas en el trimestre (3,031 tiendas en total) y un crecimiento de Ventas en Tiendas Comparables del 17.7%. La utilidad bruta subió 33.9% hasta Ps.3,043 millones, mientras que el margen bruto se redujo 53 puntos básicos hasta 16.2% debido a costos logísticos adicionales asociados a nuevas regiones. El EBITDA fue Ps.844 millones (Ps.1,096 millones excluyendo el gasto no monetario por compensación accionaria), con márgenes de 4.5% y 5.8% excluyendo SBP, respectivamente.

La generación de caja operativa se mantiene sólida: el flujo de caja neto de operaciones fue Ps.1,955 millones en 1H25, lo que permitió continuar invirtiendo en tiendas y logística. No obstante, la compañía registró una pérdida neta de Ps.286 millones en 2Q25 frente a una ganancia neta de Ps.331 millones en 2Q24, principalmente por una pérdida cambiaria de Ps.234 millones y mayores costos financieros (Ps.380 millones). La liquidez incluye Ps.1,121 millones en efectivo y Ps.$150 millones en depósitos a corto plazo en EE. UU. (tipo de cambio Ps.18.89 al 30 de junio de 2025).

Tiendas 3B (TBBB)는 2Q25에 견조한 매출 성장을 기록했습니다. 총매출은 Ps.18,770 million으로 전년 동기 대비 38.3% 증가했으며, 이는 분기 중 순 142개 점포 추가(총 3,031개)와 Same Store Sales(동일점포매출) 17.7% 성장에 기인합니다. 매출총이익은 33.9% 증가한 Ps.3,043 million을 기록했으나, 신규 지역과 관련된 추가 물류비용으로 매출총이익률은 53bp 축소되어 16.2%가 됐습니다. EBITDA는 Ps.844 million(비현금성 주식보상 비용 제외 시 Ps.1,096 million)으로, 마진은 각각 4.5% 및 주식보상 제외 시 5.8%였습니다.

영업현금창출력은 견고합니다: 1H25 영업활동으로 인한 순현금은 Ps.1,955 million으로 점포와 물류에 대한 지속적 투자를 가능하게 했습니다. 다만 2Q25에 순손실 Ps.286 million을 기록했는데, 이는 2Q24의 순이익 Ps.331 million과 비교해 Ps.234 million의 외환손실과 금융비용 증가(Ps.380 million)가 주된 원인입니다. 유동성은 Ps.1,121 million의 현금과 Ps.$150 million의 미국 단기예치금을 포함합니다(환율 Ps.18.89, 2025년 6월 30일 기준).

Tiendas 3B (TBBB) a affiché une solide croissance du chiffre d'affaires au 2T25 : le chiffre d'affaires total s'est élevé à Ps.18,770 millions, en hausse de 38.3% en glissement annuel, soutenu par 142 ouvertures nettes de magasins au trimestre (3,031 magasins au total) et une croissance des ventes à magasins comparables de 17.7%. La marge brute a augmenté de 33.9% pour atteindre Ps.3,043 millions, tandis que la marge brute s'est réduite de 53 points de base à 16.2% en raison de coûts logistiques supplémentaires liés aux nouvelles régions. L'EBITDA s'est élevé à Ps.844 millions (Ps.1,096 millions hors charge non monétaire liée à la rémunération en actions), avec des marges de 4.5% et 5.8% hors SBP, respectivement.

La génération de trésorerie opérationnelle reste solide : le flux de trésorerie net provenant des activités a été de Ps.1,955 millions au 1S25, permettant de poursuivre les investissements en magasins et en logistique. Toutefois, la société a enregistré une perte nette de Ps.286 millions au 2T25, contre un résultat net positif de Ps.331 millions au 2T24, principalement en raison d'une perte de change de Ps.234 millions et de coûts financiers plus élevés (Ps.380 millions). La liquidité comprend Ps.1,121 millions en trésorerie et Ps.$150 millions en dépôts à court terme aux États-Unis (taux de change Ps.18.89 au 30 juin 2025).

Tiendas 3B (TBBB) verzeichnete im 2Q25 ein robustes Umsatzwachstum: der Gesamtumsatz betrug Ps.18,770 Millionen, ein Anstieg von 38.3% gegenüber dem Vorjahr, gestützt durch 142 Nettofilialeröffnungen im Quartal (insgesamt 3,031 Filialen) und ein Same-Store-Sales-Wachstum von 17.7%. Der Bruttogewinn stieg um 33.9% auf Ps.3,043 Millionen, während die Bruttomarge aufgrund zusätzlicher Logistikkosten in neuen Regionen um 53 Basispunkte auf 16.2% schrumpfte. Das EBITDA belief sich auf Ps.844 Millionen (Ps.1,096 Millionen ohne nicht zahlungswirksame aktienbasierte Vergütung), mit Margen von 4.5% bzw. 5.8% ex SBP.

Die operative Cash-Generierung bleibt stark: der Netto-Cashflow aus laufender Geschäftstätigkeit betrug im 1H25 Ps.1,955 Millionen und ermöglichte weiterhin Investitionen in Filialen und Logistik. Das Unternehmen verzeichnete jedoch im 2Q25 einen Nettoverlust von Ps.286 Millionen gegenüber einem Nettogewinn von Ps.331 Millionen im 2Q24, hauptsächlich aufgrund eines Fremdwährungsverlusts von Ps.234 Millionen und gestiegener Finanzaufwendungen (Ps.380 Millionen). Die Liquidität umfasst Ps.1,121 Millionen in Barmitteln und Ps.$150 Millionen in kurzfristigen US-Einlagen (Wechselkurs Ps.18.89 zum 30. Juni 2025).

 

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

UNDER the Securities Exchange Act of 1934

For the month of August 2025

Commission File Number: 001-41954


BBB Foods Inc.

(Exact name of registrant as specified in its charter)

N/A

 

(Translation of registrant’s name into English)

 

Av. Presidente Masaryk 8

Polanco V Sección, Miguel Hidalgo

Mexico City, Mexico 11560

(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F ý Form 40-Fo

 

 


img9506830_0.jpg
gfx9506830_1.jpg

 

https://www.investorstiendas3b.com

gfx9506830_0.gif

Earnings Release 2Q25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

 

 

Mexico City, August 11th, 2025 BBB Foods Inc. (“Tiendas 3B” or the “Company”) (NYSE: TBBB), a leading grocery hard discounter in Mexico, announced today its consolidated results for the second quarter of 2025 (“2Q25”) ended June 30, 2025. The figures presented in this release are expressed in nominal Mexican Pesos (Ps.) and are prepared in accordance with International Financial Reporting Standards (“IFRS”), unless otherwise stated.

 

highlights

 

SECOND qUARTER 2025

 

Opened 142 net new stores during the quarter, reaching 3,031 stores as of June 30, 2025.
Ps. 18,770 million total revenue for 2Q25.
o
38.3% revenue growth compared to 2Q24.
o
Same Store Sales grew 17.7%.
EBITDA reached Ps. 844 million, an increase of 22.5% compared to 2Q24.
o
Excluding non-cash share-based payment expense, EBITDA reached Ps. 1,096 million, an increase of 32.1% compared to 2Q24.

 

2


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Message from the CHAIRMAN AND CEO

 

Dear Investors,

 

Tiendas 3B delivered strong results in the second quarter of 2025, reflecting the continued success of our growth strategy and operational discipline.

We opened 142 net new stores during the quarter, bringing our total store count to 3,031 as of June 30, 2025.

Total revenue for the quarter reached Ps. 18,770 million, a 38.3% increase year-over-year. Same Store Sales rose 17.7%, driven by the strength of our value proposition and strong customer loyalty to our low-price, high-quality offering.

EBITDA, excluding non-cash share-based payment expense, increased 32.1% year-over-year to Ps. 1,096 million for the quarter. This performance reflects disciplined execution and strong operational control, even as we continued to make significant investments in long-term growth.

 

Our investments this quarter focused on expanding logistics infrastructure and accelerating regional growth. We also strengthened our leadership team with the appointments of Joaquín Ley as Head of Investor Relations and Amparo Martínez as General Counsel. Their experience and insight will be instrumental as we continue to scale.

 

We remain confident in our strategy and the significant opportunity ahead. Thank you for your continued trust and support.

 

K. Anthony Hatoum, Chairman and Chief Executive Officer

 

 

3


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

FINANCIAL Results

 

2Q25 Consolidated Results

(In Ps. Million, except percentages)

 

2Q25

As % of Revenue

2Q24

As % of Revenue

Growth (%)

Variation (Bps)

Total Revenue

Ps. 18,770

100.0%

Ps. 13,574

100.0%

38.3%

n.m.

Gross Profit

Ps. 3,043

16.2%

Ps. 2,272

16.7%

33.9%

-53 bps

Sales Expenses

(Ps. 1,978)

10.5%

(Ps. 1,414)

10.4%

39.8%

12 bps

Administrative Expenses

(Ps. 731)

3.9%

(Ps. 486)

3.6%

50.3%

31 bps

Other Income – Net

Ps. 59

0.3%

Ps. 3

0.0%

n.m.

29 bps

EBITDA

Ps. 844

4.5%

Ps. 689

5.1%

22.5%

-58 bps

Share-based payment expense

Ps. 252

1.3%

Ps. 141

1.0%

79.3%

31 bps

EBITDA ex. SBP

Ps. 1,096

5.8%

Ps. 830

6.1%

32.1%

-27 bps

Please see the explanation at the end of this release on how EBITDA, a non-IFRS financial measure, is calculated, and for other relevant definitions.

 

TOTAL Revenue

 

Total revenue for 2Q25 was Ps. 18,770 million, an increase of 38.3% compared to 2Q24. Most of this growth was driven by sales from stores that have been operating for more than one year, and, to a lesser extent, the incremental sales from 528 net new stores opened in the past twelve months.

 

GROSS PROFIT and gross profit margin

 

Gross profit for 2Q25 was Ps. 3,043 million, an increase of 33.9% compared to 2Q24. This increase was driven by sales growth. Our gross margin decreased by 53 bps to 16.2% mainly due to incremental logistics costs associated with the four new regions expected to start operations in the second half of 2025.

 

Expenses

 

Sales expenses primarily reflect the cost of operating our stores, including wages and energy. In 2Q25, sales expenses reached Ps. 1,978 million, a 39.8% increase compared to 2Q24. This growth was mainly driven by increased personnel expenses due to our larger store base. As a percentage of total revenue, sales expenses increased from 10.4% in 2Q24 to 10.5% in 2Q25, an expansion of 12 bps.

 

Administrative expenses refer to expenses not directly related to operating our stores, such as headquarters and regional office expenses. For 2Q25, administrative expenses totaled Ps. 731

4


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

million, a 50.3% increase compared to 2Q24. This increase reflects (i) continued investments in human capital; (ii) increased staffing expenses related to four new regions opening in the second half of 2025; and (iii) higher non-cash share-based payment expense, including the recognition this quarter of 192 thousand RSUs and 160 thousand options under the 2024 equity incentive plan. As a percentage of revenue, administrative expenses increased from 3.6% in 2Q24 to 3.9% in 2Q25, or 31 bps.

 

If we exclude the non-cash share-based payment expense, administrative expenses for 2Q25 amounted to Ps. 479 million, an increase of 38.6% compared to 2Q24. As a percentage of revenue, administrative expenses excluding non-cash share-based payment expense increased from 2.54% in 2Q24 to 2.55% in 2Q25, a growth of 1 bps.

 

Please refer to the Appendix of this Earnings Release for a summary of the treatment of share-based payment plans and related expenses.

 

Other income - net, which includes, among other items, revenues (expenses) from non-operative activities such as asset disposals, cost reimbursements, and insurance proceeds, amounted to Ps. 59 million in 2Q25, compared to Ps. 3 million in 2Q24. This line benefited from a Ps. 40 million non-recurring insurance recovery related to Hurricane Otis.

 

For more information, please refer to the Additional Disclosures section.

 

EBITDA and EBITDA Margin

For 2Q25, EBITDA reached Ps. 844 million, an increase of 22.5% compared to 2Q24. The EBITDA margin for 2Q25 decreased by 58 bps to 4.5%. Our EBITDA margin was primarily impacted by higher logistics costs and an increase in non-cash share-based payment expense.

If we exclude the non-cash share-based payment expense, EBITDA reached Ps. 1,096 million, an increase of 32.1% compared to 2Q24. The EBITDA margin for 2Q25 decreased by 27 bps to 5.8%.

Please see the last section of this release on how we calculate EBITDA and EBITDA Margin, which are non-IFRS financial measures.

 

 

Additional Disclosures

 

To allow investors to better assess our performance, the Company is providing the following supplementary information:

 

Non-recurring income – Hurricane Otis Insurance Recovery: The Company recognized Ps. 40 million in non-recurring income during May 2025, related to an insurance recovery for damages caused by Hurricane Otis.

5


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Non-cash share-based payment expense was Ps. 252 million in 2Q25, compared to Ps. 141 million recorded in 2Q24. For additional details, regarding the treatment of the share-based payment expense, please refer to the Appendix section of this Earnings Release.
Building lease payments: The Company leases its stores and distribution centers. In accordance with IFRS 16, the Company’s lease expenses are capitalized, and not considered operating expenses. Tiendas 3B’s capitalized lease costs payments for buildings were Ps. 439 million in 2Q25, compared to Ps. 338 million in 2Q24.

 

FINANCIAL COSTS and NET loss

 

Financial income totaled Ps. 52 million in 2Q25, up from Ps. 41 million in 2Q24. The increase was primarily driven by interest earned on the net cash proceeds from last year’s Initial Public Offering (“IPO”) combined with a favorable FX effect.
 

Financial costs were Ps. 380 million for 2Q25, a 37.5% increase compared to 2Q24. This increase was primarily driven by higher interest on lease liabilities, reflecting the continued expansion of our stores and distribution center network.

The Company recorded a foreign exchange loss of Ps. 234 million in 2Q25, due to the depreciation of the U.S. dollar against the Mexican peso, which negatively impacted the value of the Company’s U.S. dollar-denominated cash proceeds held from the IPO.

 

Income tax expenses reached Ps. 117 million in 2Q25 compared to Ps. 112 million in 2Q24.

 

As a result, our net loss for the 2Q25 was Ps. 286 million, compared to a net gain of Ps. 331 million for the 2Q24.

 

balance sheet and liquidity

 

As of June 30, 2025, the Company reported local currency cash and cash equivalents of Ps. 1,121 million. In addition, as of June 30, 2025, the Company held $150 million in U.S. dollar-denominated short-term bank deposits. The Company used an exchange rate of Ps. 18.89 as of June 30, 2025.

 

 

6


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

cASH fLOW sTATEMENT

(In Ps. Million, except percentages)

 

1H25

1H24

Growth (%)

Net cash flows provided by operating activities

Ps. 1,955

Ps. 1,256

55.7%

Net cash flows used in investing activities

(Ps. 1,338)

(Ps. 3,713)

-64.0%

Net cash flows (used in) obtained from financing activities

(Ps. 923)

Ps. 2,256

n.m.

Net decrease in cash and cash equivalents

(Ps. 306)

(Ps. 201)

52.3%

 

Our business model continues to generate a significant amount of cash from increases in negative working capital driven by our growing sales and high inventory turnover relative to payment terms. This robust cash flow has enabled us to fund our growth initiatives internally, including the expansion of new stores and distribution centers.

 

The information provided below offers a view of our cash flow activities in the first half of 2025:

 

Net cash flows provided by operating activities increased to Ps. 1,955 million in the first six months of 2025 (“1H25”) from Ps. 1,256 million for the first half of 2024 (“1H24”). Our net working capital continues to be driven by a favorable ratio of Inventory Days to Payable Days.

 

Net cash flows used in investing activities totaled Ps. 1,338 million for 1H25, compared to Ps. 3,713 million in 1H24. This decrease was primarily driven by the Ps. 2,774 million allocation of IPO proceeds into short-term deposits during 1H24, partially offset by continued investments to expand our store and logistics network.

 

Net cash flows used in financing activities were Ps. 923 million for 1H25, compared to the cash flows obtained in 1H24 of Ps. 2,256 million. The year-over-year difference primarily reflects the net proceeds from the IPO received in 1H24.

 

key operating metric

 

 

2Q25

2Q24

Variation (%)

Number of Stores Opened

142

121

17.4%

Number of Distribution Centers

16

16

0.0%

Same Store Sales Growth (%)

17.7%

10.7%

n.m.

 

In 2Q25, we opened 142 stores compared to the 121 stores we opened in 2Q24. In the last twelve months, the Company opened 528 stores, compared to 460 in the twelve months ending 2Q24. Same Store Sales growth was 17.7% for 2Q25, compared to 10.7% for 2Q24.

 

 

7


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Non-IFRS Measures and Other Calculations

 

For the convenience of investors, this release presents certain non-IFRS financial measures, which are not calculated in accordance with IFRS (“non-IFRS financial measures”). A non-IFRS financial measure is generally defined as one that purports to measure financial performance but excludes or includes amounts that would not be so excluded or included in the most comparable IFRS financial measure. Non-IFRS financial measures do not have standardized meanings and may not be directly comparable to similarly titled measures reported by other companies. These non-IFRS financial measures are used by our management for decision-making purposes and to assess our financial and operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. The non-IFRS financial measures presented herein have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations presented in accordance with IFRS. Additionally, our calculations of non-IFRS financial measures may be different from the calculations used by other companies, including our competitors, and therefore, our non-IFRS financial measures may not be comparable to those of other companies.

 

We calculate “EBITDA”, a non-IFRS measure, as net profit (loss) for the period, plus income tax expense, financial costs, net, and total depreciation and amortization.

 

We calculate “EBITDA Margin”, a non-IFRS measure, for a period by dividing EBITDA for the corresponding period by total revenue for such period.

 

Same Store Sales: We measure “Same Store Sales” using revenue from sales of merchandise at stores that were operational for at least the full preceding 12 months for the periods under consideration. Stores that were temporarily closed (for one month or more) or permanently closed during the relevant measurement periods are excluded from this metric. Same Store Sales growth is calculated by comparing the Same Store Sales of stores that were opened and remained open throughout the relevant measurement period.

 

Lease Costs: Consistent with lease accounting required under IFRS 16, total depreciation and amortization includes the depreciation expense of right-of-use-asset corresponding to long-term leases, which is a non-cash expense. Such amounts, together with the interest expense on lease liabilities, are a proxy for but not equal to the Company’s actual cash expenditure incurred in connection with its leased properties.

 

Sales per Store: We define our “Sales per Store” as the average of the revenue from sales of merchandise achieved by our stores that were open for the full year in consideration. When calculating this measure, we exclude stores that were temporarily closed (for one month or more) or permanently closed during the period in consideration. This measure assists our management’s understanding of how store performance has evolved across different vintages. Sales per Store also serves as a benchmark to measure the performance of new stores and is useful to set growth and expansion targets.

 

8


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Inventory Days: We calculate “Inventory Days” to be the average of beginning and end of period inventory balance, divided by cost of sales for the period and multiplied by the number of days during the period. Inventory Days measures the average number of days we keep inventory on hand before selling the product. This operating metric allows us to track our inventory management policies and observe how quickly we are able to rotate inventory, which is key to our cash conversion cycle.

 

Payable Days: We calculate “Payable Days” to be the sum of the average of beginning and end of period balance of suppliers and of accounts payable and accrued expenses, divided by cost of sales for the period and multiplied by the number of days during the period. Payable Days measures the average number of days that it takes us to pay suppliers after receiving goods or services. This metric allows us to track the terms of payment policies with suppliers and our ability to finance our operations through agreements with our suppliers.

 

9


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

conference call details

 

Tiendas 3B will host a call to discuss the second quarter 2025 results on August 12th, 2025, at 12:00 p.m. Eastern Time (10:00 a.m. Mexico City time). A webinar of the call will be accessible at:

 

https://us02web.zoom.us/webinar/register/WN_oVZbAjJPRB6_L354MSwBAw

 

To join via telephone, please dial one of the domestic or international numbers listed below:

 

 

 

Mexico

+52 558 659 6002

+52 554 161 4288

+52 554 169 6926

 

 

 

United States

+1 312 626 6799 (Chicago)

+1 346 248 7799 (Houston)

+1 646 558 8656 (New York)

 

Other international numbers available: https://us02web.zoom.us/u/knEOJCJkC

 

The webinar ID is 863 2358 0481

 

An audio replay from the conference call will be available on the Tiendas 3B website https://www.investorstiendas3b.com after the call.

10


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

forward-looking statements

 

This release includes forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, and Section 21E of the U.S. Securities Exchange Act of 1934, as amended. We base these forward-looking statements on our current beliefs, expectations and projections about future events and trends affecting our business and our market. Many important factors could cause our actual results to differ substantially from those anticipated in our forward-looking statements. Forward-looking statements are not guarantees of future performance. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update publicly or to revise any forward-looking statements. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this release. The words “believe,” “may,” “should,” “aim,” “estimate,” “continue,” “anticipate,” “intend,” “will,” “expect” and similar words are intended to identify forward-looking statements. Forward looking statements include information concerning our possible or assumed future results of operations, business strategies, capital expenditures, financing plans, competitive position, industry environment, potential growth opportunities, the effects of future regulation and the effects of competition. Please refer to our annual report on Form 20-F for the year ended December 31, 2024 filed with the U.S. Securities Exchange Commission (the “SEC”), as well as any subsequent filings made by us with the SEC, each of which is available on the SEC’s website (www.sec.gov), for a more extensive discussion of the risks and other factors that may impact any forward-looking statements in this release. Considering these limitations, you should not make any investment decision in reliance on forward-looking statements contained in this release.

 

About TIENDAS 3B

 

BBB Foods Inc. (“Tiendas 3B”), a proudly Mexican company, is a pioneer and leader of the grocery hard discount model in Mexico and one of the fastest growing retailers in the country as measured by its sales and store growth rates. The 3B name, which references "Bueno, Bonito y Barato" - a Mexican saying which translates to "Good, Nice and Affordable" - summarizes Tiendas 3B’s mission of offering irresistible value to budget savvy consumers through great quality products at bargain prices. By delivering value to the Mexican consumer, we believe we contribute to the economic well-being of Mexican families. In a landmark achievement, Tiendas 3B was listed on the New York Stock Exchange in February 2024 under the ticker symbol “TBBB”.

 

For more information, please visit: https://www.investorstiendas3b.com/

 

Investor Relations Contact

ir@tiendas3b.com

 

11


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Financial Statements

Consolidated Income Statement

(Unaudited)

 

For the three months ended June 30, 2025, and June 30, 2024

(In thousands of Mexican pesos)

 

For the Three Months Ended June 30,

2025

2024

% Change

Revenue From Sales of Merchandise

Ps. 18,743,461

Ps. 13,550,402

38.3%

Sales of Recyclables

26,218

23,945

9.5%

Total Revenue

18,769,679

13,574,347

38.3%

Cost of Sales

(15,726,829)

(11,302,030)

39.2%

Gross Profit

Ps. 3,042,850

Ps. 2,272,317

33.9%

Gross Profit Margin

16.2%

16.7%

Sales Expenses

(1,977,612)

(1,414,329)

39.8%

Administrative Expenses

(730,957)

(486,204)

50.3%

Other Income - Net

58,812

2,663

2108.5%

Operating Profit

Ps. 393,093

Ps. 374,447

5.0%

Operating Profit Margin

2.1%

2.8%

Financial Income

52,126

41,354

26.0%

Financial Costs

(379,722)

(276,257)

37.5%

Exchange Rate Fluctuation

(234,322)

303,796

n.m.

Financial Cost - Net

(561,918)

68,893

n.m.

Profit (Loss) Before Income Tax

(Ps. 168,825)

Ps. 443,340

n.m.

Income Tax Expense

(117,250)

(112,085)

4.6%

Net Profit (Loss) for the Period

(Ps. 286,075)

Ps. 331,255

n.m.

Net Profit (Loss) Margin

(1.5%)

2.4%

 

 

 

 

Weighted average common shares

114,766,805

112,200,752

Basic (loss) earnings per common share

(2.5)

3.0

 

 

 

 

EBITDA Reconciliation

 

 

 

 

Net Profit (Loss) for the Period

(Ps.286,075)

Ps. 331,255

n.m.

Net Profit (Loss) Margin

(1.5%)

2.4%

Income Tax Expense

(117,250)

(112,085)

4.6%

Financial Cost - Net

(561,918)

68,893

n.m.

D&A

450,428

314,159

43.4%

EBITDA

Ps. 843,521

Ps. 688,606

22.5%

EBITDA margin

4.5%

5.1%

 

12


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

 

Consolidated Income Statement

(Unaudited)

 

For the six months ended June 30, 2025, and June 30, 2024

(In thousands of Mexican pesos)

 

 

For the Six Months Ended June 30,

2025

2024

% Change

Revenue From Sales of Merchandise

Ps. 35,848,958

Ps. 26,207,287

36.8%

Sales of Recyclables

52,509

51,308

2.3%

Total Revenue

35,901,467

26,258,595

36.7%

Cost of Sales

(30,115,082)

(21,924,105)

37.4%

Gross Profit

Ps. 5,786,385

Ps. 4,334,490

33.5%

Gross Profit Margin

16.1%

16.5%

Sales Expenses

(3,740,725)

(2,709,958)

38.0%

Administrative Expenses

(1,436,543)

(932,152)

54.1%

Other Income - Net

81,391

5,296

1436.8%

Operating Profit

Ps. 690,508

Ps. 697,676

-1.0%

Operating Profit Margin

1.9%

2.7%

Financial Income

89,905

61,859

45.3%

Financial Costs

(698,189)

(637,125)

9.6%

Exchange Rate Fluctuation

(225,507)

175,144

n.m.

Financial Cost - Net

(833,791)

(400,122)

108.4%

Profit (Loss) Before Income Tax

(Ps. 143,283)

Ps. 297,554

n.m.

Income Tax Expense

(229,771)

(197,161)

16.5%

Net Profit (Loss) for the Period

(Ps. 373,054)

Ps. 100,393

n.m.

Net Profit (Loss) Margin

(1.0%)

0.4%

 

 

 

 

Weighted average common shares

114,308,446

105,573,438

Basic (loss) earnings per common share

(3.3)

1.0

 

 

 

 

EBITDA Reconciliation

 

 

 

 

Net Profit (Loss) for the Period

(Ps.373,054)

Ps. 100,393

n.m.

Net Profit (Loss) Margin

(1.0%)

0.4%

Income Tax Expense

(229,771)

(197,161)

16.5%

Financial Cost - Net

(833,791)

(400,122)

108.4%

D&A

858,124

616,701

39.1%

EBITDA

Ps. 1,548,632

Ps. 1,314,377

17.8%

EBITDA margin

4.3%

5.0%

 

13


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Consolidated Balance Sheet

(Unaudited)

 

As of June 30, 2025, and December 31, 2024

(In thousands of Mexican pesos)

 

 

As of June 30,

As of December 31,

2025

2024

Current assets:

 

 

  Cash and cash equivalents

Ps. 1,121,291

Ps. 1,447,166

  Short-term bank deposits

2,849,242

3,058,691

  Sundry debtors

392,614

95,058

  VAT and other taxes receivable

927,841

843,926

  Advanced payments

143,702

70,925

  Inventories

3,109,965

3,038,373

Total Current Assets

Ps. 8,544,655

Ps. 8,554,139

Non-Current Assets:

  Guarantee deposits

91,711

72,652

  VAT receivable

259,048

174,936

  Property, furniture, equipment, and lease-hold improvements – Net

7,645,252

6,455,625

  Right-of-use assets – Net

8,024,041

7,028,346

  Intangible assets – Net

15,930

6,790

  Deferred income tax

536,110

484,325

Total Non-Current Assets

Ps. 16,572,092

Ps. 14,222,674

Total Assets

Ps. 25,116,747

Ps. 22,776,813

 

 

 

Current liabilities:

  Suppliers

Ps. 9,651,557

Ps. 8,835,875

  Accounts payable and accrued expenses

437,877

341,828

  Income tax payable

20,239

74,642

  Bonus payable to related parties

68,117

58,702

  Short-term debt

1,124,838

926,765

  Lease liabilities

919,563

750,127

  Employees’ statutory profit sharing payable

163,400

199,477

Total Current Liabilities

Ps. 12,385,591

Ps. 11,187,416

Non-Current Liabilities:

  Long-term debt

163,768

106,693

  Lease liabilities

8,401,519

7,415,363

  Employee benefits

38,524

32,559

Total Non-Current Liabilities

Ps. 8,603,811

Ps. 7,554,615

Total Liabilities

Ps. 20,989,402

Ps. 18,742,031

Stockholders’ equity:

  Capital stock

8,313,028

8,283,347

  Reserve for share-based payments

1,810,780

1,374,844

  Cumulative losses

(5,996,463)

(5,623,409)

Total Stockholders’ Equity

Ps. 4,127,345

Ps. 4,034,782

Total Liabilities and Stockholders’ Equity

Ps. 25,116,747

Ps. 22,776,813

 

14


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Cash Flow Statement

(Unaudited)

For the three months ended June 30, 2025, and June 30, 2024

(In thousands of Mexican pesos)

 

 

For the Three Months Ended June 30,

2025

2024

 

 

 

Profit (loss) before income tax

(Ps. 168,825)

Ps. 443,340

Adjustments for:

 

 

  Depreciation of property, furniture, equipment, and lease-hold improvements

202,236

154,939

  Depreciation of right-of-use assets

247,405

158,641

  Amortization of intangible assets

787

579

  Defined costs on employee benefits

2,982

3,999

  Interest payable on Promissory Notes and Convertible Notes

-

-

  Interest expense on lease liabilities

369,079

252,461

  Interest on debt and bonus payable, and amortization of issuance costs

8,212

12,827

  Financial income

(52,126)

(37,486)

  Gain on fair value valuation of derivative financial instrument

-

(3,868)

  Interests and commissions from credit lines

2,432

25,065

  Initial Public Offering capitalized costs

-

-

  Loss on disposal of Property, furniture, equipment and lease-hold improvements

13,778

-

  Exchange rate fluctuation

234,322

(303,777)

  Share-based payment expense

252,327

140,745

 

 

 

  Increase in inventories

(163,058)

(196,042)

  Increase in other current assets and guarantee deposits

(344,969)

(195,165)

  Increase in suppliers (including supplier finance arrangements)

368,668

69,018

  (Decrease) increase in other current liabilities

(29,776)

15,378

  (Decrease) increase on bonus payable to related parties

(3,753)

-

  Income taxes paid

(179,400)

(87,134)

Net cash flows provided by operating activities

Ps. 760,321

Ps. 453,520

 

 

 

  Purchase of property, furniture, equipment, and lease-hold improvements

(876,808)

(607,120)

  Sale of property and equipment

1,770

314

  Additions to intangible assets

(3,222)

(903)

  Short-term bank deposits

949

(2,774,363)

  Interest received on short-term investments

50,111

33,711

Net cash flows used in investing activities

(Ps. 827,200)

(Ps. 3,348,361)

 

 

 

  Payments made on supplier finance arrangements-net of commissions received

(1,301,446)

(756,066)

  Finance obtained through supplier finance arrangements

1,412,327

791,965

  Proceeds (payment) from credit lines

120,000

(33,736)

  Payment of Promissory Note Agreements

-

-

  Payment of debt

(44,698)

(56,896)

  Interest payment on debt

(10,644)

(31,924)

  Proceeds from initial public offering, net of underwriting fees

-

-

  Principal payments on lease liabilities

(164,314)

(118,942)

  Interest payments on leases

(369,079)

(252,461)

Net cash flows used in financing activities

(Ps. 357,854)

(Ps. 458,060)

 

 

 

Net decrease in cash and cash equivalents

(424,733)

(3,352,901)

Effect of foreign exchange movements on cash balances

(21,281)

305,180

Cash and cash equivalents at beginning of period

1,567,305

4,292,958

Cash and cash equivalent at end of period

Ps. 1,121,291

Ps. 1,245,237

 

15


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

 

Cash Flow Statement

(Unaudited)

For the six months ended June 30, 2025, and June 30, 2024

(In thousands of Mexican pesos)

 

For the Six Months Ended June 30,

2025

2024

 

 

 

Profit (loss) before income tax

(Ps. 143,283)

Ps. 297,554

Adjustments for:

 

 

  Depreciation of property, furniture, equipment, and lease-hold improvements

388,457

294,976

  Depreciation of right-of-use assets

468,333

320,478

  Amortization of intangible assets

1,334

1,247

  Defined costs on employee benefits

5,965

3,999

  Interest payable on Promissory Notes and Convertible Notes

-

82,588

  Interest expense on lease liabilities

674,518

494,203

  Interest on debt and bonus payable, and amortization of issuance costs

16,035

22,363

  Financial income

(89,905)

(57,991)

  Gain on fair value valuation of derivative financial instrument

-

(3,868)

  Interests and commissions from credit lines

7,636

37,971

  Initial Public Offering capitalized costs

-

(23,269)

  Loss on disposal of Property, furniture, equipment and lease-hold improvements

13,778

-

  Exchange rate fluctuation

225,507

(175,144)

  Share-based payment expense

465,617

269,586

 

 

 

  Increase in inventories

(71,592)

(16,567)

  Increase in other current assets and guarantee deposits

(557,420)

(291,910)

  Increase in suppliers (including supplier finance arrangements)

815,683

156,317

  (Decrease) increase in other current liabilities

59,675

135,024

  (Decrease) increase on bonus payable to related parties

10,790

(79,351)

  Income taxes paid

(335,959)

(212,237)

Net cash flows provided by operating activities

Ps. 1,955,169

Ps. 1,255,969

 

 

 

  Purchase of property, furniture, equipment, and lease-hold improvements

(1,418,061)

(991,198)

  Sale of property and equipment

1,940

2,365

  Additions to intangible assets

(10,474)

(1,317)

  Short-term bank deposits

2,911

(2,774,363)

  Interest received on short-term investments

86,055

51,283

Net cash flows used in investing activities

(Ps. 1,337,629)

(Ps. 3,713,230)

 

 

 

  Payments made on supplier finance arrangements-net of commissions received

(2,425,445)

(1,447,752)

  Finance obtained through supplier finance arrangements

2,596,957

1,516,903

  Proceeds (payment) from credit lines

(955)

143,892

  Payment of Promissory Note Agreements

-

(4,925,097)

  Payment of debt

(87,299)

(77,229)

  Interest payment on debt

(23,672)

(53,176)

  Proceeds from initial public offering, net of underwriting fees

-

7,841,837

  Principal payments on lease liabilities

(308,436)

(248,786)

  Interest payments on leases

(674,518)

(494,203)

Net cash flows used in financing activities

(Ps. 923,368)

Ps. 2,256,389

 

 

 

Net decrease in cash and cash equivalents

(305,828)

(200,872)

Effect of foreign exchange movements on cash balances

(20,047)

225,638

Cash and cash equivalents at beginning of period

1,447,166

1,220,471

Cash and cash equivalent at end of period

Ps. 1,121,291

Ps. 1,245,237

 

16


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

 

Appendix 1: Fully Diluted Shares Illustrative Calculation

To further improve investors' understanding of our capital structure, we are providing below an illustrative calculation of our fully diluted share count as of June 30, 2025, inclusive of Class A common shares and Class C common shares subject to vested and unvested stock options, restricted stock units, and Class C common shares under the Liquidity Event Share Plan and the Bolton Partners Share Allocation. We calculate our fully diluted common shares outstanding by assuming the “net settlement” of all our outstanding options at their weighted average strike price.

The illustrative example below assumes:

Price per Class A common share: US$30.00
Weighted average exercise price of US$5.80 per Class C common share subject to options granted under our Legacy 2004 Option Plan
Weighted average exercise price of $29.22 per Class A common share subject to options granted under our 2024 Equity Incentive Plan
All outstanding options are vested as of the date hereof, for illustrative purposes only

 

Illustrative Fully Diluted Share Count

Share Count

As of June 30, 2025

Class A common shares (publicly traded and registered)

62,048,108

Class B common shares (high-vote shares)

5,200,000

Class C common shares

47,518,697

Common Shares Outstanding

114,766,805

 

Liquidity Event Class C Shares

7,500,000

 

Bolton Partners Class C Share Allocation

4,224,960

Class C Common Shares Subject to Vesting or Delayed Delivery

11,724,960

Total Common Shares

126,491,765

 

Net Shares subject to Equity-Based Compensation Plans(1)

31,657,086

Fully Diluted Share Count

158,148,851

 

(1)
See the illustrative calculation below for how this figure is calculated. Assumes the net exercise at their weighted average strike price of all options granted under our legacy 2004 Option Plan, all options granted under our 2024 Equity Incentive Plan and all restricted stock units granted under our 2024 Equity Incentive Plan.

17


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

img9506830_2.jpg

 

(1)
Net share numbers have been rounded down to the nearest whole share.
(2)
For illustrative purposes we are assuming all options are exercised into Class A common shares but note that options under our Legacy 2004 Option Plan are exercisable for Class C common shares. All our Class C common shares are subject to a liquidity lock-up that expires on August 8, 2026 (subject to exceptions).

The example above is provided for illustrative purposes only. The number of common shares outstanding would change if the strike price of the specific option being exercised were higher or lower than the weighted average strike price assumed for this exercise and/or if the market price for our Class A common shares was higher or lower at the time of exercise than the assumed price.

18


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Appendix 2: Share-Based Payment Expense

The tables and explanatory text below provide a breakdown of the expenses associated with stock options and restricted shares granted under the 2004 Option Plan, the 2024 Equity Incentive Plan, and the Liquidity Event Share Plan.

All our share-based compensation plans were previously fully disclosed in our offering documents and public filings, including in our annual report on Form 20-F for the year ended December 31, 2024 and for the year ended December 31, 2023 filed with the U.S. Securities Exchange Commission (the “SEC”), each of which is available on the SEC’s website (www.sec.gov) and on our investor relations website.

The previously disclosed Liquidity Event Share Plan in the aggregate amount of 7.5 million Class C common shares was subject to formal assignment and delayed delivery. On June 24, 2025, Tiendas 3B formally granted the 7.5 million Class C common shares. Our board of directors also determined it was in the best interests of the Company primarily in relation to talent retention to subject the award to quarterly vesting over a three-year period. The corresponding expense will be recognized during such three-year period beginning in the third quarter of 2025 using a graded vesting model (accelerated expense recognition) with a corresponding increase to equity.

Under IFRS, the cost of this award is recognized as a non-cash expense in the profit and loss statement, even though the award is equity-settled. The fair value of the grant is determined at the grant date, and for awards with vesting conditions, the expense is recognized over the applicable vesting period. To improve investors’ understanding of how we recognize the non-cash expenses associated with each of our share-based payment arrangements, we are including below our current estimations for non-cash share-based payment expenses per program from 2025 until 2028. We note however, that these figures may vary slightly from initial estimates due to the actual vesting of the awards.

It is important to note that the number of shares has not changed from previously disclosed amounts, such that the formal grant of these awards and vesting schedule does not result in any additional dilution incremental to previously disclosed amounts reflected in our fully diluted share count, as set forth in Appendix I. Additionally, the estimated share-based payment expense reflected in the table below only considers awards granted as of today. The Company may grant additional awards under the 2024 Equity Incentive Plan as administered by the Company’s compensation committee (or such other committee of our board of directors to which it has properly delegated power, or if no such committee or subcommittee exists, our board of directors).

19


gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

Projected Share-Based Payment Non-Cash Expense(1)

(In Ps. Million)

 

img9506830_3.jpg

(1)
Expense is recognized on a non-linear basis using a graded vesting method, being higher at the start of the period and decreasing over time.

 

 

 

 

 

20


gfx9506830_2.jpg

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img9506830_4.jpg

gfx9506830_0.gif

Earnings Release 2Q25

img9506830_1.jpg

 

 

 

For the Years Ended December 31,

2024

2023

 

 

 

Profit (loss) before income tax

Ps. 717,547

(Ps.100,905)

Adjustments for:

 

 

  Depreciation of property, furniture, equipment, and lease-hold improvements

719,987

488,409

  Depreciation of right-of-use assets

796,182

598,031

  Amortization of intangible assets

2,430

2,655

  Impairment of property and equipment

-

42,422

  Employee benefits

10,327

3,873

  Interest payable on Promissory Notes and Convertible Notes

82,588

619,779

  Interest expense on lease liabilities

1,072,774

762,872

  Interest on debt and bonus payable, and amortization of issuance costs

36,390

29,747

  Loss related to modification and remeasurement of Promissory Notes

-

84,236

  Other financial income

                  (155,863)

                    (26,069)

  Interests and commissions from credit lines

65,503

-

  Loss on termination of lease agreements

1,573

-

  Exchange rate fluctuation

(490,428)

(610,703)

  Share-based payment expense

523,143

384,566

  Increase in inventories

(680,887)

(425,880)

  Increase in other current assets and guarantee deposits

(418,647)

(138,013)

  Increase in suppliers (including supplier finance arrangements)

1,709,786

1,735,897

  Increase in other current liabilities

165,090

78,963

  (Decrease) increase on bonus payable to related parties

(20,648)

(8,564)

  Income taxes paid

(388,310)

(380,967)

Net cash flows provided by operating activities

Ps. 3,748,537

Ps. 3,140,349

 

 

 

  Purchase of property, furniture, equipment, and lease-hold improvements

(2,435,695)

(1,798,019)

  Sale of property and equipment

1,877

3,776

  Additions to intangible assets

(2,449)

(1,185)

  Short-term bank deposits

(2,614,080)

-

  Interest received from settlement of derivative financial

7,980

-

  Interest received on short-term investments

135,071

16,639

Net cash flows used in investing activities

(Ps. 4,907,296)

(Ps. 1,778,789)

 

 

 

  Payments made on supplier finance arrangements - Net of commissions received

(3,251,211)

(2,074,890)

  Finance obtained through supplier finance arrangements

3,498,928

2,195,833

  Proceeds from credit lines

-

99,618

  Payment of principal of Promissory Notes

(1,974,787)

-

  Payment of accrued interests of Promissory Notes

(2,955,495)

-

  Payment of debt

(208,679)

(104,769)

  Interest payment on debt

(94,734)

(25,224)

  Proceeds from initial public offering, net of underwriting fees

7,841,837

-

  Initial Public Offering Capitalized costs

(23,269)

-

  Principal payment on lease liabilities

(471,703)

-

  Interest payments on lease liabilities

(1,072,774)

762,872

Net cash flows provided by (used in) financing activities

Ps. 1,288,113

(Ps. 1,095,692)

 Net increase (decrease) in cash and cash equivalents

129,354

265,868

 Effect of foreign exchange movements on cash balances

97,341

(30,373)

Cash and cash equivalents at beginning of period

1,220,471

984,976

Cash and cash equivalent at end of period

Ps. 1,447,166

Ps. 1,220,471

 

21


 

SIGNATURE

 

Pursuant to the requirements of the U.S. Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date: August 11, 2025

 

 

BBB Foods Inc.

 

 

 

 

 

 

 

 

 

By:

/s/ Eduardo Pizzuto

 

 

 

 

Name:

Eduardo Pizzuto

 

 

 

 

Title:

Chief Financial Officer

 

 


FAQ

What were Tiendas 3B (TBBB) reported revenues and growth in 2Q25?

Total revenue for 2Q25 was Ps.18,770 million, a 38.3% increase versus 2Q24.

How many stores does Tiendas 3B operate after 2Q25 and how many were opened in the quarter?

Tiendas 3B operated 3,031 stores as of June 30, 2025, having opened 142 net new stores during 2Q25.

Why did Tiendas 3B report a net loss in 2Q25?

The 2Q25 net loss of Ps.286 million was primarily due to a Ps.234 million foreign exchange loss and higher financial costs of Ps.380 million.

What was EBITDA and EBITDA ex-share-based payments in 2Q25?

Reported EBITDA was Ps.844 million (EBITDA margin 4.5%). Excluding non-cash share-based payment expense, EBITDA was Ps.1,096 million (margin 5.8%).

How strong is Tiendas 3B’s cash position and liquidity as of June 30, 2025?

Cash and cash equivalents were Ps.1,121 million plus US$150 million in short-term bank deposits (exchange rate used Ps.18.89).

How much operating cash flow did Tiendas 3B generate in the first half of 2025?

Net cash flows provided by operating activities were Ps.1,955 million in 1H25, up from Ps.1,256 million in 1H24.
BBB Foods

NYSE:TBBB

TBBB Rankings

TBBB Latest News

TBBB Latest SEC Filings

TBBB Stock Data

2.79B
62.05M
99.56%
1.14%
Discount Stores
Consumer Defensive
Link
Mexico
Mexico City