Molinos Agro SA
BCBA:MOLA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Molinos Agro SA
BCBA:MOLA
|
AR |
|
A
|
Aditya Consumer Marketing Ltd
BSE:540146
|
IN |
|
Hitachi Metals Ltd
TSE:5486
|
JP |
|
AGCO Corp
NYSE:AGCO
|
US |
Income Statement
Earnings Waterfall
Molinos Agro SA
Income Statement
Molinos Agro SA
| Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
19 669
N/A
|
27 828
+41%
|
28 441
+2%
|
27 580
-3%
|
58 742
+113%
|
72 330
+23%
|
91 595
+27%
|
105 932
+16%
|
104 465
-1%
|
108 139
+4%
|
117 757
+9%
|
143 744
+22%
|
181 488
+26%
|
199 949
+10%
|
217 105
+9%
|
217 276
+0%
|
331 170
+52%
|
415 234
+25%
|
568 456
+37%
|
600 762
+6%
|
951 280
+58%
|
637 013
-33%
|
819 285
+29%
|
888 482
+8%
|
756 139
-15%
|
977 560
+29%
|
1 186 546
+21%
|
1 261 995
+6%
|
1 666 927
+32%
|
2 280 633
+37%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(16 647)
|
(22 368)
|
(25 132)
|
(24 515)
|
(56 207)
|
(68 897)
|
(87 359)
|
(101 188)
|
(100 306)
|
(104 294)
|
(113 236)
|
(136 606)
|
(172 868)
|
(190 848)
|
(208 995)
|
(211 807)
|
(324 979)
|
(407 238)
|
(555 903)
|
(586 483)
|
(927 752)
|
(631 546)
|
(810 994)
|
(878 365)
|
(741 091)
|
(955 701)
|
(1 155 346)
|
(1 226 269)
|
(1 616 073)
|
(2 202 370)
|
|
| Gross Profit |
3 022
N/A
|
5 461
+81%
|
3 309
-39%
|
3 065
-7%
|
2 536
-17%
|
3 433
+35%
|
4 237
+23%
|
4 744
+12%
|
4 159
-12%
|
3 845
-8%
|
4 521
+18%
|
7 139
+58%
|
8 621
+21%
|
9 100
+6%
|
8 111
-11%
|
5 468
-33%
|
6 191
+13%
|
7 996
+29%
|
12 552
+57%
|
14 279
+14%
|
23 527
+65%
|
5 468
-77%
|
8 290
+52%
|
10 117
+22%
|
15 048
+49%
|
21 859
+45%
|
31 200
+43%
|
35 726
+15%
|
50 853
+42%
|
78 262
+54%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(459)
|
(639)
|
(687)
|
(755)
|
(1 423)
|
(1 745)
|
(2 034)
|
(2 191)
|
(2 129)
|
(2 143)
|
(2 398)
|
(2 905)
|
(3 703)
|
(3 977)
|
(4 377)
|
(4 363)
|
(5 376)
|
(4 699)
|
(5 942)
|
(6 526)
|
(13 108)
|
(8 122)
|
(10 657)
|
(11 463)
|
(11 276)
|
(16 159)
|
(26 303)
|
(32 005)
|
(48 009)
|
(58 842)
|
|
| Selling, General & Administrative |
(453)
|
(633)
|
(683)
|
(653)
|
(1 415)
|
(1 640)
|
(1 936)
|
(2 194)
|
(2 145)
|
(2 169)
|
(2 410)
|
(2 915)
|
(3 699)
|
(3 969)
|
(4 335)
|
(4 280)
|
(5 282)
|
(5 744)
|
(7 406)
|
(7 634)
|
(12 599)
|
(7 859)
|
(10 002)
|
(11 207)
|
(11 173)
|
(16 123)
|
(26 271)
|
(32 040)
|
(47 330)
|
(58 303)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(488)
|
(392)
|
|
| Other Operating Expenses |
(6)
|
(7)
|
(5)
|
(100)
|
(8)
|
(103)
|
(96)
|
4
|
15
|
26
|
12
|
9
|
(4)
|
(7)
|
(42)
|
(83)
|
(93)
|
1 045
|
1 464
|
1 108
|
(509)
|
(263)
|
(655)
|
(255)
|
5
|
(36)
|
(32)
|
36
|
(191)
|
(146)
|
|
| Operating Income |
2 563
N/A
|
4 820
+88%
|
2 620
-46%
|
2 308
-12%
|
1 113
-52%
|
1 688
+52%
|
2 203
+31%
|
2 553
+16%
|
2 030
-20%
|
1 702
-16%
|
2 123
+25%
|
4 233
+99%
|
4 917
+16%
|
5 124
+4%
|
3 734
-27%
|
1 105
-70%
|
815
-26%
|
3 297
+304%
|
6 611
+101%
|
7 752
+17%
|
10 419
+34%
|
(2 654)
N/A
|
(2 367)
+11%
|
(1 346)
+43%
|
3 772
N/A
|
5 699
+51%
|
4 898
-14%
|
3 721
-24%
|
2 844
-24%
|
19 420
+583%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
40
|
77
|
92
|
133
|
262
|
408
|
376
|
272
|
163
|
513
|
(149)
|
1 077
|
1 077
|
3 075
|
4 371
|
4 637
|
13 586
|
2 480
|
4 298
|
4 062
|
12 437
|
20 365
|
32 078
|
33 131
|
17 818
|
29 794
|
44 920
|
71 243
|
102 605
|
109 948
|
|
| Non-Reccuring Items |
(2 071)
|
(4 141)
|
(2 071)
|
(2 074)
|
(12)
|
(13)
|
(16)
|
6
|
0
|
(3)
|
(1)
|
(20)
|
(2)
|
(7)
|
(12)
|
(14)
|
(30)
|
11
|
10
|
7
|
(81)
|
(40)
|
(40)
|
(52)
|
(46)
|
(91)
|
(102)
|
(69)
|
(48)
|
(71)
|
|
| Total Other Income |
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
532
N/A
|
758
+42%
|
643
-15%
|
369
-43%
|
1 362
+269%
|
2 083
+53%
|
2 563
+23%
|
2 832
+10%
|
2 193
-23%
|
2 212
+1%
|
1 973
-11%
|
5 290
+168%
|
5 992
+13%
|
8 191
+37%
|
8 094
-1%
|
5 728
-29%
|
14 371
+151%
|
5 788
-60%
|
10 918
+89%
|
11 822
+8%
|
22 775
+93%
|
17 671
-22%
|
29 671
+68%
|
31 733
+7%
|
21 544
-32%
|
35 402
+64%
|
49 715
+40%
|
74 896
+51%
|
105 402
+41%
|
129 298
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(160)
|
(248)
|
(268)
|
(201)
|
(596)
|
(800)
|
(840)
|
(1 046)
|
118
|
154
|
119
|
(732)
|
(1 786)
|
(2 846)
|
(2 172)
|
(560)
|
(3 523)
|
(3 008)
|
(6 134)
|
(6 690)
|
(5 437)
|
(4 893)
|
(11 431)
|
(13 581)
|
(10 466)
|
(16 967)
|
(26 765)
|
(48 712)
|
(51 294)
|
(53 618)
|
|
| Income from Continuing Operations |
372
|
509
|
373
|
166
|
766
|
1 282
|
1 723
|
1 785
|
2 311
|
2 366
|
2 092
|
4 558
|
4 207
|
5 346
|
5 921
|
5 169
|
10 848
|
2 780
|
4 784
|
5 132
|
17 338
|
12 778
|
18 240
|
18 152
|
11 078
|
18 436
|
22 951
|
26 184
|
54 108
|
75 680
|
|
| Net Income (Common) |
372
N/A
|
509
+37%
|
373
-27%
|
166
-55%
|
766
+361%
|
1 282
+67%
|
1 723
+34%
|
1 785
+4%
|
2 311
+29%
|
2 366
+2%
|
2 092
-12%
|
4 558
+118%
|
4 207
-8%
|
5 346
+27%
|
5 921
+11%
|
5 169
-13%
|
10 848
+110%
|
2 780
-74%
|
4 784
+72%
|
5 132
+7%
|
17 338
+238%
|
12 778
-26%
|
18 240
+43%
|
18 152
0%
|
11 078
-39%
|
18 436
+66%
|
22 951
+24%
|
26 184
+14%
|
54 108
+107%
|
75 680
+40%
|
|
| EPS (Diluted) |
7.58
N/A
|
10.37
+37%
|
7.6
-27%
|
3.38
-56%
|
15.61
+362%
|
26.16
+68%
|
35.16
+34%
|
36.36
+3%
|
47.08
+29%
|
48.21
+2%
|
42.63
-12%
|
92.86
+118%
|
85.7
-8%
|
108.91
+27%
|
120.64
+11%
|
105.31
-13%
|
221.03
+110%
|
56.77
-74%
|
97.48
+72%
|
104.57
+7%
|
353.24
+238%
|
260.35
-26%
|
371.63
+43%
|
369.83
0%
|
225.7
-39%
|
375.61
+66%
|
467.6
+24%
|
533.47
+14%
|
1 102.39
+107%
|
1 541.9
+40%
|
|