M
Molinos Juan Semino SA
BCBA:SEMI
Molinos Juan Semino SA
BCBA:SEMI
Price:
20.3
ARS
4.1%
Market Closed
Market Cap:
57.9B
ARS
Income Statement
Earnings Waterfall
Molinos Juan Semino SA
Molinos Juan Semino SA
Income Statement
Molinos Juan Semino SA
Molinos Juan Semino SA
Currency: ARS
| May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
339
N/A
|
358
+6%
|
382
+7%
|
392
+3%
|
384
-2%
|
377
-2%
|
377
N/A
|
409
+8%
|
457
+12%
|
494
+8%
|
542
+10%
|
566
+4%
|
597
+6%
|
648
+8%
|
692
+7%
|
765
+11%
|
1 552
+103%
|
1 988
+28%
|
2 506
+26%
|
2 951
+18%
|
2 985
+1%
|
3 053
+2%
|
3 337
+9%
|
3 623
+9%
|
4 532
+25%
|
4 416
-3%
|
4 647
+5%
|
5 079
+9%
|
6 469
+27%
|
7 224
+12%
|
8 527
+18%
|
8 455
-1%
|
15 009
+78%
|
9 826
-35%
|
14 850
+51%
|
17 334
+17%
|
18 982
+10%
|
26 872
+42%
|
44 709
+66%
|
52 144
+17%
|
58 398
+12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(268)
|
(301)
|
(314)
|
(323)
|
(315)
|
(293)
|
(287)
|
(320)
|
(372)
|
(418)
|
(471)
|
(491)
|
(510)
|
(550)
|
(591)
|
(654)
|
(1 388)
|
(1 733)
|
(2 165)
|
(2 588)
|
(2 561)
|
(2 666)
|
(2 959)
|
(3 158)
|
(3 961)
|
(3 846)
|
(4 072)
|
(4 519)
|
(5 893)
|
(6 627)
|
(7 736)
|
(7 687)
|
(13 468)
|
(8 470)
|
(12 222)
|
(13 853)
|
(14 431)
|
(20 256)
|
(32 698)
|
(38 654)
|
(46 134)
|
|
| Gross Profit |
70
N/A
|
57
-19%
|
68
+20%
|
69
+1%
|
69
+1%
|
84
+21%
|
91
+8%
|
89
-2%
|
85
-4%
|
77
-10%
|
71
-8%
|
75
+5%
|
87
+17%
|
97
+11%
|
100
+3%
|
111
+11%
|
164
+48%
|
254
+55%
|
341
+34%
|
363
+6%
|
424
+17%
|
386
-9%
|
378
-2%
|
464
+23%
|
571
+23%
|
570
0%
|
575
+1%
|
560
-3%
|
576
+3%
|
597
+4%
|
791
+32%
|
767
-3%
|
1 541
+101%
|
1 356
-12%
|
2 627
+94%
|
3 481
+32%
|
4 551
+31%
|
6 616
+45%
|
12 011
+82%
|
13 490
+12%
|
12 265
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(40)
|
(41)
|
(43)
|
(45)
|
(42)
|
(43)
|
(47)
|
(51)
|
(50)
|
(53)
|
(53)
|
(52)
|
(53)
|
(57)
|
(59)
|
(62)
|
(146)
|
(170)
|
(207)
|
(238)
|
(214)
|
(225)
|
(240)
|
(342)
|
(423)
|
(458)
|
(452)
|
(478)
|
(508)
|
(533)
|
(599)
|
(588)
|
(966)
|
(584)
|
(803)
|
(948)
|
(1 193)
|
(1 673)
|
(2 855)
|
(3 293)
|
(4 044)
|
|
| Selling, General & Administrative |
(36)
|
(37)
|
(40)
|
(43)
|
(42)
|
(43)
|
(47)
|
(51)
|
(50)
|
(52)
|
(53)
|
(55)
|
(61)
|
(65)
|
(68)
|
(70)
|
(131)
|
(155)
|
(185)
|
(215)
|
(208)
|
(219)
|
(239)
|
(264)
|
(335)
|
(338)
|
(364)
|
(390)
|
(494)
|
(517)
|
(580)
|
(569)
|
(951)
|
(576)
|
(798)
|
(943)
|
(1 189)
|
(1 667)
|
(2 844)
|
(3 280)
|
(4 020)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(10)
|
(13)
|
(24)
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
2
|
8
|
9
|
10
|
8
|
(14)
|
(14)
|
(20)
|
(21)
|
(5)
|
(5)
|
0
|
(77)
|
(86)
|
(118)
|
(86)
|
(86)
|
(11)
|
(13)
|
(17)
|
(17)
|
(11)
|
(5)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
30
N/A
|
16
-47%
|
25
+56%
|
24
-3%
|
27
+13%
|
41
+49%
|
43
+7%
|
38
-12%
|
35
-7%
|
24
-31%
|
18
-28%
|
22
+26%
|
34
+54%
|
40
+18%
|
42
+3%
|
49
+17%
|
18
-63%
|
84
+366%
|
134
+60%
|
125
-7%
|
210
+69%
|
161
-23%
|
139
-14%
|
123
-11%
|
148
+21%
|
112
-24%
|
123
+10%
|
82
-34%
|
69
-16%
|
65
-6%
|
192
+197%
|
179
-7%
|
575
+221%
|
773
+34%
|
1 825
+136%
|
2 533
+39%
|
3 358
+33%
|
4 943
+47%
|
9 156
+85%
|
10 197
+11%
|
8 221
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
0
|
(0)
|
(4)
|
(4)
|
(3)
|
(2)
|
15
|
10
|
10
|
9
|
(7)
|
(4)
|
(5)
|
(7)
|
(5)
|
14
|
12
|
9
|
17
|
3
|
4
|
18
|
5
|
(5)
|
22
|
20
|
19
|
24
|
(27)
|
(101)
|
(136)
|
(104)
|
(117)
|
28
|
78
|
107
|
667
|
1 022
|
3 513
|
3 041
|
|
| Non-Reccuring Items |
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(7)
|
(9)
|
(9)
|
(8)
|
(4)
|
(40)
|
(55)
|
(64)
|
0
|
(68)
|
(86)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
2
|
5
|
5
|
5
|
5
|
1
|
2
|
16
|
|
| Total Other Income |
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
4
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
2
|
(27)
|
(1)
|
(2)
|
(2)
|
(68)
|
6
|
6
|
(14)
|
(74)
|
(46)
|
(61)
|
(71)
|
(105)
|
(70)
|
(109)
|
(63)
|
(82)
|
(25)
|
(23)
|
(81)
|
(321)
|
93
|
(223)
|
(1 534)
|
(3 500)
|
|
| Pre-Tax Income |
31
N/A
|
17
-45%
|
25
+48%
|
19
-23%
|
21
+9%
|
34
+65%
|
39
+13%
|
54
+39%
|
48
-10%
|
39
-19%
|
31
-20%
|
15
-52%
|
25
+68%
|
28
+12%
|
28
-1%
|
37
+35%
|
2
-95%
|
55
+2 951%
|
87
+57%
|
76
-13%
|
146
+91%
|
104
-29%
|
77
-26%
|
114
+48%
|
69
-40%
|
88
+28%
|
82
-6%
|
30
-63%
|
(12)
N/A
|
(32)
-160%
|
(17)
+46%
|
(20)
-16%
|
367
N/A
|
632
+72%
|
1 835
+191%
|
2 534
+38%
|
3 150
+24%
|
5 708
+81%
|
9 958
+74%
|
12 177
+22%
|
7 779
-36%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(7)
|
(9)
|
(7)
|
(8)
|
(13)
|
(14)
|
(20)
|
(18)
|
(15)
|
(12)
|
(6)
|
(9)
|
(10)
|
(12)
|
(17)
|
7
|
(21)
|
(43)
|
(44)
|
(50)
|
(30)
|
(11)
|
(27)
|
(47)
|
(49)
|
(58)
|
(43)
|
(136)
|
(128)
|
(125)
|
(120)
|
(218)
|
(269)
|
(703)
|
(954)
|
(1 166)
|
(2 455)
|
(4 976)
|
(5 831)
|
(4 571)
|
|
| Income from Continuing Operations |
19
|
10
|
16
|
12
|
13
|
22
|
24
|
34
|
30
|
24
|
19
|
9
|
16
|
18
|
16
|
20
|
8
|
35
|
44
|
32
|
96
|
74
|
66
|
87
|
22
|
38
|
24
|
(13)
|
(148)
|
(161)
|
(142)
|
(140)
|
149
|
363
|
1 132
|
1 581
|
1 984
|
3 253
|
4 981
|
6 346
|
3 208
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Net Income (Common) |
19
N/A
|
10
-48%
|
16
+57%
|
12
-25%
|
13
+8%
|
21
+69%
|
24
+13%
|
34
+39%
|
30
-11%
|
24
-21%
|
19
-21%
|
9
-52%
|
16
+75%
|
18
+14%
|
16
-10%
|
21
+27%
|
10
-53%
|
36
+274%
|
45
+25%
|
33
-27%
|
96
+195%
|
74
-23%
|
66
-11%
|
87
+31%
|
24
-72%
|
41
+69%
|
26
-35%
|
(10)
N/A
|
(147)
-1 329%
|
(160)
-9%
|
(141)
+12%
|
(139)
+1%
|
149
N/A
|
364
+143%
|
1 133
+212%
|
1 581
+40%
|
1 984
+25%
|
3 254
+64%
|
4 982
+53%
|
6 347
+27%
|
3 209
-49%
|
|
| EPS (Diluted) |
0.12
N/A
|
0.06
-50%
|
0.09
+50%
|
0.07
-22%
|
0.07
N/A
|
0.12
+71%
|
0.13
+8%
|
0.17
+31%
|
0.16
-6%
|
0.12
-25%
|
0.1
-17%
|
0.05
-50%
|
0.08
+60%
|
0.1
+25%
|
0.09
-10%
|
0.12
+33%
|
0.05
-58%
|
0.19
+280%
|
0.23
+21%
|
0.17
-26%
|
0.5
+194%
|
0.39
-22%
|
0.35
-10%
|
0.46
+31%
|
0.13
-72%
|
0.21
+62%
|
0.14
-33%
|
-0.05
N/A
|
-0.25
-400%
|
-0.84
-236%
|
-0.74
+12%
|
-0.73
+1%
|
0.78
N/A
|
1.9
+144%
|
5.92
+212%
|
8.26
+40%
|
3.36
-59%
|
5.5
+64%
|
8.42
+53%
|
10.73
+27%
|
5.43
-49%
|
|
Switch to:
Switch to:
See Also
Discover More
