Armac Locacao Logistica e Servicos SA
BOVESPA:ARML3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Armac Locacao Logistica e Servicos SA
BOVESPA:ARML3
|
BR |
|
Y
|
Yuexiu Property Co Ltd
HKEX:123
|
HK |
|
T
|
TOT BIOPHARM International Co Ltd
HKEX:1875
|
CN |
|
ATN International Inc
NASDAQ:ATNI
|
US |
|
Easyjet PLC
LSE:EZJ
|
UK |
|
Sunny Optical Technology Group Co Ltd
HKEX:2382
|
CN |
|
Biogaia AB
STO:BIOG B
|
SE |
|
ITI Ltd
NSE:ITI
|
IN |
|
J
|
Jiangsu Hongdou Industrial Co Ltd
SSE:600400
|
CN |
|
Xiaomi Corp
HKEX:81810
|
CN |
Income Statement
Earnings Waterfall
Armac Locacao Logistica e Servicos SA
Income Statement
Armac Locacao Logistica e Servicos SA
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
15
|
20
|
27
|
39
|
63
|
118
|
169
|
218
|
263
|
286
|
304
|
316
|
314
|
305
|
317
|
331
|
358
|
373
|
0
|
0
|
|
| Revenue |
111
N/A
|
143
+29%
|
193
+35%
|
263
+36%
|
390
+48%
|
533
+37%
|
688
+29%
|
1 260
+83%
|
952
-24%
|
1 469
+54%
|
1 554
+6%
|
1 242
-20%
|
1 361
+10%
|
1 457
+7%
|
1 554
+7%
|
1 691
+9%
|
1 766
+4%
|
1 818
+3%
|
1 862
+2%
|
1 859
0%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(61)
|
(79)
|
(104)
|
(135)
|
(202)
|
(283)
|
(372)
|
(689)
|
(504)
|
(788)
|
(819)
|
(645)
|
(734)
|
(790)
|
(870)
|
(972)
|
(1 051)
|
(1 126)
|
(1 193)
|
(1 200)
|
|
| Gross Profit |
50
N/A
|
64
+28%
|
89
+39%
|
128
+43%
|
188
+47%
|
251
+33%
|
316
+26%
|
572
+81%
|
448
-22%
|
681
+52%
|
735
+8%
|
597
-19%
|
627
+5%
|
667
+6%
|
683
+2%
|
719
+5%
|
715
-1%
|
692
-3%
|
669
-3%
|
660
-1%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(10)
|
(12)
|
(18)
|
(39)
|
(58)
|
(78)
|
(95)
|
(152)
|
(127)
|
(192)
|
(210)
|
(172)
|
(172)
|
(172)
|
(163)
|
(172)
|
(192)
|
(211)
|
(242)
|
(247)
|
|
| Selling, General & Administrative |
(10)
|
(12)
|
(18)
|
(39)
|
(54)
|
(78)
|
(95)
|
(152)
|
(113)
|
(184)
|
(198)
|
(154)
|
(151)
|
(147)
|
(134)
|
(140)
|
(156)
|
(169)
|
(198)
|
(199)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(9)
|
(5)
|
(8)
|
(11)
|
(11)
|
(15)
|
(17)
|
(21)
|
(26)
|
(28)
|
(31)
|
(33)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
(3)
|
(5)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(14)
|
(14)
|
(14)
|
|
| Operating Income |
40
N/A
|
52
+31%
|
71
+37%
|
89
+25%
|
129
+45%
|
173
+34%
|
221
+27%
|
420
+90%
|
320
-24%
|
489
+53%
|
525
+7%
|
425
-19%
|
455
+7%
|
495
+9%
|
521
+5%
|
548
+5%
|
523
-5%
|
481
-8%
|
427
-11%
|
413
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(15)
|
(19)
|
(26)
|
(29)
|
(36)
|
(56)
|
(75)
|
(157)
|
(136)
|
(222)
|
(248)
|
(213)
|
(218)
|
(217)
|
(223)
|
(232)
|
(246)
|
(262)
|
(277)
|
(295)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(8)
|
(18)
|
(16)
|
(28)
|
(31)
|
(30)
|
(38)
|
(42)
|
(44)
|
(51)
|
(51)
|
(55)
|
(67)
|
(60)
|
|
| Pre-Tax Income |
24
N/A
|
32
+31%
|
44
+38%
|
59
+33%
|
90
+53%
|
114
+28%
|
138
+20%
|
245
+78%
|
168
-31%
|
239
+42%
|
246
+3%
|
181
-26%
|
199
+10%
|
236
+19%
|
253
+7%
|
265
+5%
|
226
-15%
|
165
-27%
|
83
-50%
|
58
-29%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(7)
|
(9)
|
(14)
|
(19)
|
(32)
|
(36)
|
(39)
|
(62)
|
(19)
|
(34)
|
(28)
|
(13)
|
(36)
|
(46)
|
(56)
|
(54)
|
(50)
|
(30)
|
(5)
|
(3)
|
|
| Income from Continuing Operations |
18
|
23
|
30
|
40
|
58
|
78
|
98
|
183
|
149
|
206
|
218
|
168
|
163
|
190
|
197
|
210
|
176
|
135
|
78
|
55
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
|
| Net Income (Common) |
18
N/A
|
23
+29%
|
30
+33%
|
40
+32%
|
58
+46%
|
78
+35%
|
98
+26%
|
183
+86%
|
149
-19%
|
206
+38%
|
218
+6%
|
168
-23%
|
163
-3%
|
190
+16%
|
197
+3%
|
206
+5%
|
170
-17%
|
130
-24%
|
73
-44%
|
54
-26%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.07
+40%
|
0.09
+29%
|
0.12
+33%
|
0.17
+42%
|
0.23
+35%
|
0.28
+22%
|
0.53
+89%
|
0.43
-19%
|
0.6
+40%
|
0.63
+5%
|
0.49
-22%
|
0.47
-4%
|
0.55
+17%
|
0.57
+4%
|
0.6
+5%
|
0.49
-18%
|
0.38
-22%
|
0.21
-45%
|
0.16
-24%
|
|