Atom Empreendimentos e Participacoes SA
BOVESPA:ATOM3
Income Statement
Earnings Waterfall
Atom Empreendimentos e Participacoes SA
Income Statement
Atom Empreendimentos e Participacoes SA
| Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | 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 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
+12 423%
|
8
+112%
|
8
+2%
|
10
+25%
|
13
+24%
|
9
-25%
|
17
+76%
|
23
+41%
|
27
+16%
|
31
+13%
|
36
+18%
|
35
-3%
|
30
-15%
|
28
-6%
|
33
+19%
|
33
+0%
|
35
+5%
|
36
+2%
|
30
-17%
|
27
-10%
|
23
-13%
|
21
-9%
|
23
+8%
|
26
+13%
|
31
+19%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
28
+488%
|
0
N/A
|
12
N/A
|
14
+11%
|
35
+158%
|
29
-18%
|
25
-12%
|
22
-14%
|
20
-10%
|
21
+8%
|
24
+14%
|
29
+20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(12)
|
(16)
|
(18)
|
(21)
|
(24)
|
(24)
|
(23)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(24)
|
(23)
|
(21)
|
(22)
|
(24)
|
(28)
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(12)
|
(16)
|
(17)
|
(21)
|
(24)
|
(24)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(24)
|
(25)
|
(25)
|
(24)
|
(21)
|
(20)
|
(22)
|
(25)
|
|
| Depreciation & Amortization |
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)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Operating Income |
(1)
N/A
|
(0)
+6%
|
(0)
+24%
|
(0)
+26%
|
(0)
+43%
|
(0)
-2%
|
(0)
-60%
|
(0)
-19%
|
(0)
-23%
|
(0)
+7%
|
(0)
+1%
|
(3)
-714%
|
(3)
-2%
|
(3)
+8%
|
(5)
-73%
|
(2)
+53%
|
1
N/A
|
6
+494%
|
6
+7%
|
7
+14%
|
6
-12%
|
2
-61%
|
5
+93%
|
7
+57%
|
10
+31%
|
10
+1%
|
13
+29%
|
11
-11%
|
7
-41%
|
5
-17%
|
10
+81%
|
9
-12%
|
10
+12%
|
9
-3%
|
2
-74%
|
1
-60%
|
(2)
N/A
|
(2)
-23%
|
(1)
+69%
|
(0)
+40%
|
1
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
7
|
11
|
9
|
7
|
2
|
2
|
0
|
0
|
0
|
2
|
2
|
2
|
(0)
|
3
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
0
|
0
|
1
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
3
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
2
|
1
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+22%
|
(1)
+35%
|
(0)
+34%
|
(0)
+57%
|
(0)
+97%
|
0
N/A
|
0
+200%
|
(0)
N/A
|
(0)
-143%
|
(0)
-64%
|
1
N/A
|
3
+169%
|
5
+84%
|
6
+37%
|
7
+2%
|
8
+21%
|
8
-4%
|
7
-8%
|
6
-10%
|
5
-23%
|
2
-55%
|
7
+204%
|
10
+45%
|
13
+34%
|
13
+1%
|
14
+4%
|
12
-9%
|
8
-38%
|
6
-17%
|
11
+71%
|
9
-13%
|
11
+13%
|
11
+1%
|
4
-62%
|
3
-33%
|
0
-86%
|
0
-94%
|
1
+3 200%
|
1
+15%
|
2
+100%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
19
|
19
|
19
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
2
|
4
|
6
|
6
|
7
|
7
|
7
|
6
|
4
|
2
|
6
|
9
|
12
|
12
|
13
|
12
|
8
|
6
|
10
|
9
|
10
|
10
|
3
|
2
|
(0)
|
(1)
|
20
|
20
|
20
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+22%
|
(1)
+35%
|
(0)
+34%
|
(0)
+57%
|
(0)
+97%
|
0
N/A
|
0
+200%
|
(0)
N/A
|
(0)
-143%
|
(0)
-64%
|
1
N/A
|
2
+209%
|
4
+88%
|
6
+38%
|
6
+3%
|
7
+25%
|
7
-2%
|
7
-7%
|
6
-9%
|
4
-25%
|
2
-53%
|
6
+200%
|
9
+46%
|
12
+31%
|
12
+2%
|
13
+5%
|
12
-9%
|
8
-35%
|
6
-21%
|
10
+71%
|
9
-11%
|
10
+11%
|
10
-3%
|
4
-61%
|
2
-43%
|
(0)
N/A
|
(1)
-552%
|
19
N/A
|
19
-4%
|
19
+1%
|
|
| EPS (Diluted) |
-0.31
N/A
|
-0.25
+19%
|
-0.16
+36%
|
-0.11
+31%
|
-0.05
+55%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.04
N/A
|
0.11
+175%
|
0.17
+55%
|
0.27
+59%
|
0.28
+4%
|
0.35
+25%
|
0.3
-14%
|
0.31
+3%
|
0.29
-6%
|
0.21
-28%
|
0.09
-57%
|
0.3
+233%
|
0.44
+47%
|
0.58
+32%
|
0.52
-10%
|
0.54
+4%
|
0.49
-9%
|
0.33
-33%
|
0.29
-12%
|
0.44
+52%
|
0.46
+5%
|
0.47
+2%
|
0.44
-6%
|
0.18
-59%
|
0.1
-44%
|
0
N/A
|
-0.02
N/A
|
0.81
N/A
|
0.78
-4%
|
0.79
+1%
|
|