Boa Vista Servicos SA
BOVESPA:BOAS3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Boa Vista Servicos SA
BOVESPA:BOAS3
|
BR |
Income Statement
Earnings Waterfall
Boa Vista Servicos SA
Income Statement
Boa Vista Servicos SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue |
662
N/A
|
673
+2%
|
649
-4%
|
635
-2%
|
630
-1%
|
631
+0%
|
674
+7%
|
716
+6%
|
751
+5%
|
794
+6%
|
837
+5%
|
858
+2%
|
872
+2%
|
873
+0%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(359)
|
(357)
|
(357)
|
(354)
|
(347)
|
(358)
|
(365)
|
(359)
|
(369)
|
(369)
|
(370)
|
(380)
|
(369)
|
(374)
|
|
| Gross Profit |
303
N/A
|
316
+4%
|
292
-8%
|
281
-4%
|
283
+1%
|
273
-4%
|
309
+13%
|
357
+15%
|
382
+7%
|
425
+11%
|
467
+10%
|
477
+2%
|
503
+5%
|
500
-1%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(149)
|
(151)
|
(153)
|
(199)
|
(191)
|
(207)
|
(225)
|
(197)
|
(267)
|
(216)
|
(218)
|
(223)
|
(287)
|
(320)
|
|
| Selling, General & Administrative |
(143)
|
(144)
|
(146)
|
(192)
|
(185)
|
(184)
|
(200)
|
(172)
|
(242)
|
(197)
|
(198)
|
(201)
|
(264)
|
(302)
|
|
| Depreciation & Amortization |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
(15)
|
(20)
|
(25)
|
(26)
|
(27)
|
(28)
|
(23)
|
(18)
|
|
| Other Operating Expenses |
0
|
(1)
|
(1)
|
(1)
|
0
|
(12)
|
(9)
|
(5)
|
0
|
6
|
6
|
6
|
0
|
0
|
|
| Operating Income |
154
N/A
|
164
+6%
|
139
-15%
|
82
-41%
|
92
+12%
|
66
-28%
|
84
+28%
|
160
+90%
|
115
-28%
|
209
+81%
|
249
+19%
|
254
+2%
|
216
-15%
|
179
-17%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(23)
|
(22)
|
(21)
|
(20)
|
(14)
|
(7)
|
6
|
23
|
41
|
52
|
77
|
106
|
143
|
159
|
|
| Non-Reccuring Items |
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
1
|
1
|
(2)
|
(6)
|
(10)
|
(0)
|
0
|
1
|
2
|
(21)
|
(22)
|
|
| Pre-Tax Income |
113
N/A
|
126
+11%
|
103
-18%
|
46
-55%
|
62
+34%
|
56
-9%
|
84
+50%
|
173
+105%
|
236
+37%
|
261
+11%
|
327
+25%
|
362
+11%
|
338
-7%
|
317
-6%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(39)
|
(45)
|
(37)
|
(29)
|
(15)
|
(11)
|
(21)
|
(31)
|
(61)
|
(67)
|
(75)
|
(96)
|
(40)
|
(36)
|
|
| Income from Continuing Operations |
74
|
81
|
66
|
17
|
47
|
45
|
63
|
141
|
175
|
194
|
252
|
266
|
298
|
281
|
|
| Net Income (Common) |
74
N/A
|
81
+9%
|
66
-19%
|
17
-74%
|
47
+169%
|
45
-4%
|
63
+40%
|
141
+125%
|
175
+24%
|
194
+11%
|
252
+30%
|
266
+6%
|
298
+12%
|
281
-6%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.19
+6%
|
0.16
-16%
|
0.05
-69%
|
0.09
+80%
|
0.08
-11%
|
0.11
+38%
|
0.27
+145%
|
0.33
+22%
|
0.36
+9%
|
0.47
+31%
|
0.5
+6%
|
0.56
+12%
|
0.53
-5%
|
|