Braskem SA
BOVESPA:BRKM5
Income Statement
Earnings Waterfall
Braskem SA
Revenue
|
72.9B
BRL
|
Cost of Revenue
|
-70.9B
BRL
|
Gross Profit
|
1.9B
BRL
|
Operating Expenses
|
-4.1B
BRL
|
Operating Income
|
-2.2B
BRL
|
Other Expenses
|
-2.5B
BRL
|
Net Income
|
-4.7B
BRL
|
Income Statement
Braskem SA
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
40 064
N/A
|
40 969
+2%
|
43 974
+7%
|
45 080
+3%
|
45 866
+2%
|
45 136
-2%
|
43 488
-4%
|
44 227
+2%
|
45 667
+3%
|
46 880
+3%
|
48 600
+4%
|
48 730
+0%
|
47 547
-2%
|
47 664
+0%
|
48 349
+1%
|
48 497
+0%
|
48 678
+0%
|
49 261
+1%
|
49 689
+1%
|
51 605
+4%
|
55 791
+8%
|
58 000
+4%
|
57 949
0%
|
57 500
-1%
|
54 520
-5%
|
52 324
-4%
|
51 970
-1%
|
49 821
-4%
|
52 445
+5%
|
58 543
+12%
|
68 610
+17%
|
83 843
+22%
|
96 150
+15%
|
105 625
+10%
|
109 663
+4%
|
108 653
-1%
|
105 741
-3%
|
96 519
-9%
|
89 234
-8%
|
81 579
-9%
|
72 868
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35 161)
|
(35 821)
|
(38 216)
|
(39 162)
|
(40 004)
|
(39 352)
|
(37 617)
|
(36 845)
|
(36 754)
|
(36 728)
|
(36 776)
|
(36 384)
|
(35 189)
|
(34 986)
|
(35 259)
|
(35 869)
|
(36 266)
|
(36 401)
|
(37 918)
|
(39 453)
|
(43 039)
|
(46 553)
|
(47 490)
|
(48 609)
|
(47 512)
|
(45 680)
|
(45 867)
|
(43 823)
|
(44 599)
|
(47 331)
|
(51 335)
|
(58 288)
|
(65 856)
|
(73 568)
|
(79 715)
|
(84 439)
|
(87 602)
|
(85 161)
|
(82 020)
|
(77 985)
|
(70 933)
|
|
Gross Profit |
4 903
N/A
|
5 149
+5%
|
5 757
+12%
|
5 917
+3%
|
5 861
-1%
|
5 784
-1%
|
5 871
+2%
|
7 382
+26%
|
8 912
+21%
|
10 152
+14%
|
11 824
+16%
|
12 346
+4%
|
12 359
+0%
|
12 678
+3%
|
13 090
+3%
|
12 628
-4%
|
12 412
-2%
|
12 860
+4%
|
11 771
-8%
|
12 153
+3%
|
12 753
+5%
|
11 447
-10%
|
10 460
-9%
|
8 891
-15%
|
7 008
-21%
|
6 644
-5%
|
6 102
-8%
|
5 998
-2%
|
7 847
+31%
|
11 212
+43%
|
17 277
+54%
|
25 557
+48%
|
30 296
+19%
|
32 057
+6%
|
29 950
-7%
|
24 216
-19%
|
18 140
-25%
|
11 359
-37%
|
7 215
-36%
|
3 595
-50%
|
1 935
-46%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 324)
|
(2 406)
|
(2 307)
|
(2 380)
|
(2 471)
|
(2 318)
|
(2 569)
|
(2 602)
|
(2 629)
|
(2 984)
|
(3 368)
|
(3 563)
|
(3 857)
|
(6 533)
|
(6 579)
|
(6 510)
|
(6 469)
|
(3 492)
|
(3 411)
|
(3 445)
|
(3 370)
|
(3 445)
|
(2 266)
|
(2 362)
|
(2 326)
|
(2 905)
|
(4 512)
|
(4 642)
|
(4 415)
|
(4 665)
|
(4 969)
|
(5 283)
|
(5 897)
|
(5 346)
|
(5 493)
|
(5 387)
|
(5 235)
|
(5 571)
|
(4 672)
|
(4 449)
|
(4 145)
|
|
Selling, General & Administrative |
(2 163)
|
(2 079)
|
(2 190)
|
(2 267)
|
(2 330)
|
(2 233)
|
(2 247)
|
(2 236)
|
(2 251)
|
(2 364)
|
(2 396)
|
(2 479)
|
(2 562)
|
(2 689)
|
(2 840)
|
(2 955)
|
(3 121)
|
(3 294)
|
(3 314)
|
(3 259)
|
(3 304)
|
(2 995)
|
(3 126)
|
(3 378)
|
(3 486)
|
(2 107)
|
(3 821)
|
(3 747)
|
(3 520)
|
(3 607)
|
(3 745)
|
(3 842)
|
(4 285)
|
(4 377)
|
(4 549)
|
(4 731)
|
(4 742)
|
(4 788)
|
(4 834)
|
(4 618)
|
(4 413)
|
|
Research & Development |
(107)
|
(116)
|
(126)
|
(132)
|
(138)
|
(128)
|
(134)
|
(143)
|
(147)
|
(170)
|
(173)
|
(171)
|
(170)
|
(162)
|
(153)
|
(151)
|
(153)
|
(167)
|
(172)
|
(191)
|
(210)
|
(219)
|
(236)
|
(235)
|
(236)
|
(248)
|
(248)
|
(246)
|
(250)
|
(251)
|
(257)
|
(265)
|
(276)
|
(297)
|
(308)
|
(324)
|
(354)
|
(374)
|
(395)
|
(398)
|
(386)
|
|
Other Operating Expenses |
(56)
|
(211)
|
7
|
17
|
(3)
|
43
|
(187)
|
(222)
|
(230)
|
(451)
|
(798)
|
(911)
|
(1 125)
|
(3 682)
|
(3 584)
|
(3 402)
|
(3 194)
|
(31)
|
75
|
7
|
144
|
(230)
|
1 097
|
1 252
|
1 396
|
(550)
|
(442)
|
(648)
|
(645)
|
(808)
|
(969)
|
(1 178)
|
(1 337)
|
(671)
|
(636)
|
(331)
|
(137)
|
(409)
|
557
|
568
|
655
|
|
Operating Income |
2 581
N/A
|
2 743
+6%
|
3 451
+26%
|
3 537
+2%
|
3 390
-4%
|
3 466
+2%
|
3 302
-5%
|
4 779
+45%
|
6 283
+31%
|
7 168
+14%
|
8 455
+18%
|
8 783
+4%
|
8 502
-3%
|
6 145
-28%
|
6 511
+6%
|
6 118
-6%
|
5 942
-3%
|
9 368
+58%
|
8 361
-11%
|
8 709
+4%
|
9 384
+8%
|
8 002
-15%
|
8 194
+2%
|
6 529
-20%
|
4 683
-28%
|
3 738
-20%
|
1 592
-57%
|
1 357
-15%
|
3 431
+153%
|
6 547
+91%
|
12 306
+88%
|
20 272
+65%
|
24 398
+20%
|
26 712
+9%
|
24 456
-8%
|
18 829
-23%
|
12 905
-31%
|
5 787
-55%
|
2 543
-56%
|
(855)
N/A
|
(2 210)
-158%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(783)
|
(588)
|
(978)
|
(799)
|
(877)
|
(2 397)
|
(1 489)
|
(2 222)
|
(2 123)
|
(1 226)
|
(2 730)
|
(3 032)
|
(3 288)
|
(5 628)
|
(2 982)
|
(2 224)
|
(2 489)
|
(2 461)
|
(2 632)
|
(4 156)
|
(4 133)
|
(3 813)
|
(4 096)
|
(2 754)
|
(3 439)
|
(3 451)
|
(8 349)
|
(9 689)
|
(9 788)
|
(8 739)
|
(6 905)
|
(3 826)
|
(5 190)
|
(7 658)
|
(2 220)
|
(6 109)
|
(4 752)
|
(2 777)
|
(4 266)
|
(1 099)
|
(1 722)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(280)
|
(31)
|
(94)
|
0
|
(224)
|
(199)
|
118
|
(67)
|
(49)
|
(24)
|
(233)
|
(45)
|
303
|
315
|
381
|
0
|
(3 805)
|
(3 391)
|
(4 978)
|
(8 200)
|
(6 600)
|
(6 005)
|
(3 927)
|
(944)
|
(673)
|
(1 402)
|
(3 192)
|
(3 101)
|
(1 550)
|
(1 577)
|
(1 462)
|
(1 414)
|
|
Total Other Income |
(1 147)
|
(1 191)
|
(1 257)
|
(1 242)
|
(1 260)
|
0
|
(933)
|
(342)
|
3
|
(1 248)
|
(638)
|
(1 600)
|
(2 289)
|
(433)
|
(1 968)
|
(1 511)
|
(1 047)
|
(1 442)
|
(1 384)
|
(1 337)
|
(1 356)
|
(840)
|
(995)
|
(1 108)
|
(1 528)
|
(1 286)
|
(1 722)
|
(1 905)
|
(1 601)
|
(892)
|
73
|
391
|
478
|
(420)
|
(1 132)
|
(1 585)
|
(1 531)
|
(1 413)
|
(1 527)
|
(1 152)
|
(1 247)
|
|
Pre-Tax Income |
651
N/A
|
964
+48%
|
1 216
+26%
|
1 495
+23%
|
1 252
-16%
|
1 069
-15%
|
879
-18%
|
2 215
+152%
|
4 163
+88%
|
4 414
+6%
|
5 056
+15%
|
4 057
-20%
|
2 925
-28%
|
(140)
N/A
|
1 362
N/A
|
2 502
+84%
|
2 339
-7%
|
5 417
+132%
|
4 320
-20%
|
2 981
-31%
|
3 849
+29%
|
3 653
-5%
|
3 418
-6%
|
3 047
-11%
|
(286)
N/A
|
(4 803)
-1 579%
|
(11 872)
-147%
|
(15 215)
-28%
|
(16 157)
-6%
|
(9 684)
+40%
|
(529)
+95%
|
12 911
N/A
|
18 743
+45%
|
17 961
-4%
|
19 703
+10%
|
7 944
-60%
|
3 523
-56%
|
47
-99%
|
(4 826)
N/A
|
(4 568)
+5%
|
(6 593)
-44%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(191)
|
(457)
|
(530)
|
(560)
|
(487)
|
(491)
|
(494)
|
(910)
|
(1 612)
|
(1 660)
|
(1 746)
|
(1 499)
|
(1 030)
|
(616)
|
(972)
|
(1 262)
|
(1 149)
|
(1 292)
|
(952)
|
(262)
|
(451)
|
(745)
|
(744)
|
(809)
|
95
|
1 906
|
3 998
|
4 788
|
5 380
|
2 668
|
(12)
|
(3 394)
|
(4 371)
|
(3 999)
|
(4 207)
|
(1 473)
|
(1 991)
|
(868)
|
301
|
682
|
1 570
|
|
Income from Continuing Operations |
460
|
507
|
685
|
934
|
765
|
578
|
386
|
1 306
|
2 551
|
2 754
|
3 309
|
2 557
|
1 895
|
(756)
|
389
|
1 239
|
1 190
|
4 124
|
3 370
|
2 721
|
3 399
|
2 907
|
2 673
|
2 237
|
(191)
|
(2 897)
|
(7 873)
|
(10 426)
|
(10 777)
|
(7 015)
|
(541)
|
9 517
|
14 372
|
13 962
|
15 495
|
6 470
|
1 530
|
(820)
|
(4 526)
|
(3 886)
|
(5 022)
|
|
Income to Minority Interest |
6
|
3
|
28
|
21
|
61
|
138
|
175
|
212
|
265
|
242
|
222
|
313
|
292
|
318
|
182
|
(3)
|
(38)
|
(50)
|
(41)
|
67
|
(67)
|
(41)
|
68
|
39
|
236
|
99
|
498
|
493
|
318
|
324
|
(6)
|
(165)
|
(70)
|
23
|
(121)
|
74
|
374
|
485
|
491
|
487
|
308
|
|
Net Income (Common) |
781
N/A
|
510
-35%
|
714
+40%
|
956
+34%
|
826
-14%
|
716
-13%
|
561
-22%
|
1 519
+171%
|
2 817
+85%
|
3 002
+7%
|
3 550
+18%
|
2 896
-18%
|
2 218
-23%
|
(411)
N/A
|
598
N/A
|
1 256
+110%
|
1 166
-7%
|
4 083
+250%
|
3 329
-18%
|
2 786
-16%
|
3 331
+20%
|
2 867
-14%
|
2 741
-4%
|
2 278
-17%
|
46
-98%
|
(2 798)
N/A
|
(7 375)
-164%
|
(9 935)
-35%
|
(10 460)
-5%
|
(6 692)
+36%
|
(549)
+92%
|
9 351
N/A
|
14 301
+53%
|
13 985
-2%
|
15 375
+10%
|
6 545
-57%
|
1 905
-71%
|
(336)
N/A
|
(4 035)
-1 101%
|
(3 400)
+16%
|
(4 715)
-39%
|
|
EPS (Diluted) |
0.98
N/A
|
0.64
-35%
|
0.89
+39%
|
1.2
+35%
|
1.04
-13%
|
0.9
-13%
|
0.71
-21%
|
1.88
+165%
|
3.54
+88%
|
3.76
+6%
|
4.45
+18%
|
3.6
-19%
|
2.78
-23%
|
-0.51
N/A
|
0.75
N/A
|
1.57
+109%
|
1.46
-7%
|
5.12
+251%
|
4.18
-18%
|
3.46
-17%
|
4.19
+21%
|
3.6
-14%
|
3.45
-4%
|
2.87
-17%
|
0.06
-98%
|
-3.51
N/A
|
-9.26
-164%
|
-12.48
-35%
|
-13.14
-5%
|
-8.41
+36%
|
-0.7
+92%
|
11.73
N/A
|
17.95
+53%
|
17.54
-2%
|
19.29
+10%
|
8.2
-57%
|
2.38
-71%
|
-0.42
N/A
|
-5.07
-1 107%
|
-4.27
+16%
|
-5.92
-39%
|