Cogna Educacao SA
BOVESPA:COGN3
Income Statement
Earnings Waterfall
Cogna Educacao SA
Revenue
|
5.8B
BRL
|
Cost of Revenue
|
-2.1B
BRL
|
Gross Profit
|
3.7B
BRL
|
Operating Expenses
|
-3B
BRL
|
Operating Income
|
750.8m
BRL
|
Other Expenses
|
-1.2B
BRL
|
Net Income
|
-492.9m
BRL
|
Income Statement
Cogna Educacao SA
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 016
N/A
|
2 190
+9%
|
2 434
+11%
|
3 063
+26%
|
3 774
+23%
|
4 388
+16%
|
5 075
+16%
|
5 164
+2%
|
5 265
+2%
|
5 245
0%
|
5 225
0%
|
4 697
-10%
|
5 245
+12%
|
5 342
+2%
|
5 470
+2%
|
6 087
+11%
|
5 558
-9%
|
5 556
0%
|
5 563
+0%
|
5 489
-1%
|
6 061
+10%
|
6 537
+8%
|
6 753
+3%
|
7 018
+4%
|
7 027
+0%
|
6 629
-6%
|
6 108
-8%
|
5 705
-7%
|
5 269
-8%
|
4 453
-15%
|
4 383
-2%
|
4 293
-2%
|
4 778
+11%
|
4 849
+1%
|
4 852
+0%
|
4 894
+1%
|
5 005
+2%
|
5 245
+5%
|
5 477
+4%
|
5 683
+4%
|
5 815
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(922)
|
(959)
|
(994)
|
(1 302)
|
(1 643)
|
(1 939)
|
(2 265)
|
(2 253)
|
(2 241)
|
(2 186)
|
(2 160)
|
(2 138)
|
(2 157)
|
(2 133)
|
(2 130)
|
(2 129)
|
(2 106)
|
(2 140)
|
(2 165)
|
(2 208)
|
(2 269)
|
(2 461)
|
(2 506)
|
(2 627)
|
(2 810)
|
(2 689)
|
(2 478)
|
(2 279)
|
(1 947)
|
(1 556)
|
(1 526)
|
(1 533)
|
(1 904)
|
(1 934)
|
(1 965)
|
(1 916)
|
(1 817)
|
(1 921)
|
(1 996)
|
(1 999)
|
(2 109)
|
|
Gross Profit |
1 094
N/A
|
1 231
+13%
|
1 440
+17%
|
1 761
+22%
|
2 131
+21%
|
2 450
+15%
|
2 810
+15%
|
2 911
+4%
|
3 024
+4%
|
3 059
+1%
|
3 066
+0%
|
2 559
-17%
|
3 088
+21%
|
3 209
+4%
|
3 340
+4%
|
3 958
+18%
|
3 452
-13%
|
3 416
-1%
|
3 398
-1%
|
3 282
-3%
|
3 792
+16%
|
4 076
+7%
|
4 246
+4%
|
4 391
+3%
|
4 218
-4%
|
3 940
-7%
|
3 630
-8%
|
3 426
-6%
|
3 322
-3%
|
2 896
-13%
|
2 858
-1%
|
2 761
-3%
|
2 874
+4%
|
2 915
+1%
|
2 887
-1%
|
2 978
+3%
|
3 188
+7%
|
3 324
+4%
|
3 481
+5%
|
3 684
+6%
|
3 706
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(535)
|
(568)
|
(609)
|
(834)
|
(1 091)
|
(1 309)
|
(1 523)
|
(1 519)
|
(1 529)
|
(1 517)
|
(1 495)
|
(1 502)
|
(1 535)
|
(1 640)
|
(1 715)
|
(1 785)
|
(1 783)
|
(1 745)
|
(1 817)
|
(1 831)
|
(2 545)
|
(2 862)
|
(3 199)
|
(3 506)
|
(3 200)
|
(2 982)
|
(2 904)
|
(2 905)
|
(4 514)
|
(5 917)
|
(5 377)
|
(3 602)
|
(2 798)
|
(2 727)
|
(2 634)
|
(2 622)
|
(2 676)
|
(2 919)
|
(3 013)
|
(3 132)
|
(2 955)
|
|
Selling, General & Administrative |
(533)
|
(568)
|
(609)
|
(834)
|
(1 089)
|
(1 306)
|
(1 520)
|
(1 519)
|
(1 529)
|
(1 522)
|
(1 500)
|
(1 502)
|
(1 522)
|
(1 621)
|
(1 697)
|
(1 769)
|
(1 781)
|
(1 768)
|
(1 835)
|
(1 823)
|
(2 555)
|
(2 874)
|
(3 199)
|
(3 520)
|
(3 240)
|
(3 018)
|
(2 609)
|
(2 606)
|
(3 937)
|
(3 135)
|
(3 438)
|
(3 331)
|
(2 770)
|
(2 729)
|
(2 640)
|
(2 630)
|
(2 662)
|
(2 690)
|
(2 719)
|
(2 835)
|
(2 916)
|
|
Other Operating Expenses |
(2)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
0
|
(0)
|
5
|
5
|
0
|
(14)
|
(18)
|
(18)
|
(16)
|
(2)
|
24
|
18
|
(8)
|
10
|
13
|
(0)
|
15
|
39
|
36
|
(295)
|
(298)
|
(577)
|
(2 782)
|
(1 939)
|
(271)
|
(27)
|
1
|
6
|
8
|
(14)
|
(229)
|
(294)
|
(298)
|
(39)
|
|
Operating Income |
559
N/A
|
663
+19%
|
831
+25%
|
927
+12%
|
1 041
+12%
|
1 140
+10%
|
1 286
+13%
|
1 392
+8%
|
1 495
+7%
|
1 542
+3%
|
1 571
+2%
|
1 057
-33%
|
1 552
+47%
|
1 570
+1%
|
1 626
+4%
|
2 172
+34%
|
1 669
-23%
|
1 672
+0%
|
1 581
-5%
|
1 451
-8%
|
1 247
-14%
|
1 214
-3%
|
1 047
-14%
|
885
-15%
|
1 017
+15%
|
958
-6%
|
726
-24%
|
522
-28%
|
(1 192)
N/A
|
(3 020)
-153%
|
(2 519)
+17%
|
(841)
+67%
|
77
N/A
|
188
+145%
|
252
+34%
|
356
+41%
|
512
+44%
|
406
-21%
|
468
+15%
|
552
+18%
|
751
+36%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
14
|
55
|
54
|
14
|
16
|
(18)
|
(19)
|
46
|
54
|
85
|
140
|
168
|
206
|
222
|
233
|
247
|
238
|
245
|
277
|
128
|
(58)
|
(291)
|
(515)
|
(650)
|
(665)
|
(630)
|
(614)
|
(453)
|
(371)
|
(353)
|
(365)
|
(435)
|
(494)
|
(524)
|
(604)
|
(992)
|
(730)
|
(756)
|
(757)
|
(731)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
235
|
242
|
254
|
92
|
19
|
35
|
26
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
(212)
|
(711)
|
(1 169)
|
(2 050)
|
0
|
0
|
(1 219)
|
0
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(33)
|
(36)
|
(72)
|
(72)
|
(39)
|
(50)
|
(23)
|
(17)
|
(77)
|
(64)
|
(58)
|
(63)
|
(51)
|
(33)
|
(30)
|
(26)
|
(21)
|
(19)
|
(25)
|
(30)
|
5
|
(6)
|
(11)
|
(52)
|
(183)
|
(191)
|
(191)
|
(176)
|
(140)
|
(127)
|
(140)
|
(152)
|
(147)
|
(168)
|
(216)
|
(207)
|
94
|
(184)
|
(152)
|
(158)
|
(191)
|
|
Pre-Tax Income |
534
N/A
|
641
+20%
|
814
+27%
|
909
+12%
|
1 016
+12%
|
1 106
+9%
|
1 245
+13%
|
1 357
+9%
|
1 464
+8%
|
1 694
+16%
|
1 832
+8%
|
1 377
-25%
|
1 923
+40%
|
1 834
-5%
|
1 837
+0%
|
2 415
+31%
|
1 921
-20%
|
1 890
-2%
|
1 800
-5%
|
1 700
-6%
|
1 379
-19%
|
1 151
-17%
|
745
-35%
|
318
-57%
|
184
-42%
|
(111)
N/A
|
(806)
-628%
|
(1 437)
-78%
|
(3 836)
-167%
|
(3 519)
+8%
|
(3 012)
+14%
|
(2 577)
+14%
|
(505)
+80%
|
(474)
+6%
|
(487)
-3%
|
(455)
+7%
|
(480)
-6%
|
(508)
-6%
|
(440)
+13%
|
(364)
+17%
|
(172)
+53%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(22)
|
(26)
|
(35)
|
(15)
|
(9)
|
0
|
(12)
|
(68)
|
(71)
|
(105)
|
(87)
|
(58)
|
(75)
|
(50)
|
(52)
|
(38)
|
(26)
|
(16)
|
(19)
|
13
|
17
|
95
|
195
|
59
|
53
|
145
|
(164)
|
209
|
238
|
112
|
381
|
44
|
65
|
42
|
(4)
|
52
|
29
|
14
|
50
|
(296)
|
|
Income from Continuing Operations |
517
|
619
|
788
|
874
|
1 001
|
1 098
|
1 245
|
1 345
|
1 396
|
1 624
|
1 727
|
1 289
|
1 865
|
1 759
|
1 787
|
2 363
|
1 882
|
1 864
|
1 784
|
1 681
|
1 393
|
1 168
|
840
|
513
|
243
|
(58)
|
(661)
|
(1 601)
|
(3 626)
|
(3 281)
|
(2 900)
|
(2 196)
|
(462)
|
(410)
|
(445)
|
(458)
|
(428)
|
(478)
|
(426)
|
(314)
|
(467)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
(1)
|
4
|
4
|
(7)
|
3
|
(5)
|
3
|
(0)
|
1
|
18
|
26
|
24
|
19
|
22
|
24
|
12
|
17
|
18
|
15
|
18
|
|
Net Income (Common) |
517
N/A
|
619
+20%
|
788
+27%
|
874
+11%
|
1 001
+15%
|
1 098
+10%
|
1 245
+13%
|
1 345
+8%
|
1 396
+4%
|
1 624
+16%
|
1 727
+6%
|
1 289
-25%
|
1 865
+45%
|
1 759
-6%
|
1 787
+2%
|
2 363
+32%
|
1 882
-20%
|
1 864
-1%
|
1 784
-4%
|
1 681
-6%
|
1 404
-17%
|
1 167
-17%
|
844
-28%
|
517
-39%
|
235
-54%
|
(42)
N/A
|
(642)
-1 424%
|
(1 954)
-204%
|
(5 806)
-197%
|
(5 858)
-1%
|
(5 496)
+6%
|
(4 574)
+17%
|
(489)
+89%
|
(411)
+16%
|
(419)
-2%
|
(260)
+38%
|
(529)
-103%
|
(461)
+13%
|
(408)
+12%
|
(299)
+27%
|
(493)
-65%
|
|
EPS (Diluted) |
0.44
N/A
|
0.57
+30%
|
0.36
-37%
|
0.53
+47%
|
0.74
+40%
|
0.67
-9%
|
0.76
+13%
|
0.82
+8%
|
0.86
+5%
|
1
+16%
|
1.06
+6%
|
0.79
-25%
|
1.15
+46%
|
1.08
-6%
|
1.1
+2%
|
1.46
+33%
|
1.16
-21%
|
1.15
-1%
|
1.1
-4%
|
1.03
-6%
|
0.86
-17%
|
0.72
-16%
|
0.52
-28%
|
0.32
-38%
|
0.14
-56%
|
-0.03
N/A
|
-0.34
-1 033%
|
-1.04
-206%
|
-3.13
-201%
|
-3.13
N/A
|
-2.94
+6%
|
-2.44
+17%
|
-0.26
+89%
|
-0.21
+19%
|
-0.23
-10%
|
-0.13
+43%
|
-0.28
-115%
|
-0.25
+11%
|
-0.22
+12%
|
-0.21
+5%
|
-0.26
-24%
|