Pomi Frutas SA - em Recuperacao Judicial
BOVESPA:FRTA3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Pomi Frutas SA - em Recuperacao Judicial
BOVESPA:FRTA3
|
BR |
|
Renrenle Commercial Group Co Ltd
SZSE:002336
|
CN |
|
Kirin Holdings Co Ltd
TSE:2503
|
JP |
|
Silver Tide Holdings Ltd
HKEX:1943
|
HK |
|
S
|
Stockmann Oyj Abp
OMXH:STOCKA
|
FI |
|
Fujian Star-net Communication Co Ltd
SZSE:002396
|
CN |
|
Z
|
Zhongmin Energy Co Ltd
SSE:600163
|
CN |
|
S
|
Sanbo Hospital Management Group Ltd
SZSE:301293
|
CN |
|
GFL Ltd
NSE:GFLLIMITED
|
IN |
|
Companhia Brasileira de Distribuicao SA
BOVESPA:PCAR3
|
BR |
|
C
|
CITIC Resources Holdings Ltd
HKEX:1205
|
HK |
|
Haci Omer Sabanci Holding AS
IST:SAHOL.E
|
TR |
Income Statement
Earnings Waterfall
Pomi Frutas SA - em Recuperacao Judicial
Income Statement
Pomi Frutas SA - em Recuperacao Judicial
| 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 |
44
N/A
|
50
+12%
|
54
+9%
|
59
+10%
|
56
-5%
|
52
-7%
|
46
-11%
|
41
-11%
|
37
-10%
|
41
+10%
|
31
-24%
|
46
+48%
|
46
-1%
|
49
+7%
|
48
0%
|
48
-1%
|
45
-7%
|
32
-28%
|
33
+3%
|
8
-77%
|
5
-32%
|
5
+4%
|
10
+80%
|
10
-1%
|
10
-1%
|
11
+10%
|
10
-1%
|
15
+42%
|
13
-14%
|
17
+36%
|
23
+31%
|
22
-3%
|
16
-28%
|
19
+20%
|
11
-42%
|
7
-34%
|
6
-20%
|
5
-13%
|
10
+98%
|
10
+1%
|
8
-24%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(37)
|
(36)
|
(38)
|
(44)
|
(44)
|
(47)
|
(48)
|
(47)
|
(45)
|
(44)
|
(31)
|
(47)
|
(49)
|
(50)
|
(58)
|
(53)
|
(49)
|
(40)
|
(35)
|
(12)
|
(9)
|
(5)
|
(8)
|
(7)
|
(7)
|
(8)
|
(6)
|
(9)
|
(7)
|
(11)
|
(8)
|
(16)
|
(12)
|
(15)
|
(18)
|
(6)
|
(5)
|
(4)
|
(7)
|
(8)
|
(6)
|
|
| Gross Profit |
7
N/A
|
14
+101%
|
16
+14%
|
16
+0%
|
12
-25%
|
5
-58%
|
(1)
N/A
|
(6)
-362%
|
(7)
-33%
|
(3)
+56%
|
1
N/A
|
(1)
N/A
|
(3)
-187%
|
(2)
+44%
|
(9)
-408%
|
(5)
+40%
|
(4)
+18%
|
(8)
-81%
|
(2)
+75%
|
(4)
-117%
|
(4)
+19%
|
(0)
+99%
|
2
N/A
|
3
+62%
|
3
+0%
|
3
-6%
|
4
+56%
|
6
+44%
|
6
-2%
|
7
+13%
|
15
+127%
|
6
-63%
|
3
-41%
|
3
+5%
|
(7)
N/A
|
1
N/A
|
0
-42%
|
1
+206%
|
2
+110%
|
2
-12%
|
1
-43%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
18
|
10
|
10
|
(5)
|
(11)
|
(9)
|
(10)
|
(12)
|
(14)
|
(14)
|
(10)
|
(8)
|
(11)
|
(10)
|
(13)
|
(17)
|
(13)
|
(16)
|
(12)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(6)
|
(4)
|
|
| Selling, General & Administrative |
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(12)
|
(11)
|
(10)
|
(8)
|
(8)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(10)
|
(8)
|
(8)
|
(9)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
|
| 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)
|
(0)
|
|
| Other Operating Expenses |
30
|
23
|
23
|
9
|
3
|
3
|
1
|
(2)
|
(6)
|
(5)
|
(4)
|
(1)
|
(3)
|
(2)
|
(8)
|
(7)
|
(6)
|
(9)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
3
|
1
|
1
|
1
|
2
|
3
|
2
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
1
|
|
| Operating Income |
25
N/A
|
24
-5%
|
26
+10%
|
11
-57%
|
0
-96%
|
(4)
N/A
|
(11)
-161%
|
(18)
-60%
|
(21)
-20%
|
(17)
+21%
|
(10)
+42%
|
(9)
+10%
|
(14)
-56%
|
(12)
+16%
|
(22)
-94%
|
(23)
-1%
|
(18)
+21%
|
(24)
-36%
|
(14)
+41%
|
(13)
+11%
|
(12)
+8%
|
(9)
+27%
|
(6)
+30%
|
(4)
+38%
|
(2)
+47%
|
1
N/A
|
1
-36%
|
2
+135%
|
2
+14%
|
3
+41%
|
11
+328%
|
2
-84%
|
(1)
N/A
|
(2)
-100%
|
(12)
-563%
|
(6)
+52%
|
(6)
+4%
|
(6)
0%
|
(6)
-11%
|
(4)
+32%
|
(3)
+38%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
0
|
1
|
7
|
17
|
1
|
24
|
19
|
10
|
7
|
4
|
1
|
3
|
(18)
|
(31)
|
(27)
|
(26)
|
10
|
6
|
6
|
6
|
11
|
8
|
8
|
6
|
12
|
5
|
9
|
8
|
5
|
1
|
(4)
|
(5)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
3
|
3
|
1
|
|
| Total Other Income |
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(9)
|
(11)
|
(14)
|
(25)
|
(7)
|
(24)
|
(18)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
18
|
32
|
28
|
27
|
(7)
|
(5)
|
(5)
|
(4)
|
(11)
|
(9)
|
(9)
|
(9)
|
(11)
|
(4)
|
(6)
|
(6)
|
(6)
|
(3)
|
(1)
|
(1)
|
(0)
|
|
| Pre-Tax Income |
10
N/A
|
8
-21%
|
12
+52%
|
(2)
N/A
|
(9)
-434%
|
(13)
-39%
|
(21)
-63%
|
(28)
-32%
|
(30)
-9%
|
(27)
+12%
|
(17)
+36%
|
(17)
+2%
|
(19)
-14%
|
(12)
+34%
|
(22)
-75%
|
(19)
+15%
|
(21)
-11%
|
(22)
-6%
|
(15)
+31%
|
(12)
+23%
|
(11)
+2%
|
(8)
+31%
|
(5)
+42%
|
(2)
+55%
|
0
N/A
|
2
+755%
|
2
-20%
|
3
+88%
|
2
-45%
|
1
-31%
|
9
+647%
|
(1)
N/A
|
(0)
+98%
|
2
N/A
|
(9)
N/A
|
(4)
+57%
|
(5)
-47%
|
(8)
-42%
|
(8)
-7%
|
(7)
+19%
|
(6)
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(3)
|
(0)
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
8
|
6
|
9
|
(2)
|
(9)
|
(12)
|
(20)
|
(27)
|
(30)
|
(26)
|
(17)
|
(16)
|
(18)
|
(12)
|
(21)
|
(18)
|
(20)
|
(21)
|
(14)
|
(11)
|
(8)
|
(4)
|
(1)
|
2
|
1
|
3
|
2
|
4
|
2
|
2
|
10
|
(1)
|
0
|
2
|
(8)
|
(3)
|
(5)
|
(7)
|
(8)
|
(6)
|
(5)
|
|
| Net Income (Common) |
8
N/A
|
6
-28%
|
9
+66%
|
(2)
N/A
|
(9)
-330%
|
(12)
-43%
|
(20)
-67%
|
(27)
-34%
|
(30)
-8%
|
(26)
+12%
|
(17)
+36%
|
(16)
+2%
|
(18)
-14%
|
(12)
+35%
|
(21)
-79%
|
(18)
+15%
|
(20)
-11%
|
(21)
-6%
|
(14)
+32%
|
(11)
+22%
|
(8)
+33%
|
(4)
+46%
|
(1)
+83%
|
2
N/A
|
1
-66%
|
3
+325%
|
2
-16%
|
4
+76%
|
2
-43%
|
2
-22%
|
10
+487%
|
(1)
N/A
|
0
N/A
|
2
+642%
|
(8)
N/A
|
(3)
+59%
|
(5)
-50%
|
(7)
-44%
|
(8)
-7%
|
(6)
+20%
|
(5)
+16%
|
|
| EPS (Diluted) |
5.76
N/A
|
4.17
-28%
|
4.81
+15%
|
-1.22
N/A
|
-6.27
-414%
|
-8.98
-43%
|
-12.49
-39%
|
-16.74
-34%
|
-18.12
-8%
|
-16.67
+8%
|
-6.45
+61%
|
-7.87
-22%
|
-8.97
-14%
|
-5.82
+35%
|
-10.29
-77%
|
-8.81
+14%
|
-9.79
-11%
|
-10.65
-9%
|
-7.1
+33%
|
-5.6
+21%
|
-3.75
+33%
|
-2.02
+46%
|
-0.34
+83%
|
0.89
N/A
|
0.3
-66%
|
1.27
+323%
|
1.07
-16%
|
1.88
+76%
|
1.08
-43%
|
0.84
-22%
|
4.83
+475%
|
-0.32
N/A
|
0.14
N/A
|
1.04
+643%
|
-4.1
N/A
|
-1.69
+59%
|
-2.53
-50%
|
-3.65
-44%
|
-3.91
-7%
|
-3.14
+20%
|
-2.65
+16%
|
|