HBR Realty Empreendimentos Imobiliarios SA
BOVESPA:HBRE3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
HBR Realty Empreendimentos Imobiliarios SA
BOVESPA:HBRE3
|
BR |
|
Zhejiang Semir Garment Co Ltd
SZSE:002563
|
CN |
|
Hangzhou Kelin Electric Co Ltd
SSE:688611
|
CN |
|
TPV Technology Co Ltd
SZSE:000727
|
CN |
|
B
|
BeiJing Seeyon Internet Software Corp
SSE:688369
|
CN |
|
M
|
Mayer Holdings Ltd
HKEX:1116
|
HK |
|
Ground Rents Income Fund PLC
LSE:GRIO
|
UK |
|
Bounty Oil and Gas NL
ASX:BUY
|
AU |
|
D
|
Danlaw Technologies India Ltd
BSE:532329
|
IN |
|
Texas Roadhouse Inc
NASDAQ:TXRH
|
US |
Income Statement
Earnings Waterfall
HBR Realty Empreendimentos Imobiliarios SA
Income Statement
HBR Realty Empreendimentos Imobiliarios SA
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
114
|
115
|
124
|
120
|
116
|
124
|
124
|
127
|
123
|
119
|
123
|
133
|
144
|
154
|
0
|
0
|
0
|
|
| Revenue |
88
N/A
|
103
+17%
|
120
+16%
|
133
+11%
|
141
+6%
|
144
+2%
|
148
+3%
|
152
+3%
|
153
+1%
|
154
+0%
|
155
+1%
|
158
+2%
|
163
+3%
|
171
+5%
|
195
+14%
|
217
+11%
|
533
+146%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(14)
|
(18)
|
(20)
|
(22)
|
(22)
|
(21)
|
(23)
|
(27)
|
(29)
|
(30)
|
(32)
|
(32)
|
(33)
|
(42)
|
(61)
|
(82)
|
(323)
|
|
| Gross Profit |
74
N/A
|
85
+15%
|
100
+17%
|
111
+11%
|
119
+7%
|
123
+3%
|
125
+2%
|
125
+0%
|
124
-1%
|
124
0%
|
123
0%
|
127
+3%
|
130
+3%
|
129
-1%
|
134
+4%
|
135
+1%
|
209
+55%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(33)
|
(38)
|
(35)
|
(36)
|
(34)
|
(35)
|
(23)
|
(25)
|
(60)
|
(79)
|
(78)
|
(80)
|
(52)
|
(49)
|
(52)
|
(53)
|
(48)
|
|
| Selling, General & Administrative |
(29)
|
(34)
|
(33)
|
(35)
|
(33)
|
(33)
|
(37)
|
(38)
|
(45)
|
(47)
|
(46)
|
(45)
|
(45)
|
(42)
|
(42)
|
(42)
|
(42)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
16
|
15
|
(14)
|
(29)
|
(29)
|
(31)
|
(2)
|
(2)
|
(3)
|
(5)
|
2
|
|
| Operating Income |
41
N/A
|
47
+17%
|
64
+35%
|
74
+16%
|
84
+13%
|
87
+4%
|
102
+17%
|
100
-2%
|
64
-36%
|
45
-30%
|
45
-1%
|
47
+4%
|
78
+68%
|
80
+2%
|
82
+3%
|
82
0%
|
161
+97%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
151
|
155
|
156
|
162
|
68
|
59
|
58
|
51
|
275
|
274
|
265
|
254
|
77
|
61
|
48
|
35
|
1
|
|
| Non-Reccuring Items |
21
|
21
|
22
|
21
|
1
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
|
| Pre-Tax Income |
210
N/A
|
222
+6%
|
241
+8%
|
256
+6%
|
147
-43%
|
158
+7%
|
156
-1%
|
147
-5%
|
337
+129%
|
318
-6%
|
309
-3%
|
299
-3%
|
152
-49%
|
138
-9%
|
125
-9%
|
111
-11%
|
155
+39%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(30)
|
(36)
|
(41)
|
(47)
|
(27)
|
(28)
|
(29)
|
(30)
|
(70)
|
(69)
|
(67)
|
(67)
|
(17)
|
(17)
|
(19)
|
(20)
|
(58)
|
|
| Income from Continuing Operations |
180
|
186
|
200
|
210
|
120
|
130
|
127
|
117
|
267
|
249
|
242
|
232
|
136
|
121
|
106
|
92
|
97
|
|
| Income to Minority Interest |
(24)
|
(26)
|
(29)
|
(30)
|
(57)
|
(63)
|
(63)
|
(64)
|
(135)
|
(131)
|
(133)
|
(133)
|
(88)
|
(86)
|
(85)
|
(83)
|
(69)
|
|
| Net Income (Common) |
156
N/A
|
160
+2%
|
171
+7%
|
180
+5%
|
63
-65%
|
67
+6%
|
64
-5%
|
53
-17%
|
132
+150%
|
117
-11%
|
109
-7%
|
98
-9%
|
48
-52%
|
35
-26%
|
22
-38%
|
9
-59%
|
27
+203%
|
|
| EPS (Diluted) |
1.51
N/A
|
1.55
+3%
|
1.65
+6%
|
1.74
+5%
|
0.61
-65%
|
0.65
+7%
|
0.62
-5%
|
0.51
-18%
|
1.28
+151%
|
1.14
-11%
|
1.05
-8%
|
0.95
-10%
|
0.46
-52%
|
0.34
-26%
|
0.21
-38%
|
0.09
-57%
|
0.27
+200%
|
|