Melnick Desenvolvimento Imobiliario SA
BOVESPA:MELK3

Watchlist Manager
Melnick Desenvolvimento Imobiliario SA Logo
Melnick Desenvolvimento Imobiliario SA
BOVESPA:MELK3
Watchlist
Price: 3.64 BRL 0.55% Market Closed
Market Cap: R$750.8m

Income Statement

Earnings Waterfall
Melnick Desenvolvimento Imobiliario SA

Income Statement
Melnick Desenvolvimento Imobiliario SA

Rotate your device to view
Income Statement
Currency: BRL
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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
2
2
1
1
0
0
1
1
0
1
0
0
0
0
0
0
3
3
0
3
0
0
0
Revenue
614
N/A
580
-6%
581
+0%
612
+5%
608
-1%
683
+12%
772
+13%
814
+5%
935
+15%
1 055
+13%
1 030
-2%
1 122
+9%
1 357
+21%
1 309
-4%
1 184
-10%
1 429
+21%
1 274
-11%
1 261
-1%
1 029
-18%
1 254
+22%
1 206
-4%
1 204
0%
1 117
-7%
Gross Profit
Cost of Revenue
(482)
(465)
(445)
(462)
(437)
(470)
(552)
(565)
(682)
(786)
(780)
(878)
(1 085)
(1 063)
(941)
(1 136)
(824)
(798)
(811)
(784)
(891)
(903)
(859)
Gross Profit
132
N/A
115
-13%
137
+19%
150
+10%
171
+14%
213
+24%
220
+3%
249
+13%
253
+1%
269
+7%
249
-8%
243
-2%
272
+12%
247
-9%
243
-2%
293
+21%
255
-13%
267
+5%
218
-18%
275
+26%
315
+15%
301
-4%
259
-14%
Operating Income
Operating Expenses
(65)
(50)
(82)
(87)
(126)
(166)
(159)
(180)
(174)
(181)
(176)
(180)
(203)
(197)
(154)
(180)
(157)
(141)
(152)
(176)
(193)
(193)
(164)
Selling, General & Administrative
(73)
(76)
(70)
(70)
(82)
(91)
(106)
(113)
(126)
(137)
(136)
(141)
(173)
(175)
(147)
(177)
(143)
(135)
(143)
(156)
(160)
(166)
(152)
Other Operating Expenses
8
26
(12)
(16)
(44)
(76)
(53)
(68)
(48)
(44)
(39)
(39)
(30)
(23)
(7)
(2)
(15)
(5)
(9)
(19)
(31)
(28)
(13)
Operating Income
66
N/A
65
-3%
55
-15%
63
+15%
46
-27%
46
+2%
61
+31%
69
+13%
79
+15%
88
+12%
73
-17%
64
-13%
70
+9%
49
-30%
89
+81%
113
+28%
47
-58%
76
+63%
66
-14%
49
-26%
123
+152%
108
-12%
94
-13%
Pre-Tax Income
Interest Income Expense
11
10
20
22
23
33
43
56
49
37
78
89
118
135
98
85
80
84
68
78
66
64
58
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
7
14
13
Total Other Income
4
4
(4)
(3)
(4)
(3)
(4)
(5)
21
37
(3)
(15)
(25)
(33)
(4)
32
17
16
30
16
28
22
19
Pre-Tax Income
81
N/A
78
-4%
70
-10%
81
+16%
65
-21%
76
+18%
100
+32%
120
+20%
149
+25%
162
+8%
149
-8%
139
-7%
163
+17%
151
-7%
182
+21%
230
+26%
144
-37%
176
+22%
164
-7%
145
-12%
223
+54%
207
-7%
184
-11%
Net Income
Tax Provision
(13)
(13)
(13)
(13)
(12)
(13)
(14)
(14)
(17)
(20)
(23)
(26)
(34)
(34)
(30)
(36)
(28)
(28)
(28)
(29)
(33)
(34)
(34)
Income from Continuing Operations
69
65
57
68
52
63
86
106
132
142
126
112
128
117
152
194
115
147
137
115
189
173
150
Income to Minority Interest
(17)
(14)
(15)
(14)
(8)
(9)
(3)
(15)
(24)
(31)
(41)
(23)
(27)
(24)
(48)
(60)
0
0
(65)
(73)
(84)
(95)
(38)
Net Income (Common)
52
N/A
51
-2%
43
-17%
54
+27%
44
-19%
54
+22%
83
+55%
91
+9%
108
+19%
111
+3%
84
-24%
89
+6%
101
+14%
93
-8%
104
+11%
146
+41%
80
-45%
118
+47%
71
-39%
42
-41%
105
+150%
78
-26%
112
+43%
EPS (Diluted)
0.24
N/A
0.24
N/A
0.2
-17%
0.26
+30%
0.21
-19%
0.26
+24%
0.41
+58%
0.45
+10%
0.53
+18%
0.55
+4%
0.41
-25%
0.44
+7%
0.49
+11%
0.45
-8%
0.5
+11%
0.71
+42%
0.39
-45%
0.57
+46%
0.34
-40%
0.2
-41%
0.5
+150%
0.37
-26%
0.53
+43%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett