Priner Servicos Industriais SA
BOVESPA:PRNR3
Income Statement
Earnings Waterfall
Priner Servicos Industriais SA
Revenue
|
1B
BRL
|
Cost of Revenue
|
-802.3m
BRL
|
Gross Profit
|
207.7m
BRL
|
Operating Expenses
|
-112.8m
BRL
|
Operating Income
|
94.9m
BRL
|
Other Expenses
|
-95.1m
BRL
|
Net Income
|
-272k
BRL
|
Income Statement
Priner Servicos Industriais SA
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
433
N/A
|
484
+12%
|
556
+15%
|
687
+24%
|
813
+18%
|
925
+14%
|
995
+8%
|
1 010
+1%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(364)
|
(401)
|
(456)
|
(530)
|
(617)
|
(706)
|
(759)
|
(802)
|
|
Gross Profit |
69
N/A
|
83
+20%
|
101
+21%
|
157
+56%
|
196
+25%
|
220
+12%
|
236
+7%
|
208
-12%
|
|
Operating Income | |||||||||
Operating Expenses |
(48)
|
(52)
|
(59)
|
(72)
|
(91)
|
(100)
|
(113)
|
(113)
|
|
Selling, General & Administrative |
(44)
|
(48)
|
(54)
|
(68)
|
(86)
|
(93)
|
(106)
|
(106)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
0
|
(7)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
|
Operating Income |
21
N/A
|
31
+47%
|
42
+33%
|
85
+103%
|
105
+24%
|
120
+14%
|
123
+3%
|
95
-23%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(15)
|
(21)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
0
|
(2)
|
|
Total Other Income |
(3)
|
(4)
|
(6)
|
(9)
|
(14)
|
(17)
|
(17)
|
(17)
|
|
Pre-Tax Income |
16
N/A
|
26
+59%
|
33
+29%
|
71
+115%
|
84
+18%
|
92
+9%
|
91
-1%
|
55
-39%
|
|
Net Income | |||||||||
Tax Provision |
(2)
|
(5)
|
(8)
|
(13)
|
(19)
|
(23)
|
(24)
|
(23)
|
|
Income from Continuing Operations |
15
|
21
|
26
|
58
|
65
|
69
|
67
|
33
|
|
Income to Minority Interest |
0
|
(0)
|
(4)
|
(20)
|
(45)
|
(46)
|
(46)
|
(33)
|
|
Net Income (Common) |
15
N/A
|
20
+41%
|
22
+6%
|
39
+78%
|
20
-48%
|
22
+9%
|
21
-5%
|
(0)
N/A
|
|
EPS (Diluted) |
0.37
N/A
|
0.52
+41%
|
0.56
+8%
|
0.99
+77%
|
0.52
-47%
|
0.58
+12%
|
0.55
-5%
|
0
N/A
|