Renova Energia SA Em Recuperacao Judicial
BOVESPA:RNEW3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Renova Energia SA Em Recuperacao Judicial
BOVESPA:RNEW3
|
BR |
Income Statement
Earnings Waterfall
Renova Energia SA Em Recuperacao Judicial
Income Statement
Renova Energia SA Em Recuperacao Judicial
| Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
5
|
9
|
0
|
10
|
0
|
7
|
0
|
6
|
8
|
23
|
0
|
45
|
68
|
77
|
98
|
97
|
95
|
98
|
107
|
135
|
162
|
188
|
203
|
236
|
261
|
258
|
342
|
327
|
339
|
337
|
268
|
236
|
178
|
192
|
207
|
226
|
229
|
200
|
255
|
247
|
269
|
293
|
73
|
134
|
127
|
122
|
221
|
240
|
237
|
221
|
201
|
202
|
194
|
191
|
139
|
135
|
131
|
129
|
139
|
0
|
0
|
0
|
|
| Revenue |
26
N/A
|
26
+2%
|
26
+2%
|
37
+39%
|
37
0%
|
37
+0%
|
37
+1%
|
37
-2%
|
38
+3%
|
39
+3%
|
84
+119%
|
116
+37%
|
161
+40%
|
204
+26%
|
208
+2%
|
226
+9%
|
224
-1%
|
229
+2%
|
231
+1%
|
303
+31%
|
352
+16%
|
415
+18%
|
454
+9%
|
410
-10%
|
403
-2%
|
408
+1%
|
438
+8%
|
483
+10%
|
539
+12%
|
600
+11%
|
657
+10%
|
734
+12%
|
755
+3%
|
776
+3%
|
781
+1%
|
710
-9%
|
597
-16%
|
407
-32%
|
224
-45%
|
98
-56%
|
50
-50%
|
45
-9%
|
60
+32%
|
70
+18%
|
81
+15%
|
95
+18%
|
85
-10%
|
94
+10%
|
103
+9%
|
125
+22%
|
173
+38%
|
206
+20%
|
241
+17%
|
247
+2%
|
241
-2%
|
228
-6%
|
204
-10%
|
207
+1%
|
218
+6%
|
259
+19%
|
301
+16%
|
395
+31%
|
469
+19%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9)
|
(8)
|
(8)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(15)
|
(32)
|
(49)
|
(68)
|
(85)
|
(90)
|
(98)
|
(95)
|
(100)
|
(111)
|
(143)
|
(172)
|
(192)
|
(198)
|
(217)
|
(299)
|
(359)
|
(411)
|
(455)
|
(451)
|
(509)
|
(587)
|
(677)
|
(759)
|
(839)
|
(892)
|
(835)
|
(674)
|
(438)
|
(217)
|
(67)
|
(24)
|
(18)
|
(29)
|
(47)
|
(62)
|
(75)
|
(82)
|
(81)
|
(96)
|
(121)
|
(117)
|
(144)
|
(165)
|
(172)
|
(210)
|
(55)
|
(57)
|
(68)
|
(70)
|
(291)
|
(335)
|
(463)
|
(543)
|
|
| Gross Profit |
17
N/A
|
18
+3%
|
19
+6%
|
25
+34%
|
25
0%
|
25
+0%
|
25
+1%
|
26
+2%
|
26
-1%
|
24
-6%
|
52
+118%
|
67
+28%
|
93
+40%
|
118
+27%
|
118
0%
|
128
+8%
|
130
+1%
|
129
0%
|
121
-7%
|
160
+33%
|
181
+13%
|
223
+23%
|
255
+14%
|
193
-25%
|
104
-46%
|
49
-53%
|
27
-44%
|
28
+4%
|
88
+210%
|
91
+3%
|
70
-23%
|
57
-19%
|
(4)
N/A
|
(63)
-1 357%
|
(111)
-77%
|
(125)
-13%
|
(77)
+39%
|
(31)
+60%
|
6
N/A
|
31
+395%
|
26
-17%
|
27
+5%
|
31
+15%
|
23
-26%
|
19
-18%
|
20
+6%
|
4
-82%
|
12
+249%
|
7
-47%
|
4
-39%
|
56
+1 296%
|
63
+12%
|
76
+21%
|
74
-2%
|
32
-58%
|
173
+448%
|
147
-15%
|
139
-6%
|
148
+7%
|
(32)
N/A
|
(34)
-7%
|
(69)
-102%
|
(73)
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(12)
|
(12)
|
(15)
|
(17)
|
(17)
|
(18)
|
(40)
|
(43)
|
(44)
|
(48)
|
(44)
|
(49)
|
(57)
|
(59)
|
(39)
|
(40)
|
(46)
|
(52)
|
(90)
|
(104)
|
(114)
|
(127)
|
(115)
|
(793)
|
(751)
|
(748)
|
(75)
|
(58)
|
(102)
|
(92)
|
(158)
|
(1 111)
|
(1 070)
|
(243)
|
(307)
|
(532)
|
(454)
|
(435)
|
(404)
|
(292)
|
(217)
|
(211)
|
(118)
|
(160)
|
(163)
|
(134)
|
(219)
|
(189)
|
(157)
|
(178)
|
(83)
|
(93)
|
(102)
|
(66)
|
(52)
|
(51)
|
(53)
|
(31)
|
(69)
|
(44)
|
28
|
14
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(11)
|
(14)
|
(16)
|
(16)
|
(17)
|
(38)
|
(40)
|
(42)
|
(45)
|
(42)
|
(46)
|
(55)
|
(56)
|
(38)
|
(34)
|
(28)
|
(27)
|
(47)
|
(54)
|
(62)
|
(68)
|
(48)
|
(66)
|
(52)
|
(49)
|
(49)
|
(36)
|
(96)
|
(105)
|
(123)
|
(135)
|
(94)
|
(90)
|
(128)
|
(124)
|
(194)
|
(195)
|
(144)
|
(139)
|
(66)
|
(76)
|
(90)
|
(96)
|
(92)
|
(79)
|
(103)
|
(96)
|
(90)
|
(119)
|
(89)
|
(88)
|
(88)
|
(58)
|
(56)
|
(55)
|
(58)
|
(61)
|
(64)
|
(65)
|
8
|
8
|
|
| Research & Development |
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
|
(1)
|
(2)
|
0
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(11)
|
(11)
|
(12)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
(7)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(5)
|
(17)
|
(24)
|
(42)
|
(48)
|
(50)
|
(56)
|
(63)
|
(723)
|
(696)
|
(696)
|
(23)
|
(19)
|
(4)
|
15
|
(33)
|
(974)
|
(974)
|
(151)
|
(177)
|
(404)
|
(255)
|
(235)
|
(249)
|
(144)
|
(142)
|
(128)
|
(21)
|
(58)
|
(67)
|
(51)
|
(113)
|
(91)
|
(65)
|
(56)
|
17
|
6
|
(2)
|
4
|
8
|
8
|
9
|
34
|
(0)
|
25
|
24
|
10
|
|
| Operating Income |
1
N/A
|
5
+273%
|
7
+22%
|
10
+51%
|
8
-18%
|
8
-7%
|
7
-7%
|
(15)
N/A
|
(17)
-19%
|
(20)
-18%
|
4
N/A
|
23
+459%
|
44
+95%
|
61
+38%
|
60
-3%
|
89
+49%
|
89
+1%
|
83
-7%
|
69
-17%
|
70
+2%
|
77
+10%
|
109
+42%
|
128
+17%
|
78
-39%
|
(689)
N/A
|
(702)
-2%
|
(721)
-3%
|
(46)
+94%
|
31
N/A
|
(11)
N/A
|
(22)
-102%
|
(101)
-352%
|
(1 115)
-1 000%
|
(1 133)
-2%
|
(354)
+69%
|
(433)
-22%
|
(608)
-41%
|
(485)
+20%
|
(429)
+12%
|
(373)
+13%
|
(266)
+29%
|
(190)
+29%
|
(180)
+5%
|
(94)
+47%
|
(141)
-49%
|
(143)
-1%
|
(130)
+9%
|
(207)
-59%
|
(182)
+12%
|
(153)
+16%
|
(122)
+21%
|
(20)
+83%
|
(17)
+15%
|
(28)
-61%
|
(35)
-25%
|
121
N/A
|
96
-21%
|
86
-10%
|
117
+37%
|
(101)
N/A
|
(78)
+22%
|
(41)
+48%
|
(60)
-47%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(6)
|
(9)
|
(7)
|
(10)
|
0
|
(7)
|
20
|
2
|
3
|
(6)
|
26
|
(1)
|
(20)
|
(26)
|
(66)
|
(69)
|
(59)
|
(57)
|
(84)
|
(113)
|
(161)
|
(200)
|
(445)
|
(171)
|
(248)
|
(265)
|
(769)
|
(374)
|
(128)
|
(88)
|
(18)
|
10
|
(122)
|
(146)
|
(156)
|
(170)
|
(174)
|
(137)
|
(188)
|
(186)
|
(171)
|
(195)
|
24
|
(24)
|
(27)
|
9
|
(87)
|
(127)
|
(157)
|
(187)
|
(185)
|
(192)
|
(188)
|
(187)
|
(136)
|
(132)
|
(127)
|
(123)
|
(131)
|
(133)
|
(129)
|
(132)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
666
|
662
|
670
|
669
|
2
|
(266)
|
(264)
|
(302)
|
(433)
|
(931)
|
0
|
0
|
(760)
|
(150)
|
0
|
(410)
|
(406)
|
(256)
|
(260)
|
(0)
|
(4)
|
(4)
|
0
|
(8)
|
1
|
386
|
381
|
563
|
601
|
1 022
|
1 026
|
856
|
811
|
80
|
80
|
140
|
162
|
117
|
118
|
54
|
29
|
|
| Total Other Income |
1
|
2
|
4
|
0
|
3
|
(8)
|
4
|
(15)
|
12
|
15
|
7
|
(49)
|
(46)
|
(47)
|
(48)
|
(6)
|
(6)
|
(6)
|
(1)
|
(6)
|
(9)
|
(12)
|
14
|
43
|
38
|
12
|
(41)
|
(74)
|
(127)
|
(140)
|
(187)
|
(197)
|
(168)
|
(157)
|
(157)
|
(112)
|
(133)
|
(144)
|
(164)
|
(191)
|
(168)
|
(145)
|
(82)
|
98
|
212
|
222
|
237
|
(56)
|
(71)
|
(86)
|
(94)
|
(29)
|
(9)
|
14
|
31
|
(13)
|
(12)
|
(13)
|
(11)
|
(12)
|
(18)
|
(18)
|
(28)
|
|
| Pre-Tax Income |
(1)
N/A
|
1
N/A
|
1
+13%
|
3
+137%
|
0
-88%
|
(1)
N/A
|
3
N/A
|
(9)
N/A
|
(3)
+65%
|
(3)
+24%
|
6
N/A
|
0
-98%
|
(3)
N/A
|
(6)
-135%
|
(14)
-125%
|
16
N/A
|
15
-9%
|
19
+26%
|
11
-40%
|
(20)
N/A
|
(45)
-121%
|
(64)
-42%
|
609
N/A
|
339
-44%
|
(151)
N/A
|
(269)
-78%
|
(1 026)
-282%
|
(1 155)
-13%
|
(734)
+36%
|
(581)
+21%
|
(731)
-26%
|
(1 246)
-71%
|
(1 273)
-2%
|
(1 413)
-11%
|
(1 416)
0%
|
(851)
+40%
|
(911)
-7%
|
(1 212)
-33%
|
(1 136)
+6%
|
(1 007)
+11%
|
(879)
+13%
|
(506)
+42%
|
(460)
+9%
|
24
N/A
|
47
+97%
|
44
-6%
|
117
+165%
|
36
-69%
|
1
-98%
|
166
+21 219%
|
198
+19%
|
788
+298%
|
807
+2%
|
654
-19%
|
621
-5%
|
51
-92%
|
32
-37%
|
86
+168%
|
145
+68%
|
(127)
N/A
|
(111)
+12%
|
(134)
-20%
|
(191)
-43%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(17)
|
(22)
|
(211)
|
(220)
|
(253)
|
(147)
|
46
|
54
|
89
|
109
|
105
|
107
|
109
|
(11)
|
(10)
|
(6)
|
(7)
|
(7)
|
(9)
|
(7)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(6)
|
(6)
|
(7)
|
(11)
|
(11)
|
(9)
|
(8)
|
(6)
|
(60)
|
(59)
|
(56)
|
(68)
|
10
|
(2)
|
7
|
21
|
|
| Income from Continuing Operations |
(2)
|
0
|
0
|
1
|
(1)
|
(2)
|
1
|
(12)
|
(7)
|
(6)
|
1
|
(6)
|
(10)
|
(14)
|
(23)
|
6
|
4
|
7
|
(2)
|
(36)
|
(62)
|
(86)
|
398
|
118
|
(404)
|
(416)
|
(980)
|
(1 101)
|
(646)
|
(472)
|
(625)
|
(1 140)
|
(1 164)
|
(1 424)
|
(1 426)
|
(856)
|
(918)
|
(1 219)
|
(1 144)
|
(1 014)
|
(885)
|
(510)
|
(462)
|
22
|
46
|
43
|
116
|
31
|
(5)
|
159
|
187
|
777
|
799
|
646
|
615
|
(9)
|
(27)
|
30
|
76
|
(117)
|
(113)
|
(127)
|
(170)
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
0
N/A
|
0
+222%
|
1
+1 159%
|
(1)
N/A
|
(2)
-73%
|
1
N/A
|
(12)
N/A
|
(7)
+45%
|
(6)
+4%
|
1
N/A
|
(6)
N/A
|
(10)
-73%
|
(14)
-39%
|
(23)
-58%
|
6
N/A
|
4
-33%
|
7
+58%
|
(2)
N/A
|
(36)
-1 976%
|
(62)
-74%
|
(86)
-39%
|
398
N/A
|
118
-70%
|
(404)
N/A
|
(416)
-3%
|
(980)
-136%
|
(1 101)
-12%
|
(646)
+41%
|
(472)
+27%
|
(625)
-32%
|
(1 140)
-82%
|
(1 164)
-2%
|
(1 424)
-22%
|
(1 426)
0%
|
(856)
+40%
|
(918)
-7%
|
(1 219)
-33%
|
(1 144)
+6%
|
(1 014)
+11%
|
(885)
+13%
|
(510)
+42%
|
(462)
+9%
|
22
N/A
|
46
+103%
|
43
-6%
|
116
+171%
|
31
-74%
|
(5)
N/A
|
159
N/A
|
187
+18%
|
777
+315%
|
799
+3%
|
646
-19%
|
615
-5%
|
(9)
N/A
|
(27)
-189%
|
30
N/A
|
76
+156%
|
(117)
N/A
|
(113)
+4%
|
(127)
-12%
|
(170)
-34%
|
|
| EPS (Diluted) |
-0.3
N/A
|
0.01
N/A
|
0.02
+100%
|
0.21
+950%
|
-0.2
N/A
|
-0.34
-70%
|
0.11
N/A
|
-1.49
N/A
|
-0.66
+56%
|
-0.63
+5%
|
0.04
N/A
|
-0.56
N/A
|
-0.86
-54%
|
-1.2
-40%
|
-1.9
-58%
|
0.52
N/A
|
0.35
-33%
|
0.55
+57%
|
-0.14
N/A
|
-2.7
-1 829%
|
-3.74
-39%
|
-5.18
-39%
|
23.85
N/A
|
7.1
-70%
|
-23.99
N/A
|
-26.17
-9%
|
-47.87
-83%
|
-62.01
-30%
|
-37.87
+39%
|
-27.71
+27%
|
-36.67
-32%
|
-55.93
-53%
|
-55.81
+0%
|
-68.25
-22%
|
-68.35
0%
|
-41.04
+40%
|
-44
-7%
|
-58.45
-33%
|
-54.84
+6%
|
-48.61
+11%
|
-42.42
+13%
|
-24.44
+42%
|
-22.15
+9%
|
1.07
N/A
|
2.18
+104%
|
1.43
-34%
|
3.11
+117%
|
0.82
-74%
|
-0.09
N/A
|
2.9
N/A
|
2.98
+3%
|
10.01
+236%
|
10.07
+1%
|
8.14
-19%
|
7.69
-6%
|
-0.11
N/A
|
-0.33
-200%
|
0.37
N/A
|
0.95
+157%
|
-1.46
N/A
|
-0.9
+38%
|
-0.34
+62%
|
-0.45
-32%
|
|