T4F Entretenimento SA
BOVESPA:SHOW3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T4F Entretenimento SA
BOVESPA:SHOW3
|
BR |
|
P
|
Pricer AB
STO:PRIC B
|
SE |
|
Rastar Group
SZSE:300043
|
CN |
|
Jindal Worldwide Ltd
NSE:JINDWORLD
|
IN |
Income Statement
Earnings Waterfall
T4F Entretenimento SA
Income Statement
T4F Entretenimento SA
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
19
|
20
|
21
|
21
|
20
|
20
|
18
|
16
|
14
|
14
|
13
|
11
|
12
|
12
|
13
|
15
|
11
|
12
|
14
|
14
|
15
|
14
|
12
|
10
|
8
|
7
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
4
|
6
|
8
|
9
|
8
|
8
|
6
|
6
|
6
|
7
|
8
|
9
|
12
|
14
|
16
|
16
|
15
|
14
|
11
|
7
|
5
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Revenue |
569
N/A
|
490
-14%
|
540
+10%
|
557
+3%
|
610
+9%
|
634
+4%
|
640
+1%
|
667
+4%
|
694
+4%
|
647
-7%
|
599
-7%
|
588
-2%
|
551
-6%
|
600
+9%
|
679
+13%
|
677
0%
|
553
-18%
|
577
+4%
|
459
-20%
|
420
-9%
|
551
+31%
|
753
+37%
|
873
+16%
|
887
+2%
|
792
-11%
|
596
-25%
|
543
-9%
|
576
+6%
|
653
+13%
|
710
+9%
|
611
-14%
|
586
-4%
|
598
+2%
|
525
-12%
|
585
+12%
|
531
-9%
|
394
-26%
|
306
-22%
|
176
-42%
|
124
-30%
|
40
-68%
|
10
-75%
|
9
-11%
|
12
+31%
|
31
+162%
|
207
+560%
|
255
+23%
|
303
+19%
|
328
+8%
|
394
+20%
|
402
+2%
|
408
+2%
|
701
+72%
|
491
-30%
|
489
0%
|
468
-4%
|
166
-65%
|
154
-7%
|
153
0%
|
148
-3%
|
181
+22%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(403)
|
(341)
|
(380)
|
(377)
|
(423)
|
(441)
|
(450)
|
(474)
|
(600)
|
(574)
|
(532)
|
(546)
|
(462)
|
(528)
|
(628)
|
(625)
|
(512)
|
(510)
|
(387)
|
(338)
|
(442)
|
(618)
|
(729)
|
(749)
|
(658)
|
(477)
|
(425)
|
(447)
|
(518)
|
(569)
|
(493)
|
(471)
|
(501)
|
(443)
|
(519)
|
(482)
|
(337)
|
(262)
|
(135)
|
(108)
|
(55)
|
(32)
|
(27)
|
(21)
|
(22)
|
(168)
|
(192)
|
(218)
|
(245)
|
(303)
|
(300)
|
(300)
|
(558)
|
(386)
|
(419)
|
(422)
|
(145)
|
(128)
|
(112)
|
(98)
|
(131)
|
|
| Gross Profit |
166
N/A
|
149
-10%
|
159
+7%
|
180
+13%
|
187
+4%
|
193
+3%
|
190
-1%
|
193
+2%
|
95
-51%
|
73
-23%
|
68
-8%
|
42
-37%
|
89
+111%
|
73
-19%
|
51
-30%
|
53
+3%
|
41
-23%
|
67
+64%
|
72
+8%
|
82
+14%
|
109
+33%
|
135
+24%
|
144
+6%
|
139
-3%
|
134
-3%
|
119
-11%
|
119
-1%
|
129
+9%
|
135
+5%
|
141
+5%
|
117
-17%
|
115
-2%
|
97
-16%
|
81
-16%
|
66
-19%
|
50
-25%
|
57
+14%
|
43
-24%
|
41
-5%
|
16
-60%
|
(15)
N/A
|
(21)
-42%
|
(18)
+18%
|
(9)
+51%
|
9
N/A
|
39
+327%
|
64
+64%
|
86
+35%
|
84
-2%
|
92
+9%
|
102
+11%
|
108
+7%
|
143
+32%
|
105
-27%
|
70
-33%
|
46
-35%
|
21
-54%
|
26
+23%
|
41
+60%
|
50
+20%
|
49
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(77)
|
(79)
|
(82)
|
(84)
|
(85)
|
(90)
|
(92)
|
(95)
|
(99)
|
(99)
|
(97)
|
(98)
|
(95)
|
(92)
|
(89)
|
(84)
|
(81)
|
(79)
|
(75)
|
(78)
|
(79)
|
(83)
|
(87)
|
(82)
|
(81)
|
(79)
|
(75)
|
(75)
|
(72)
|
(74)
|
(67)
|
(64)
|
(65)
|
(75)
|
(84)
|
(91)
|
(94)
|
(81)
|
(74)
|
(67)
|
(55)
|
(31)
|
(28)
|
(51)
|
(63)
|
(66)
|
(70)
|
(61)
|
(49)
|
(49)
|
(46)
|
(41)
|
(49)
|
(42)
|
(37)
|
(30)
|
(28)
|
(58)
|
(64)
|
(91)
|
(72)
|
|
| Selling, General & Administrative |
(84)
|
(87)
|
(91)
|
(94)
|
(96)
|
(98)
|
(100)
|
(100)
|
(101)
|
(101)
|
(100)
|
(99)
|
(96)
|
(94)
|
(89)
|
(85)
|
(82)
|
(79)
|
(77)
|
(79)
|
(79)
|
(81)
|
(83)
|
(79)
|
(75)
|
(75)
|
(73)
|
(73)
|
(71)
|
(72)
|
(69)
|
(68)
|
(70)
|
(63)
|
(65)
|
(68)
|
(73)
|
(76)
|
(69)
|
(64)
|
(50)
|
(44)
|
(41)
|
(45)
|
(44)
|
(44)
|
(48)
|
(41)
|
(43)
|
(44)
|
(40)
|
(42)
|
(46)
|
(45)
|
(47)
|
(46)
|
(48)
|
(48)
|
(53)
|
(57)
|
(53)
|
|
| Other Operating Expenses |
7
|
8
|
8
|
10
|
12
|
8
|
7
|
5
|
2
|
3
|
3
|
1
|
1
|
1
|
(0)
|
1
|
0
|
0
|
2
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
3
|
4
|
5
|
(12)
|
(19)
|
(23)
|
(21)
|
(5)
|
(4)
|
(3)
|
(5)
|
13
|
13
|
(6)
|
(19)
|
(22)
|
(22)
|
(20)
|
(6)
|
(5)
|
(6)
|
1
|
(3)
|
2
|
9
|
16
|
20
|
(11)
|
(11)
|
(34)
|
(19)
|
|
| Operating Income |
89
N/A
|
70
-21%
|
77
+10%
|
97
+25%
|
102
+6%
|
103
+1%
|
98
-5%
|
98
+0%
|
(4)
N/A
|
(26)
-510%
|
(30)
-16%
|
(56)
-86%
|
(6)
+90%
|
(19)
-253%
|
(38)
-94%
|
(31)
+18%
|
(41)
-32%
|
(12)
+71%
|
(3)
+71%
|
4
N/A
|
30
+681%
|
53
+73%
|
57
+9%
|
57
+0%
|
53
-7%
|
41
-24%
|
44
+8%
|
53
+21%
|
63
+17%
|
67
+7%
|
50
-25%
|
51
+1%
|
32
-36%
|
6
-81%
|
(17)
N/A
|
(41)
-138%
|
(37)
+10%
|
(38)
-2%
|
(33)
+13%
|
(50)
-53%
|
(70)
-39%
|
(53)
+24%
|
(45)
+14%
|
(60)
-33%
|
(54)
+11%
|
(27)
+49%
|
(6)
+78%
|
24
N/A
|
35
+44%
|
43
+22%
|
55
+30%
|
68
+22%
|
94
+39%
|
63
-33%
|
33
-47%
|
16
-53%
|
(6)
N/A
|
(33)
-401%
|
(22)
+31%
|
(41)
-85%
|
(22)
+46%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
(17)
|
(10)
|
1
|
(13)
|
9
|
5
|
(2)
|
(5)
|
(7)
|
(7)
|
(6)
|
(4)
|
(8)
|
(10)
|
(12)
|
(10)
|
(11)
|
(11)
|
(1)
|
2
|
8
|
9
|
5
|
6
|
7
|
10
|
10
|
11
|
6
|
12
|
9
|
13
|
(16)
|
(20)
|
(26)
|
(25)
|
2
|
(6)
|
12
|
8
|
(8)
|
(3)
|
5
|
5
|
(4)
|
0
|
(16)
|
(31)
|
(28)
|
(36)
|
(32)
|
(19)
|
(4)
|
(15)
|
(17)
|
(15)
|
(21)
|
(12)
|
(10)
|
(26)
|
|
| Non-Reccuring Items |
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(21)
|
(21)
|
(21)
|
(20)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
6
|
6
|
6
|
3
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
0
|
(2)
|
(3)
|
(25)
|
(26)
|
(26)
|
(26)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
(3)
|
(3)
|
(4)
|
18
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(1)
|
(0)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(13)
|
(14)
|
(12)
|
(11)
|
(9)
|
(8)
|
(10)
|
(7)
|
(5)
|
(4)
|
(17)
|
(21)
|
(22)
|
(24)
|
(21)
|
(19)
|
(16)
|
(16)
|
(8)
|
(6)
|
(8)
|
(7)
|
(16)
|
(15)
|
(17)
|
(17)
|
(8)
|
(9)
|
(8)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(16)
|
(15)
|
(13)
|
(9)
|
(3)
|
|
| Pre-Tax Income |
68
N/A
|
49
-28%
|
64
+29%
|
93
+47%
|
107
+15%
|
109
+2%
|
99
-9%
|
91
-7%
|
(16)
N/A
|
(38)
-139%
|
(42)
-11%
|
(68)
-61%
|
(15)
+79%
|
(30)
-110%
|
(49)
-61%
|
(44)
+10%
|
(75)
-71%
|
(48)
+36%
|
(40)
+18%
|
(22)
+45%
|
25
N/A
|
53
+108%
|
53
+1%
|
49
-8%
|
47
-5%
|
37
-20%
|
45
+21%
|
59
+31%
|
70
+19%
|
72
+3%
|
64
-11%
|
58
-9%
|
28
-52%
|
(31)
N/A
|
(60)
-97%
|
(91)
-51%
|
(86)
+6%
|
(55)
+36%
|
(57)
-5%
|
(57)
+1%
|
(95)
-67%
|
(93)
+2%
|
(82)
+11%
|
(88)
-7%
|
(67)
+24%
|
(48)
+28%
|
(23)
+51%
|
(10)
+55%
|
(4)
+62%
|
5
N/A
|
11
+120%
|
24
+109%
|
63
+170%
|
47
-26%
|
7
-86%
|
(10)
N/A
|
(60)
-488%
|
(69)
-15%
|
(47)
+32%
|
(60)
-28%
|
(52)
+15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(19)
|
(37)
|
(41)
|
(46)
|
(47)
|
(33)
|
(30)
|
12
|
17
|
18
|
25
|
(0)
|
9
|
16
|
12
|
5
|
(2)
|
(8)
|
(12)
|
(5)
|
(19)
|
(19)
|
(17)
|
(20)
|
(16)
|
(19)
|
(26)
|
(25)
|
(28)
|
(23)
|
(16)
|
(17)
|
2
|
10
|
13
|
14
|
3
|
(2)
|
(2)
|
(15)
|
(14)
|
(13)
|
(13)
|
2
|
2
|
0
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(8)
|
(5)
|
(2)
|
(3)
|
|
| Income from Continuing Operations |
40
|
30
|
26
|
52
|
61
|
61
|
66
|
61
|
(4)
|
(21)
|
(24)
|
(42)
|
(15)
|
(22)
|
(33)
|
(32)
|
(70)
|
(50)
|
(47)
|
(34)
|
21
|
34
|
35
|
32
|
26
|
21
|
25
|
33
|
45
|
45
|
41
|
42
|
11
|
(29)
|
(50)
|
(78)
|
(72)
|
(52)
|
(59)
|
(59)
|
(109)
|
(107)
|
(96)
|
(101)
|
(65)
|
(46)
|
(23)
|
(13)
|
(8)
|
(1)
|
7
|
19
|
58
|
41
|
(0)
|
(19)
|
(68)
|
(77)
|
(52)
|
(63)
|
(54)
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(2)
|
1
|
1
|
1
|
2
|
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
1
|
0
|
1
|
(1)
|
0
|
(0)
|
2
|
2
|
|
| Net Income (Common) |
38
N/A
|
29
-26%
|
25
-13%
|
51
+104%
|
60
+19%
|
60
+0%
|
66
+9%
|
60
-9%
|
(6)
N/A
|
(23)
-295%
|
(25)
-10%
|
(42)
-69%
|
(13)
+68%
|
(20)
-51%
|
(32)
-57%
|
(31)
+2%
|
(70)
-128%
|
(49)
+30%
|
(47)
+6%
|
(34)
+28%
|
21
N/A
|
33
+59%
|
34
+2%
|
30
-11%
|
27
-13%
|
22
-18%
|
26
+20%
|
34
+31%
|
44
+29%
|
42
-4%
|
38
-10%
|
38
+1%
|
8
-78%
|
(30)
N/A
|
(52)
-73%
|
(78)
-50%
|
(71)
+9%
|
(50)
+29%
|
(57)
-14%
|
(57)
+0%
|
(109)
-89%
|
(106)
+3%
|
(95)
+11%
|
(101)
-6%
|
(64)
+36%
|
(47)
+27%
|
(24)
+48%
|
(16)
+35%
|
(11)
+29%
|
(6)
+50%
|
2
N/A
|
16
+604%
|
57
+264%
|
42
-26%
|
0
-100%
|
(18)
N/A
|
(69)
-278%
|
(78)
-12%
|
(52)
+33%
|
(61)
-17%
|
(52)
+15%
|
|
| EPS (Diluted) |
6.68
N/A
|
4.97
-26%
|
3.58
-28%
|
7.12
+99%
|
8.67
+22%
|
8.48
-2%
|
9.21
+9%
|
8.42
-9%
|
-0.82
N/A
|
-3.22
-293%
|
-3.46
-7%
|
-5.97
-73%
|
-1.9
+68%
|
-2.94
-55%
|
-4.61
-57%
|
-4.52
+2%
|
-10.32
-128%
|
-7.31
+29%
|
-6.48
+11%
|
-4.66
+28%
|
3.01
N/A
|
4.7
+56%
|
4.82
+3%
|
4.29
-11%
|
3.76
-12%
|
3.18
-15%
|
3.88
+22%
|
5.09
+31%
|
6.33
+24%
|
6.06
-4%
|
5.48
-10%
|
5.51
+1%
|
1.2
-78%
|
-4.45
N/A
|
-7.69
-73%
|
-11.53
-50%
|
-10.52
+9%
|
-7.46
+29%
|
-8.54
-14%
|
-8.5
+0%
|
-16.11
-90%
|
-15.69
+3%
|
-14.02
+11%
|
-14.91
-6%
|
-9.5
+36%
|
-6.93
+27%
|
-3.58
+48%
|
-2.32
+35%
|
-1.64
+29%
|
-0.82
+50%
|
0.33
N/A
|
2.33
+606%
|
8.51
+265%
|
6.26
-26%
|
0
N/A
|
-2.72
N/A
|
-10.3
-279%
|
-11.57
-12%
|
-7.74
+33%
|
-9.06
-17%
|
-7.75
+14%
|
|