Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3

Watchlist Manager
Smartfit Escola de Ginastica e Danca SA Logo
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
Watchlist
Price: 25.14 BRL 1.78% Market Closed
Market Cap: 15B BRL

Income Statement

Earnings Waterfall
Smartfit Escola de Ginastica e Danca SA

Revenue
6.8B BRL
Cost of Revenue
-3.9B BRL
Gross Profit
2.9B BRL
Operating Expenses
-1.3B BRL
Operating Income
1.6B BRL
Other Expenses
-1B BRL
Net Income
588.8m BRL

Income Statement
Smartfit Escola de Ginastica e Danca SA

Rotate your device to view
Income Statement
Currency: BRL
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
383
389
391
404
389
360
396
417
472
564
606
653
698
736
757
794
824
846
910
968
1 028
1 105
1 157
1 233
Revenue
1 984
N/A
2 144
+8%
1 737
-19%
1 449
-17%
1 256
-13%
1 025
-18%
1 301
+27%
1 546
+19%
1 707
+10%
1 957
+15%
2 925
+49%
3 246
+11%
2 930
-10%
3 912
+34%
3 644
-7%
3 967
+9%
4 245
+7%
4 523
+7%
4 838
+7%
5 171
+7%
5 580
+8%
5 999
+7%
6 432
+7%
6 834
+6%
Gross Profit
Cost of Revenue
(1 250)
(1 330)
(1 281)
(1 250)
(1 267)
(1 264)
(1 370)
(1 501)
(1 593)
(1 691)
(2 278)
(2 384)
(2 018)
(2 598)
(2 275)
(2 410)
(2 534)
(2 691)
(2 867)
(3 049)
(3 267)
(3 492)
(3 706)
(3 933)
Gross Profit
734
N/A
813
+11%
456
-44%
199
-56%
(10)
N/A
(239)
-2 198%
(69)
+71%
46
N/A
114
+150%
266
+133%
647
+144%
862
+33%
912
+6%
1 314
+44%
1 369
+4%
1 557
+14%
1 711
+10%
1 832
+7%
1 971
+8%
2 122
+8%
2 313
+9%
2 507
+8%
2 726
+9%
2 901
+6%
Operating Income
Operating Expenses
(642)
(679)
(670)
(645)
(368)
(352)
(369)
(420)
(458)
(537)
(780)
(816)
(653)
(849)
(530)
(594)
(665)
(714)
(946)
(992)
(1 050)
(1 145)
(1 243)
(1 310)
Selling, General & Administrative
(614)
(655)
(646)
(620)
(346)
(332)
(345)
(397)
(452)
(511)
(738)
(765)
(618)
(792)
(660)
(721)
(788)
(840)
(895)
(943)
(996)
(1 090)
(1 174)
(1 237)
Depreciation & Amortization
0
0
0
0
0
(2)
(4)
(7)
(10)
(15)
(25)
(27)
(23)
(28)
(23)
(25)
(25)
(27)
(29)
(28)
(30)
(32)
(37)
(47)
Other Operating Expenses
(28)
(24)
(24)
(25)
(21)
(19)
(20)
(16)
4
(10)
(16)
(24)
(13)
(28)
154
151
148
154
(22)
(21)
(24)
(24)
(32)
(26)
Operating Income
92
N/A
134
+46%
(214)
N/A
(446)
-109%
(378)
+15%
(591)
-56%
(438)
+26%
(375)
+14%
(345)
+8%
(271)
+21%
(133)
+51%
46
N/A
259
+464%
465
+80%
839
+80%
962
+15%
1 046
+9%
1 118
+7%
1 025
-8%
1 129
+10%
1 263
+12%
1 361
+8%
1 483
+9%
1 591
+7%
Pre-Tax Income
Interest Income Expense
(338)
(335)
(272)
(236)
(378)
(365)
(489)
(537)
(402)
(417)
(458)
(455)
(364)
(462)
(370)
(406)
(446)
(528)
(627)
(691)
(747)
(803)
(827)
(886)
Total Other Income
(53)
(78)
(74)
(62)
101
116
192
222
92
111
55
46
23
19
(8)
(23)
(28)
(7)
2
3
(20)
(24)
(27)
(11)
Pre-Tax Income
(299)
N/A
(279)
+7%
(560)
-101%
(744)
-33%
(655)
+12%
(841)
-28%
(734)
+13%
(690)
+6%
(655)
+5%
(578)
+12%
(536)
+7%
(363)
+32%
(82)
+77%
23
N/A
462
+1 931%
533
+16%
572
+7%
583
+2%
400
-31%
440
+10%
496
+13%
535
+8%
629
+18%
694
+10%
Net Income
Tax Provision
(41)
(65)
(23)
(9)
51
76
67
61
22
21
7
1
(4)
(25)
(55)
(75)
473
472
487
472
(56)
(68)
(95)
(103)
Income from Continuing Operations
(339)
(344)
(583)
(753)
(604)
(765)
(668)
(629)
(633)
(557)
(528)
(362)
(86)
(2)
406
459
1 044
1 055
887
912
441
467
534
591
Income to Minority Interest
(9)
(12)
(4)
(1)
6
10
3
2
(2)
(2)
(3)
(4)
(3)
(5)
(6)
(7)
(8)
(8)
(7)
(7)
(4)
(3)
(3)
(2)
Net Income (Common)
(348)
N/A
(356)
-2%
(587)
-65%
(754)
-28%
(599)
+21%
(755)
-26%
(665)
+12%
(627)
+6%
(635)
-1%
(559)
+12%
(531)
+5%
(367)
+31%
(89)
+76%
(7)
+92%
400
N/A
452
+13%
1 037
+129%
1 047
+1%
880
-16%
905
+3%
436
-52%
464
+6%
530
+14%
589
+11%
EPS (Diluted)
-18.67
N/A
-0.8
+96%
-1.32
-65%
-1.7
-29%
-1.35
+21%
-1.61
-19%
-1.42
+12%
-1.09
+23%
-1.21
-11%
-0.95
+21%
-0.91
+4%
-0.63
+31%
-0.15
+76%
-0.02
+87%
0.66
N/A
0.75
+14%
1.7
+127%
1.71
+1%
1.44
-16%
1.48
+3%
0.72
-51%
0.76
+6%
0.87
+14%
0.96
+10%