Sansuy SA Industria de Plasticos em Recuperacao Judicial
BOVESPA:SNSY5
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sansuy SA Industria de Plasticos em Recuperacao Judicial
BOVESPA:SNSY5
|
BR |
Income Statement
Earnings Waterfall
Sansuy SA Industria de Plasticos em Recuperacao Judicial
Income Statement
Sansuy SA Industria de Plasticos em Recuperacao Judicial
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | 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-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
296
N/A
|
223
-25%
|
229
+3%
|
238
+4%
|
324
+36%
|
224
-31%
|
233
+4%
|
236
+1%
|
267
+13%
|
284
+7%
|
305
+7%
|
345
+13%
|
365
+6%
|
375
+3%
|
383
+2%
|
376
-2%
|
372
-1%
|
379
+2%
|
393
+4%
|
400
+2%
|
434
+8%
|
447
+3%
|
453
+1%
|
463
+2%
|
449
-3%
|
447
-1%
|
443
-1%
|
448
+1%
|
442
-1%
|
450
+2%
|
454
+1%
|
434
-4%
|
417
-4%
|
386
-7%
|
361
-7%
|
353
-2%
|
353
0%
|
363
+3%
|
364
+0%
|
373
+2%
|
385
+3%
|
391
+1%
|
403
+3%
|
419
+4%
|
423
+1%
|
436
+3%
|
442
+2%
|
445
+1%
|
456
+2%
|
459
+1%
|
434
-5%
|
466
+7%
|
511
+10%
|
574
+12%
|
671
+17%
|
719
+7%
|
745
+4%
|
761
+2%
|
797
+5%
|
822
+3%
|
833
+1%
|
858
+3%
|
229
-73%
|
487
+113%
|
945
+94%
|
965
+2%
|
976
+1%
|
987
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(251)
|
(198)
|
(197)
|
(200)
|
(256)
|
(187)
|
(188)
|
(187)
|
(203)
|
(214)
|
(227)
|
(247)
|
(261)
|
(268)
|
(276)
|
(279)
|
(276)
|
(284)
|
(296)
|
(304)
|
(322)
|
(331)
|
(337)
|
(343)
|
(344)
|
(343)
|
(344)
|
(354)
|
(355)
|
(364)
|
(366)
|
(354)
|
(345)
|
(325)
|
(309)
|
(305)
|
(302)
|
(314)
|
(322)
|
(335)
|
(351)
|
(357)
|
(365)
|
(382)
|
(391)
|
(407)
|
(415)
|
(414)
|
(413)
|
(409)
|
(383)
|
(401)
|
(435)
|
(476)
|
(549)
|
(581)
|
(605)
|
(627)
|
(655)
|
(679)
|
(678)
|
(680)
|
(168)
|
(354)
|
(696)
|
(725)
|
(752)
|
(780)
|
|
| Gross Profit |
44
N/A
|
24
-45%
|
32
+30%
|
38
+19%
|
69
+81%
|
37
-47%
|
44
+20%
|
49
+11%
|
63
+30%
|
70
+10%
|
78
+12%
|
99
+26%
|
104
+6%
|
107
+3%
|
107
N/A
|
98
-9%
|
96
-2%
|
95
-1%
|
97
+2%
|
96
-1%
|
112
+17%
|
116
+4%
|
116
0%
|
121
+4%
|
105
-13%
|
103
-2%
|
99
-4%
|
94
-5%
|
88
-7%
|
85
-3%
|
89
+4%
|
80
-10%
|
72
-9%
|
61
-16%
|
51
-16%
|
49
-5%
|
51
+4%
|
50
-3%
|
42
-16%
|
38
-8%
|
35
-9%
|
34
-1%
|
38
+10%
|
37
-1%
|
32
-15%
|
29
-9%
|
27
-5%
|
31
+12%
|
42
+38%
|
51
+19%
|
51
+1%
|
65
+28%
|
77
+17%
|
98
+27%
|
122
+25%
|
137
+12%
|
139
+1%
|
134
-3%
|
142
+6%
|
143
+0%
|
155
+8%
|
178
+15%
|
61
-66%
|
133
+118%
|
249
+87%
|
240
-4%
|
224
-7%
|
207
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(99)
|
(79)
|
(81)
|
(80)
|
(111)
|
(84)
|
(90)
|
(95)
|
(101)
|
(95)
|
(91)
|
(91)
|
(87)
|
(91)
|
(89)
|
(90)
|
(94)
|
(98)
|
(109)
|
(111)
|
(113)
|
(115)
|
(116)
|
(121)
|
(125)
|
(128)
|
(131)
|
(131)
|
(130)
|
(132)
|
(133)
|
(132)
|
(131)
|
(125)
|
(117)
|
(114)
|
(111)
|
(113)
|
(116)
|
(118)
|
(119)
|
(121)
|
(121)
|
(122)
|
(113)
|
(114)
|
(116)
|
(117)
|
(129)
|
(143)
|
(137)
|
(123)
|
(127)
|
(130)
|
(139)
|
(145)
|
(146)
|
(149)
|
(157)
|
(164)
|
(166)
|
(165)
|
96
|
52
|
48
|
44
|
(106)
|
(114)
|
|
| Selling, General & Administrative |
(63)
|
(44)
|
(43)
|
(43)
|
(68)
|
(45)
|
(50)
|
(56)
|
(64)
|
(69)
|
(74)
|
(82)
|
(87)
|
(91)
|
(94)
|
(95)
|
(100)
|
(104)
|
(109)
|
(111)
|
(113)
|
(115)
|
(116)
|
(121)
|
(125)
|
(128)
|
(131)
|
(131)
|
(130)
|
(132)
|
(133)
|
(134)
|
(132)
|
(127)
|
(119)
|
(114)
|
(111)
|
(113)
|
(116)
|
(118)
|
(119)
|
(120)
|
(120)
|
(121)
|
(123)
|
(125)
|
(126)
|
(127)
|
(129)
|
(129)
|
(123)
|
(125)
|
(129)
|
(131)
|
(141)
|
(145)
|
(146)
|
(149)
|
(156)
|
(163)
|
(167)
|
(172)
|
(52)
|
(107)
|
(215)
|
(217)
|
(221)
|
(229)
|
|
| Other Operating Expenses |
(36)
|
(35)
|
(38)
|
(38)
|
(44)
|
(39)
|
(40)
|
(39)
|
(36)
|
(26)
|
(17)
|
(9)
|
0
|
0
|
5
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
10
|
11
|
11
|
10
|
(0)
|
(14)
|
(14)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
6
|
148
|
159
|
263
|
262
|
117
|
116
|
|
| Operating Income |
(55)
N/A
|
(54)
+1%
|
(49)
+10%
|
(43)
+13%
|
(43)
N/A
|
(48)
-12%
|
(46)
+4%
|
(46)
-1%
|
(37)
+19%
|
(26)
+31%
|
(13)
+49%
|
8
N/A
|
17
+119%
|
16
-5%
|
19
+14%
|
8
-57%
|
1
-82%
|
(3)
N/A
|
(12)
-272%
|
(15)
-29%
|
(1)
+92%
|
2
N/A
|
0
-79%
|
(0)
N/A
|
(20)
-20 100%
|
(25)
-24%
|
(32)
-27%
|
(37)
-16%
|
(43)
-15%
|
(46)
-9%
|
(45)
+4%
|
(52)
-17%
|
(58)
-12%
|
(64)
-10%
|
(66)
-3%
|
(65)
+2%
|
(60)
+7%
|
(64)
-5%
|
(74)
-17%
|
(80)
-7%
|
(84)
-6%
|
(86)
-2%
|
(83)
+4%
|
(85)
-3%
|
(81)
+4%
|
(85)
-5%
|
(88)
-3%
|
(86)
+3%
|
(87)
-1%
|
(92)
-6%
|
(86)
+7%
|
(58)
+33%
|
(51)
+12%
|
(32)
+37%
|
(17)
+48%
|
(8)
+53%
|
(7)
+17%
|
(15)
-131%
|
(14)
+5%
|
(21)
-45%
|
(11)
+46%
|
13
N/A
|
157
+1 127%
|
185
+18%
|
297
+61%
|
284
-4%
|
118
-58%
|
94
-21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
(11)
|
(22)
|
(33)
|
(46)
|
(49)
|
(51)
|
(55)
|
(56)
|
(56)
|
(55)
|
(51)
|
(47)
|
(43)
|
(41)
|
(42)
|
(46)
|
(50)
|
(55)
|
(61)
|
(64)
|
(71)
|
(73)
|
(82)
|
(82)
|
(81)
|
(82)
|
(79)
|
(82)
|
(84)
|
(86)
|
(83)
|
(80)
|
(74)
|
(73)
|
(71)
|
(75)
|
(80)
|
(81)
|
(88)
|
(85)
|
(93)
|
(90)
|
(87)
|
(90)
|
(90)
|
(93)
|
(99)
|
(108)
|
(117)
|
(138)
|
(151)
|
(280)
|
(291)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(84)
|
(159)
|
(319)
|
(324)
|
(311)
|
(305)
|
|
| Pre-Tax Income |
(55)
N/A
|
(53)
+4%
|
(47)
+11%
|
(41)
+13%
|
(43)
-4%
|
(48)
-12%
|
(45)
+5%
|
(45)
+0%
|
(37)
+18%
|
(36)
+2%
|
(35)
+5%
|
(25)
+28%
|
(29)
-17%
|
(33)
-13%
|
(33)
0%
|
(47)
-45%
|
(54)
-15%
|
(59)
-9%
|
(67)
-13%
|
(66)
+1%
|
(48)
+27%
|
(41)
+15%
|
(41)
N/A
|
(42)
-2%
|
(66)
-59%
|
(75)
-14%
|
(87)
-15%
|
(97)
-13%
|
(106)
-9%
|
(117)
-10%
|
(118)
-1%
|
(134)
-13%
|
(141)
-5%
|
(145)
-3%
|
(148)
-2%
|
(144)
+3%
|
(142)
+2%
|
(148)
-4%
|
(161)
-9%
|
(163)
-1%
|
(165)
-1%
|
(160)
+3%
|
(155)
+3%
|
(156)
0%
|
(157)
-1%
|
(166)
-6%
|
(170)
-2%
|
(188)
-11%
|
(186)
+1%
|
(185)
+0%
|
(176)
+5%
|
(145)
+18%
|
(141)
+3%
|
(122)
+13%
|
(109)
+11%
|
(107)
+2%
|
(115)
-7%
|
(132)
-15%
|
(152)
-15%
|
(172)
-13%
|
(291)
-69%
|
(278)
+4%
|
73
N/A
|
26
-64%
|
(22)
N/A
|
(40)
-82%
|
(193)
-383%
|
(212)
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Income from Continuing Operations |
(54)
|
(51)
|
(45)
|
(39)
|
(42)
|
(46)
|
(44)
|
(44)
|
(36)
|
(35)
|
(34)
|
(25)
|
(29)
|
(33)
|
(35)
|
(50)
|
(58)
|
(63)
|
(69)
|
(68)
|
(50)
|
(43)
|
(42)
|
(42)
|
(66)
|
(75)
|
(86)
|
(97)
|
(106)
|
(117)
|
(117)
|
(132)
|
(139)
|
(143)
|
(147)
|
(143)
|
(141)
|
(147)
|
(160)
|
(162)
|
(164)
|
(159)
|
(154)
|
(155)
|
(156)
|
(165)
|
(169)
|
(188)
|
(185)
|
(184)
|
(175)
|
(144)
|
(141)
|
(122)
|
(109)
|
(107)
|
(114)
|
(132)
|
(152)
|
(171)
|
(291)
|
(278)
|
73
|
26
|
(21)
|
(40)
|
(193)
|
(212)
|
|
| Income to Minority Interest |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
6
|
9
|
11
|
12
|
11
|
10
|
8
|
8
|
9
|
10
|
10
|
10
|
5
|
4
|
5
|
5
|
8
|
8
|
5
|
6
|
6
|
1
|
1
|
(1)
|
(3)
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
(4)
|
(4)
|
(2)
|
(1)
|
3
|
2
|
|
| Net Income (Common) |
(55)
N/A
|
(51)
+9%
|
(45)
+11%
|
(39)
+14%
|
(44)
-15%
|
(45)
-2%
|
(44)
+4%
|
(44)
-2%
|
(37)
+17%
|
(37)
+1%
|
(36)
+2%
|
(27)
+25%
|
(32)
-17%
|
(37)
-15%
|
(38)
-4%
|
(54)
-41%
|
(62)
-15%
|
(67)
-8%
|
(74)
-10%
|
(72)
+2%
|
(55)
+24%
|
(46)
+15%
|
(45)
+3%
|
(45)
+0%
|
(67)
-50%
|
(76)
-13%
|
(87)
-15%
|
(98)
-12%
|
(105)
-7%
|
(114)
-9%
|
(111)
+2%
|
(123)
-11%
|
(129)
-4%
|
(131)
-2%
|
(136)
-4%
|
(133)
+2%
|
(133)
+1%
|
(139)
-5%
|
(151)
-8%
|
(152)
-1%
|
(154)
-1%
|
(149)
+3%
|
(149)
+0%
|
(151)
-1%
|
(151)
+0%
|
(160)
-6%
|
(161)
-1%
|
(180)
-11%
|
(180)
0%
|
(179)
+1%
|
(169)
+5%
|
(143)
+15%
|
(140)
+2%
|
(123)
+12%
|
(111)
+9%
|
(106)
+5%
|
(113)
-7%
|
(131)
-16%
|
(151)
-15%
|
(171)
-13%
|
(290)
-70%
|
(277)
+5%
|
69
N/A
|
21
-70%
|
(23)
N/A
|
(42)
-81%
|
(191)
-358%
|
(210)
-10%
|
|
| EPS (Diluted) |
-276.49
N/A
|
-252.5
+9%
|
-223.5
+11%
|
-192.5
+14%
|
-221.99
-15%
|
-227
-2%
|
-218
+4%
|
-222
-2%
|
-185
+17%
|
-183.49
+1%
|
-180.5
+2%
|
-136
+25%
|
-159.49
-17%
|
-183.99
-15%
|
-191.5
-4%
|
-269.5
-41%
|
-308.99
-15%
|
-333.99
-8%
|
-367.5
-10%
|
-360.49
+2%
|
-273
+24%
|
-231.99
+15%
|
-223.99
+3%
|
-223.5
+0%
|
-335
-50%
|
-379.5
-13%
|
-435.99
-15%
|
-487.99
-12%
|
-543.37
-11%
|
-569.5
-5%
|
-556.5
+2%
|
-617
-11%
|
-16.67
+97%
|
-653.99
-3 823%
|
-678.99
-4%
|
-666.5
+2%
|
-17.18
+97%
|
-695
-3 945%
|
-753.49
-8%
|
-760
-1%
|
-19.94
+97%
|
-746.99
-3 646%
|
-744.5
+0%
|
-782.88
-5%
|
-19.54
+98%
|
-20.78
-6%
|
-20.91
-1%
|
-23.26
-11%
|
-23.28
0%
|
-23.15
+1%
|
-21.95
+5%
|
-18.55
+15%
|
-18.12
+2%
|
-15.92
+12%
|
-14.45
+9%
|
-13.7
+5%
|
-14.62
-7%
|
-17.01
-16%
|
-19.56
-15%
|
-22.12
-13%
|
-37.6
-70%
|
-35.84
+5%
|
8.92
N/A
|
2.72
-70%
|
-2.96
N/A
|
-5.38
-82%
|
-24.68
-359%
|
-27.15
-10%
|
|