Watchlist Manager

Watchlist

Price: 10.04 BRL

Updated:

Income Statement

Operating Income

Revenue	8.1B BRL
Cost of Revenue	-6.9B BRL
Gross Profit	1.2B BRL
Operating Expenses	-658.5m BRL
Operating Income	551.6m BRL
Other Expenses	74.8m BRL
Net Income	626.3m BRL

Currency: BRL

		Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023
Revenue
Revenue		3 112 N/A	3 415 +10%	3 829 +12%	4 705 +23%	5 339 +13%	5 843 +9%	6 135 +5%	6 365 +4%	6 886 +8%	7 417 +8%	7 680 +4%	8 126 +6%
Gross Profit
Cost of Revenue		(2 612)	(2 860)	(3 208)	(4 022)	(4 638)	(5 091)	(5 316)	(5 517)	(5 843)	(6 272)	(6 604)	(6 916)
Gross Profit		500 N/A	555 +11%	621 +12%	684 +10%	701 +3%	752 +7%	820 +9%	848 +3%	1 043 +23%	1 145 +10%	1 076 -6%	1 210 +12%
Operating Income
Operating Expenses		(173)	(197)	(220)	(258)	(347)	(402)	(431)	(473)	(506)	(543)	(588)	(658)
Selling, General & Administrative		(198)	(217)	(247)	(290)	(376)	(432)	(462)	(497)	(530)	(570)	(612)	(689)
Other Operating Expenses		25	20	28	32	28	30	31	24	25	27	25	31
Operating Income		327 N/A	358 +9%	402 +12%	426 +6%	354 -17%	350 -1%	388 +11%	375 -3%	538 +43%	602 +12%	489 -19%	552 +13%
Pre-Tax Income
Interest Income Expense		(35)	(17)	39	16	59	96	63	75	39	(11)	(1)	(49)
Total Other Income		(37)	(39)	(37)	(39)	(33)	(59)	(44)	(39)	(37)	(9)	(8)	(9)
Pre-Tax Income		255 N/A	302 +18%	405 +34%	403 0%	380 -6%	387 +2%	407 +5%	412 +1%	540 +31%	582 +8%	480 -18%	494 +3%
Net Income
Tax Provision		(9)	(8)	(31)	(28)	50	49	36	102	31	35	93	128
Income from Continuing Operations		246	294	373	375	430	436	443	514	571	618	573	622
Income to Minority Interest		0	0	0	0	0	0	0	0	0	1	3	4
Net Income (Common)		246 N/A	294 +19%	373 +27%	375 +0%	430 +15%	436 +1%	443 +2%	514 +16%	571 +11%	619 +8%	576 -7%	626 +9%
EPS (Diluted)		0.5 N/A	0.6 +20%	0.76 +27%	0.76 N/A	0.87 +14%	0.88 +1%	0.9 +2%	1.04 +16%	1.14 +10%	1.22 +7%	1.14 -7%	1.23 +8%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 140,400+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.