Valid Solucoes SA
BOVESPA:VLID3
Income Statement
Earnings Waterfall
Valid Solucoes SA
Revenue
|
2.3B
BRL
|
Cost of Revenue
|
-1.4B
BRL
|
Gross Profit
|
822.8m
BRL
|
Operating Expenses
|
-376.3m
BRL
|
Operating Income
|
446.6m
BRL
|
Other Expenses
|
-233.3m
BRL
|
Net Income
|
213.3m
BRL
|
Income Statement
Valid Solucoes SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 175
N/A
|
1 208
+3%
|
1 227
+2%
|
1 254
+2%
|
1 296
+3%
|
1 357
+5%
|
1 441
+6%
|
1 550
+8%
|
1 637
+6%
|
1 720
+5%
|
1 779
+3%
|
1 753
-1%
|
1 724
-2%
|
1 639
-5%
|
1 593
-3%
|
1 580
-1%
|
1 574
0%
|
1 602
+2%
|
1 632
+2%
|
1 699
+4%
|
1 734
+2%
|
1 775
+2%
|
1 816
+2%
|
1 906
+5%
|
2 008
+5%
|
2 045
+2%
|
1 996
-2%
|
1 949
-2%
|
1 939
-1%
|
1 965
+1%
|
1 953
-1%
|
1 852
-5%
|
1 616
-13%
|
1 863
+15%
|
2 365
+27%
|
2 440
+3%
|
1 879
-23%
|
2 409
+28%
|
2 039
-15%
|
2 101
+3%
|
2 256
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(873)
|
(894)
|
(898)
|
(910)
|
(939)
|
(982)
|
(1 037)
|
(1 131)
|
(1 207)
|
(1 278)
|
(1 333)
|
(1 309)
|
(1 277)
|
(1 222)
|
(1 204)
|
(1 206)
|
(1 221)
|
(1 225)
|
(1 237)
|
(1 284)
|
(1 311)
|
(1 359)
|
(1 410)
|
(1 484)
|
(1 567)
|
(1 610)
|
(1 612)
|
(1 592)
|
(1 596)
|
(1 619)
|
(1 518)
|
(1 398)
|
(1 125)
|
(1 315)
|
(1 628)
|
(1 652)
|
(1 210)
|
(1 532)
|
(1 288)
|
(1 335)
|
(1 433)
|
|
Gross Profit |
302
N/A
|
314
+4%
|
329
+5%
|
344
+5%
|
357
+4%
|
375
+5%
|
404
+8%
|
419
+4%
|
431
+3%
|
441
+2%
|
446
+1%
|
444
0%
|
447
+1%
|
417
-7%
|
389
-7%
|
373
-4%
|
354
-5%
|
377
+7%
|
396
+5%
|
415
+5%
|
423
+2%
|
415
-2%
|
406
-2%
|
422
+4%
|
441
+4%
|
435
-1%
|
384
-12%
|
357
-7%
|
343
-4%
|
346
+1%
|
435
+26%
|
454
+4%
|
491
+8%
|
548
+11%
|
737
+35%
|
789
+7%
|
670
-15%
|
877
+31%
|
750
-14%
|
765
+2%
|
823
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(171)
|
(180)
|
(179)
|
(160)
|
(172)
|
(183)
|
(204)
|
(228)
|
(243)
|
(228)
|
(276)
|
(286)
|
(299)
|
(326)
|
(253)
|
(238)
|
(222)
|
(204)
|
(228)
|
(237)
|
(239)
|
(241)
|
(250)
|
(256)
|
(273)
|
(269)
|
(264)
|
(263)
|
(308)
|
(451)
|
(402)
|
(503)
|
(287)
|
(339)
|
(384)
|
(408)
|
(315)
|
(462)
|
(385)
|
(379)
|
(376)
|
|
Selling, General & Administrative |
(134)
|
(142)
|
(145)
|
(150)
|
(157)
|
(168)
|
(182)
|
(199)
|
(216)
|
(232)
|
(245)
|
(251)
|
(265)
|
(253)
|
(238)
|
(226)
|
(203)
|
(204)
|
(207)
|
(220)
|
(222)
|
(224)
|
(232)
|
(235)
|
(252)
|
(254)
|
(251)
|
(251)
|
(274)
|
(284)
|
(316)
|
(310)
|
(263)
|
(301)
|
(359)
|
(378)
|
(292)
|
(380)
|
(315)
|
(314)
|
(360)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(12)
|
(15)
|
(18)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
0
|
(11)
|
(15)
|
(11)
|
(18)
|
(18)
|
(14)
|
(18)
|
(14)
|
(14)
|
(14)
|
|
Other Operating Expenses |
(37)
|
(37)
|
(34)
|
(9)
|
(15)
|
(16)
|
(22)
|
(29)
|
(26)
|
4
|
(31)
|
(37)
|
(34)
|
(73)
|
(16)
|
(12)
|
(19)
|
1
|
(21)
|
(16)
|
(7)
|
(4)
|
(3)
|
(3)
|
(10)
|
(3)
|
(0)
|
2
|
(20)
|
(151)
|
(86)
|
(181)
|
(9)
|
(27)
|
(7)
|
(12)
|
(8)
|
(63)
|
(55)
|
(50)
|
(2)
|
|
Operating Income |
131
N/A
|
134
+3%
|
150
+11%
|
185
+23%
|
185
+0%
|
191
+4%
|
200
+5%
|
191
-5%
|
188
-2%
|
213
+13%
|
170
-20%
|
158
-7%
|
147
-7%
|
91
-38%
|
136
+49%
|
136
-1%
|
131
-3%
|
173
+32%
|
168
-3%
|
179
+7%
|
185
+3%
|
174
-6%
|
156
-11%
|
166
+7%
|
168
+1%
|
167
-1%
|
120
-28%
|
94
-21%
|
35
-63%
|
(105)
N/A
|
33
N/A
|
(49)
N/A
|
205
N/A
|
209
+2%
|
353
+69%
|
381
+8%
|
355
-7%
|
416
+17%
|
366
-12%
|
386
+6%
|
447
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(13)
|
(22)
|
(33)
|
(31)
|
(25)
|
(27)
|
(1)
|
(5)
|
(27)
|
(24)
|
(48)
|
(40)
|
(32)
|
(36)
|
(30)
|
(33)
|
(26)
|
(29)
|
(37)
|
(47)
|
(54)
|
(55)
|
(57)
|
(49)
|
(62)
|
(58)
|
(67)
|
(66)
|
(60)
|
(81)
|
(97)
|
159
|
(105)
|
(86)
|
(98)
|
(187)
|
(123)
|
(139)
|
(114)
|
(129)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(34)
|
(34)
|
(34)
|
(6)
|
(34)
|
(42)
|
(36)
|
(50)
|
(28)
|
(24)
|
(29)
|
(22)
|
(11)
|
(10)
|
(40)
|
(40)
|
(170)
|
(176)
|
(145)
|
(18)
|
0
|
114
|
(9)
|
(18)
|
(5)
|
(2)
|
(34)
|
8
|
(4)
|
(4)
|
(53)
|
|
Total Other Income |
0
|
(1)
|
(8)
|
(2)
|
(4)
|
5
|
4
|
3
|
(10)
|
(10)
|
(10)
|
(11)
|
(5)
|
4
|
3
|
1
|
2
|
(8)
|
(6)
|
(4)
|
18
|
19
|
17
|
16
|
(9)
|
(10)
|
(8)
|
(15)
|
(18)
|
(19)
|
(17)
|
32
|
(257)
|
(35)
|
(131)
|
(171)
|
(18)
|
(102)
|
(11)
|
(8)
|
8
|
|
Pre-Tax Income |
120
N/A
|
121
+1%
|
120
-1%
|
150
+25%
|
150
0%
|
172
+15%
|
178
+4%
|
193
+9%
|
174
-10%
|
141
-19%
|
101
-28%
|
65
-36%
|
67
+4%
|
58
-15%
|
69
+20%
|
64
-8%
|
64
+1%
|
90
+39%
|
105
+17%
|
114
+9%
|
126
+10%
|
117
-7%
|
106
-9%
|
115
+8%
|
70
-39%
|
55
-21%
|
(116)
N/A
|
(163)
-41%
|
(195)
-19%
|
(201)
-4%
|
(65)
+68%
|
(0)
+100%
|
97
N/A
|
52
-47%
|
132
+154%
|
109
-17%
|
116
+6%
|
199
+71%
|
212
+7%
|
261
+23%
|
273
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(29)
|
(32)
|
(28)
|
(43)
|
(39)
|
(49)
|
(48)
|
(57)
|
(46)
|
(36)
|
(28)
|
(4)
|
(1)
|
7
|
1
|
(9)
|
(37)
|
(49)
|
(54)
|
(55)
|
(26)
|
(23)
|
(19)
|
(20)
|
(16)
|
(15)
|
1
|
16
|
(7)
|
(4)
|
(10)
|
(19)
|
(10)
|
3
|
(20)
|
(14)
|
(19)
|
(42)
|
(39)
|
(65)
|
(63)
|
|
Income from Continuing Operations |
92
|
89
|
92
|
107
|
110
|
122
|
129
|
136
|
128
|
105
|
73
|
61
|
67
|
65
|
70
|
55
|
28
|
40
|
50
|
59
|
100
|
94
|
87
|
96
|
54
|
41
|
(114)
|
(147)
|
(202)
|
(205)
|
(75)
|
(19)
|
87
|
54
|
112
|
95
|
97
|
157
|
173
|
195
|
211
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
1
|
2
|
3
|
2
|
(1)
|
(4)
|
(3)
|
(2)
|
2
|
2
|
0
|
1
|
9
|
9
|
13
|
12
|
3
|
|
Net Income (Common) |
92
N/A
|
89
-3%
|
92
+3%
|
107
+17%
|
110
+3%
|
122
+11%
|
129
+6%
|
137
+6%
|
133
-3%
|
109
-18%
|
77
-29%
|
84
+8%
|
88
+5%
|
84
-5%
|
89
+5%
|
55
-38%
|
28
-49%
|
40
+44%
|
50
+26%
|
58
+16%
|
100
+72%
|
94
-6%
|
87
-8%
|
95
+9%
|
54
-43%
|
43
-21%
|
(112)
N/A
|
(146)
-31%
|
(202)
-39%
|
(210)
-3%
|
(79)
+62%
|
(24)
+69%
|
60
N/A
|
47
-22%
|
42
-10%
|
12
-72%
|
24
+111%
|
84
+243%
|
164
+95%
|
202
+24%
|
213
+5%
|
|
EPS (Diluted) |
1.5
N/A
|
1.45
-3%
|
1.5
+3%
|
1.75
+17%
|
1.8
+3%
|
1.99
+11%
|
2.11
+6%
|
2.21
+5%
|
2.05
-7%
|
1.53
-25%
|
1.07
-30%
|
1.17
+9%
|
1.22
+4%
|
1.18
-3%
|
1.24
+5%
|
0.76
-39%
|
0.4
-47%
|
0.56
+40%
|
0.71
+27%
|
0.83
+17%
|
1.4
+69%
|
1.33
-5%
|
1.23
-8%
|
1.35
+10%
|
0.76
-44%
|
0.61
-20%
|
-1.57
N/A
|
-2.05
-31%
|
-2.85
-39%
|
-2.87
-1%
|
-0.98
+66%
|
-0.3
+69%
|
0.76
N/A
|
0.58
-24%
|
0.52
-10%
|
0.14
-73%
|
0.3
+114%
|
1.05
+250%
|
2.06
+96%
|
2.52
+22%
|
2.67
+6%
|