Watchlist Manager

Watchlist

Price: 17.06 BRL -2.96% Market Closed

Market Cap: R$5.4B

V	Vulcabras SA BOVESPA:VULC3	BR
E	EuroSports Global Ltd SGX:5G1	SG

Income Statement

Currency: BRL

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	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-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	38	12	32	48	0	59	0	0	58	15	28	47	59	61	67	70	87	102	109	117	108	98	93	86	91	90	90	89	86	87	88	92	73	69	67	62	81	74	62	48	32	20	0	0	3	2	4	4	3	4	6	10	15	0	0	13	30	27	40	41	44	48	50	53	53	0	0	0	0	0	0	0	0
Revenue	151 N/A	160 +7%	174 +8%	181 +4%	187 +3%	193 +3%	202 +5%	226 +12%	249 +10%	278 +11%	295 +6%	324 +10%	330 +2%	331 +1%	348 +5%	346 -1%	358 +4%	374 +5%	396 +6%	445 +12%	455 +2%	463 +2%	761 +64%	994 +31%	1 241 +25%	1 550 +25%	1 597 +3%	1 629 +2%	1 595 -2%	1 554 -3%	1 500 -3%	1 597 +6%	1 660 +4%	1 776 +7%	1 930 +9%	1 953 +1%	1 976 +1%	1 849 -6%	1 661 -10%	1 529 -8%	1 511 -1%	1 515 +0%	1 555 +3%	1 483 -5%	1 391 -6%	1 351 -3%	1 287 -5%	1 327 +3%	1 326 0%	1 319 -1%	1 312 -1%	1 267 -3%	1 265 0%	1 284 +2%	1 299 +1%	966 -26%	933 -3%	865 -7%	816 -6%	1 134 +39%	1 179 +4%	1 220 +4%	1 256 +3%	1 263 +1%	1 259 0%	1 231 -2%	1 210 -2%	1 249 +3%	1 257 +1%	1 303 +4%	1 340 +3%	1 360 +1%	1 299 -4%	1 071 -18%	1 094 +2%	1 179 +8%	1 252 +6%	1 553 +24%	1 706 +10%	1 867 +9%	2 033 +9%	2 290 +13%	2 418 +6%	2 537 +5%	2 630 +4%	2 697 +3%	2 765 +3%	2 818 +2%	2 844 +1%	2 881 +1%	2 934 +2%	3 049 +4%	3 153 +3%	3 286 +4%	3 457 +5%	3 560 +3%
Gross Profit
Cost of Revenue	(84)	(88)	(99)	(106)	(113)	(123)	(129)	(139)	(148)	(160)	(161)	(185)	(185)	(181)	(196)	(191)	(194)	(209)	(217)	(236)	(241)	(241)	(399)	(543)	(688)	(867)	(928)	(994)	(1 011)	(1 044)	(1 058)	(1 097)	(1 154)	(1 216)	(1 295)	(1 351)	(1 372)	(1 391)	(1 306)	(1 320)	(1 311)	(1 246)	(1 269)	(1 145)	(1 089)	(1 060)	(1 005)	(1 051)	(1 049)	(1 038)	(1 015)	(925)	(899)	(899)	(921)	(678)	(648)	(586)	(527)	(742)	(760)	(771)	(783)	(784)	(787)	(781)	(776)	(802)	(808)	(841)	(872)	(892)	(856)	(713)	(730)	(799)	(878)	(1 068)	(1 158)	(1 234)	(1 312)	(1 469)	(1 551)	(1 640)	(1 671)	(1 686)	(1 694)	(1 695)	(1 693)	(1 694)	(1 708)	(1 770)	(1 832)	(1 924)	(2 037)	(2 099)
Gross Profit	67 N/A	72 +8%	75 +3%	75 N/A	74 -1%	70 -5%	73 +3%	87 +19%	101 +16%	118 +17%	134 +14%	139 +4%	145 +4%	150 +4%	152 +1%	155 +2%	164 +6%	165 +1%	178 +8%	209 +17%	214 +2%	222 +4%	362 +63%	451 +24%	553 +23%	684 +24%	669 -2%	635 -5%	584 -8%	510 -13%	442 -13%	500 +13%	506 +1%	560 +11%	635 +13%	602 -5%	604 +0%	457 -24%	356 -22%	209 -41%	200 -5%	269 +35%	286 +6%	339 +19%	302 -11%	291 -4%	282 -3%	276 -2%	277 +0%	281 +1%	296 +6%	342 +15%	366 +7%	385 +5%	379 -2%	287 -24%	285 -1%	279 -2%	289 +4%	393 +36%	418 +7%	449 +7%	472 +5%	479 +1%	472 -2%	451 -5%	433 -4%	447 +3%	448 +0%	462 +3%	468 +1%	468 0%	442 -5%	358 -19%	364 +2%	381 +5%	374 -2%	485 +30%	549 +13%	633 +15%	721 +14%	821 +14%	867 +6%	897 +3%	960 +7%	1 011 +5%	1 071 +6%	1 123 +5%	1 151 +2%	1 187 +3%	1 226 +3%	1 278 +4%	1 320 +3%	1 362 +3%	1 420 +4%	1 461 +3%
Operating Income
Operating Expenses	(63)	(74)	(90)	(112)	(114)	(104)	(91)	(98)	(107)	(120)	(115)	(131)	(136)	(137)	(149)	(135)	(141)	(150)	(157)	(175)	(176)	(178)	(291)	(355)	(444)	(498)	(436)	(414)	(375)	(362)	(367)	(317)	(274)	(296)	(327)	(415)	(431)	(439)	(422)	(454)	(467)	(475)	(483)	(447)	(423)	(368)	(318)	(293)	(293)	(309)	(315)	(309)	(297)	(283)	(270)	(250)	(246)	(239)	(244)	(273)	(276)	(254)	(252)	(245)	(247)	(265)	(277)	(287)	(295)	(308)	(310)	(317)	(310)	(286)	(283)	(286)	(267)	(274)	(277)	(376)	(368)	(429)	(475)	(509)	(528)	(550)	(573)	(584)	(612)	(644)	(664)	(704)	(733)	(659)	(693)	(712)
Selling, General & Administrative	(45)	(48)	(49)	(61)	(58)	(57)	(62)	(62)	(69)	(76)	(79)	(98)	(101)	(106)	(114)	(100)	(107)	(118)	(124)	(151)	(156)	(161)	(250)	(322)	(387)	(455)	(437)	(414)	(392)	(380)	(379)	(394)	(411)	(431)	(463)	(451)	(455)	(459)	(436)	(462)	(471)	(467)	(457)	(420)	(396)	(365)	(330)	(307)	(304)	(306)	(313)	(311)	(302)	(297)	(294)	(245)	(235)	(218)	(207)	(260)	(262)	(262)	(263)	(254)	(256)	(254)	(260)	(276)	(291)	(308)	(319)	(308)	(308)	(278)	(273)	(287)	(304)	(352)	(389)	(364)	(442)	(472)	(478)	(491)	(514)	(525)	(551)	(570)	(601)	(639)	(682)	(736)	(766)	(803)	(837)	(852)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(16)	(4)	(7)	(12)	(17)	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	(8)	(3)	0	(6)	(13)	(9)	(11)	(10)	(10)	0	0	0	(16)	0	0	(4)	(16)	(13)	(17)	(17)	(17)	0	0	0	0	0	0	0	0
Other Operating Expenses	(18)	(26)	(41)	(52)	(56)	(47)	(29)	(37)	(38)	(44)	(36)	(33)	(35)	(31)	(35)	(35)	(34)	(32)	(32)	(24)	(19)	(17)	(40)	(17)	(54)	(35)	14	17	17	18	11	77	137	135	137	36	24	20	14	7	4	(9)	(26)	(28)	(27)	(2)	12	14	11	(3)	(2)	2	6	14	24	(4)	(11)	(21)	(37)	(12)	(14)	9	12	9	9	(11)	(17)	(4)	(1)	(0)	15	4	7	3	(0)	10	37	78	111	4	74	44	7	(2)	(2)	(7)	(4)	3	(11)	(4)	18	32	33	144	144	140
Operating Income	4 N/A	(2) N/A	(16) -940%	(38) -140%	(40) -7%	(33) +17%	(18) +46%	(12) +35%	(7) +44%	(2) +66%	19 N/A	8 -56%	9 +15%	13 +41%	3 -76%	19 +523%	23 +18%	15 -35%	22 +46%	34 +57%	39 +13%	45 +15%	71 +60%	96 +35%	109 +13%	186 +71%	233 +25%	221 -5%	209 -6%	148 -29%	75 -49%	183 +145%	232 +27%	264 +14%	309 +17%	187 -40%	174 -7%	18 -90%	(66) N/A	(245) -272%	(268) -9%	(206) +23%	(197) +4%	(109) +45%	(121) -11%	(77) +37%	(36) +54%	(17) +53%	(15) +10%	(28) -85%	(19) +32%	33 N/A	69 +107%	102 +48%	108 +6%	38 -65%	39 +3%	40 +1%	46 +15%	120 +164%	143 +19%	196 +37%	221 +13%	234 +6%	225 -4%	186 -18%	156 -16%	160 +2%	153 -4%	154 +1%	158 +2%	151 -4%	132 -13%	72 -46%	81 +12%	94 +17%	107 +14%	211 +96%	271 +29%	258 -5%	353 +37%	393 +11%	393 0%	388 -1%	431 +11%	461 +7%	499 +8%	539 +8%	539 0%	544 +1%	561 +3%	574 +2%	587 +2%	703 +20%	727 +3%	749 +3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(20)	(10)	(15)	(31)	(40)	(38)	(22)	(4)	(51)	0	(26)	(48)	(48)	(61)	(61)	(58)	(70)	(85)	(93)	(108)	(102)	(95)	(94)	(88)	(91)	(93)	(92)	(86)	(82)	(83)	(82)	(94)	(108)	(88)	(72)	(59)	(30)	(29)	(39)	(20)	(15)	(10)	9	11	7	6	(0)	(0)	5	10	9	4	(25)	(37)	(18)	(1)	33	13	(12)	(26)	56	62	72	75	12	12	13	30	29	30	144	125	105
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	(1)	0	0	0	1	0	0	0	0	0	0	0	4	0	0	0	1	0	2	4	7	8	8	7	4	3	3	3	2	2	(1)	(2)	(2)	(1)	(0)	(3)	(4)	(6)	(4)	(2)	(2)	(2)	(2)	(2)	(1)	(2)	(1)	(9)	(13)	(57)	(61)	(56)	(53)	0	9	65	11	(0)	(8)	50	34	36	38	(5)	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	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	1	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	3	4	3	(2)	(2)	(2)	0	4	5	5	0	1	2	2	5	1	1	0	(1)	(0)	(4)	(3)	(6)	(5)	(5)	(5)	(6)	(1)	0	0	5	0	(102)	(111)	(107)	(26)	(25)	(28)	(30)	(34)	(37)	(41)	(46)	(39)	(34)	(22)	(26)	(26)	(27)	(30)	(31)	(31)	(30)	(31)	(18)	12	4	(3)	(15)	(50)	(50)	(39)	(36)	(26)	(15)	(14)	(13)	(12)	(11)	(9)	(9)	0	2	1	2	23	24	26	27	(18)	0	0	(4)	(10)	(6)	(5)	(4)	(9)	(6)	(8)	(4)	0	0	0	0	0
Pre-Tax Income	7 N/A	2 -68%	(13) N/A	(39) -205%	(42) -8%	(35) +16%	(18) +50%	(8) +57%	(2) +79%	3 N/A	19 +545%	9 -51%	11 +18%	15 +38%	8 -49%	20 +168%	24 +16%	15 -38%	21 +44%	34 +60%	35 +4%	41 +17%	66 +60%	71 +8%	93 +30%	165 +79%	197 +19%	180 -9%	172 -4%	126 -26%	75 -41%	132 +77%	131 -1%	127 -3%	154 +21%	113 -27%	92 -19%	(71) N/A	(154) -117%	(349) -127%	(389) -11%	(341) +12%	(350) -3%	(246) +30%	(244) +1%	(185) +24%	(142) +23%	(126) +11%	(132) -5%	(147) -11%	(133) +10%	(76) +42%	(43) +44%	(9) +80%	(5) +47%	(60) -1 209%	(47) +22%	(37) +22%	(29) +21%	37 N/A	61 +65%	112 +85%	160 +43%	191 +19%	198 +4%	180 -9%	152 -15%	154 +1%	146 -5%	143 -2%	148 +3%	147 -1%	131 -11%	25 -81%	26 +2%	36 +42%	42 +15%	219 +425%	305 +39%	338 +11%	377 +12%	381 +1%	354 -7%	485 +37%	521 +8%	564 +8%	608 +8%	538 -12%	545 +1%	549 +1%	588 +7%	603 +3%	617 +2%	848 +37%	853 +1%	854 +0%
Net Income
Tax Provision	(1)	(1)	(1)	0	0	0	0	(0)	(1)	(2)	(8)	(9)	(9)	(10)	(5)	(7)	8	9	6	(3)	(19)	(20)	(35)	(47)	(47)	(56)	(43)	(6)	(4)	9	21	5	8	6	1	8	8	29	35	33	33	(47)	(52)	(62)	(64)	(5)	(5)	(0)	(0)	(2)	(7)	4	(1)	(6)	(5)	(1)	2	7	11	(1)	(1)	(1)	(3)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(4)	(4)	(5)	(5)	(3)	(5)	(4)	(15)	(18)	(24)	(24)	(15)	(17)	(15)	(22)	(29)	(44)	(43)	(45)	(49)	(42)	(33)	(30)	(47)	323	311
Income from Continuing Operations	6	1	(14)	(39)	(42)	(35)	(18)	(8)	(3)	1	11	0	2	5	2	14	32	24	27	31	17	21	31	24	45	110	154	173	168	136	96	137	139	133	155	121	99	(42)	(118)	(316)	(355)	(387)	(402)	(308)	(307)	(190)	(147)	(127)	(133)	(149)	(140)	(73)	(44)	(15)	(10)	(61)	(45)	(29)	(18)	36	60	111	157	189	196	178	151	152	145	142	144	143	126	20	22	32	37	204	287	314	353	365	337	470	500	535	564	495	500	501	545	570	587	801	1 176	1 165
Income to Minority Interest	0	0	0	0	0	0	0	(0)	(0)	(0)	0	(0)	0	(0)	(0)	0	0	0	0	0	0	0	(9)	0	(37)	(37)	(28)	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	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	(0)	(0)
Net Income (Common)	6 N/A	1 -84%	(14) N/A	(39) -181%	(42) -8%	(35) +16%	(18) +50%	(8) +55%	(3) +65%	1 N/A	11 +1 213%	0 -97%	2 +600%	5 +124%	2 -53%	14 +532%	32 +129%	24 -25%	27 +14%	31 +13%	17 -46%	21 +29%	22 +1%	(12) N/A	9 N/A	73 +750%	127 +73%	173 +37%	168 -3%	136 -19%	96 -30%	137 +43%	139 +2%	134 -4%	155 +16%	121 -22%	99 -18%	(42) N/A	(118) -181%	(316) -168%	(355) -12%	(387) -9%	(402) -4%	(308) +23%	(307) +0%	(190) +38%	(147) +23%	(127) +14%	(133) -5%	(149) -12%	(140) +6%	(73) +48%	(44) +40%	(15) +66%	(10) +34%	(50) -409%	(34) +31%	(19) +46%	(7) +63%	36 N/A	60 +67%	111 +86%	157 +42%	189 +20%	196 +4%	178 -9%	151 -15%	152 +1%	145 -5%	142 -2%	144 +2%	143 -1%	126 -12%	21 -84%	22 +8%	32 +43%	37 +18%	204 +448%	287 +41%	314 +9%	353 +13%	365 +3%	337 -8%	470 +40%	500 +6%	535 +7%	564 +6%	495 -12%	500 +1%	501 +0%	545 +9%	570 +4%	587 +3%	801 +36%	1 176 +47%	1 165 -1%
EPS (Diluted)	0.1 N/A	0.02 -80%	-0.22 N/A	-0.65 -195%	-0.69 -6%	-0.58 +16%	-0.29 +50%	-0.13 +55%	-0.05 +62%	0.01 N/A	0.16 +1 500%	0 N/A	0.03 N/A	0.07 +133%	0.03 -57%	0.2 +567%	0.46 +130%	0.34 -26%	0.39 +15%	0.44 +13%	0.23 -48%	0.3 +30%	0.3 N/A	-0.17 N/A	0.12 N/A	1.04 +767%	1.81 +74%	2.47 +36%	2.39 -3%	1.94 -19%	1.37 -29%	1.96 +43%	1.98 +1%	1.88 -5%	2.22 +18%	1.73 -22%	1.42 -18%	-0.6 N/A	-1.69 -182%	-4.51 -167%	-5.08 -13%	-5.53 -9%	-5.74 -4%	-4.4 +23%	-4.39 +0%	-2.72 +38%	-2.06 +24%	-1.08 +48%	-0.71 +34%	-0.8 -13%	-0.75 +6%	-0.39 +48%	-0.23 +41%	-0.07 +70%	-0.05 +29%	-0.26 -420%	-0.18 +31%	-0.09 +50%	-0.03 +67%	0.19 N/A	0.32 +68%	0.6 +87%	0.85 +42%	0.96 +13%	0.79 -18%	0.72 -9%	0.63 -12%	0.62 -2%	0.58 -6%	0.57 -2%	0.58 +2%	0.58 N/A	0.51 -12%	0.08 -84%	0.09 +12%	0.13 +44%	0.14 +8%	0.82 +486%	1.15 +40%	1.25 +9%	1.42 +14%	1.47 +4%	1.36 -7%	1.79 +32%	2.02 +13%	2.16 +7%	2.28 +6%	1.88 -18%	1.9 +1%	1.86 -2%	2.02 +9%	1.99 -1%	2.04 +3%	2.78 +36%	4.07 +46%	4.25 +4%

Income Statement Balance Sheet Cash Flow Statement

Vulcabras SA
BOVESPA:VULC3

Income Statement

Earnings Waterfall
Vulcabras SA

Income Statement
Vulcabras SA

See Also

Company

Help

Tools

Stocks

Vulcabras SA BOVESPA:VULC3

Income Statement

Earnings Waterfall Vulcabras SA

Income Statement Vulcabras SA

See Also

Company

Help

Tools

Stocks

Vulcabras SA
BOVESPA:VULC3

Earnings Waterfall
Vulcabras SA

Income Statement
Vulcabras SA