Bioceres Crop Solutions Corp
NASDAQ:BIOX
Income Statement
Earnings Waterfall
Bioceres Crop Solutions Corp
Revenue
|
452m
USD
|
Cost of Revenue
|
-261m
USD
|
Gross Profit
|
190.9m
USD
|
Operating Expenses
|
-136.2m
USD
|
Operating Income
|
54.8m
USD
|
Other Expenses
|
-32.8m
USD
|
Net Income
|
21.9m
USD
|
Income Statement
Bioceres Crop Solutions Corp
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 |
134
N/A
|
129
-3%
|
145
+12%
|
142
-2%
|
160
+13%
|
167
+4%
|
167
0%
|
174
+4%
|
172
-1%
|
178
+3%
|
164
-8%
|
174
+6%
|
207
+19%
|
231
+12%
|
274
+19%
|
306
+12%
|
328
+7%
|
389
+18%
|
391
+0%
|
415
+6%
|
415
+0%
|
405
-3%
|
452
+12%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(77)
|
(72)
|
(77)
|
(76)
|
(87)
|
(93)
|
(93)
|
(97)
|
(94)
|
(96)
|
(88)
|
(94)
|
(119)
|
(134)
|
(164)
|
(189)
|
(208)
|
(246)
|
(250)
|
(240)
|
(235)
|
(231)
|
(261)
|
|
Gross Profit |
56
N/A
|
58
+2%
|
68
+17%
|
67
-1%
|
73
+10%
|
74
+1%
|
74
N/A
|
77
+4%
|
79
+2%
|
82
+4%
|
76
-8%
|
79
+5%
|
88
+11%
|
98
+11%
|
110
+13%
|
117
+6%
|
120
+2%
|
142
+19%
|
141
-1%
|
175
+24%
|
180
+3%
|
173
-4%
|
191
+10%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(39)
|
(36)
|
(35)
|
(36)
|
(43)
|
(35)
|
(46)
|
(47)
|
(43)
|
(44)
|
(45)
|
(46)
|
(54)
|
(61)
|
(70)
|
(80)
|
(88)
|
(104)
|
(115)
|
(121)
|
(127)
|
(132)
|
(136)
|
|
Selling, General & Administrative |
(33)
|
(32)
|
(30)
|
(32)
|
(37)
|
(39)
|
(39)
|
(39)
|
(36)
|
(38)
|
(38)
|
(40)
|
(44)
|
(50)
|
(57)
|
(65)
|
(73)
|
(88)
|
(95)
|
(99)
|
(102)
|
(103)
|
0
|
|
Research & Development |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
0
|
|
Depreciation & Amortization |
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(10)
|
(13)
|
(15)
|
(17)
|
(17)
|
0
|
|
Other Operating Expenses |
1
|
1
|
0
|
0
|
0
|
11
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
2
|
1
|
(1)
|
(136)
|
|
Operating Income |
18
N/A
|
22
+21%
|
33
+53%
|
30
-8%
|
31
+2%
|
39
+27%
|
28
-28%
|
31
+9%
|
36
+17%
|
38
+6%
|
31
-18%
|
33
+8%
|
35
+4%
|
36
+5%
|
41
+12%
|
38
-7%
|
32
-14%
|
38
+19%
|
26
-33%
|
54
+111%
|
52
-4%
|
42
-21%
|
55
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(19)
|
(43)
|
(42)
|
(40)
|
(16)
|
(31)
|
(32)
|
(27)
|
(18)
|
(16)
|
(14)
|
(17)
|
(20)
|
(19)
|
(16)
|
(18)
|
(17)
|
(19)
|
(23)
|
(22)
|
(23)
|
(24)
|
(24)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
5
|
3
|
1
|
1
|
1
|
|
Total Other Income |
(24)
|
(9)
|
(2)
|
(19)
|
(24)
|
(22)
|
(23)
|
(11)
|
(12)
|
(11)
|
(16)
|
(12)
|
(7)
|
(1)
|
(5)
|
(4)
|
(8)
|
(7)
|
(7)
|
(9)
|
(11)
|
(10)
|
(6)
|
|
Pre-Tax Income |
(25)
N/A
|
(30)
-19%
|
(11)
+64%
|
(29)
-161%
|
(9)
+67%
|
(14)
-49%
|
(16)
-15%
|
4
N/A
|
6
+49%
|
12
+92%
|
2
-85%
|
6
+206%
|
11
+91%
|
20
+89%
|
24
+20%
|
21
-10%
|
14
-34%
|
18
+29%
|
1
-95%
|
26
+2 490%
|
19
-26%
|
8
-58%
|
25
+217%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
11
|
13
|
0
|
0
|
(7)
|
(7)
|
(3)
|
(4)
|
(2)
|
(6)
|
(7)
|
(8)
|
(14)
|
(15)
|
(15)
|
(19)
|
(18)
|
(20)
|
(17)
|
(7)
|
1
|
6
|
(2)
|
|
Income from Continuing Operations |
(14)
|
(17)
|
(11)
|
(28)
|
(16)
|
(21)
|
(19)
|
(0)
|
4
|
6
|
(5)
|
(2)
|
(4)
|
5
|
8
|
2
|
(4)
|
(2)
|
(16)
|
19
|
20
|
14
|
23
|
|
Income to Minority Interest |
3
|
5
|
3
|
2
|
(2)
|
(2)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(5)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
|
Net Income (Common) |
(11)
N/A
|
(13)
-16%
|
(8)
+38%
|
(26)
-229%
|
(18)
+30%
|
(23)
-24%
|
(18)
+20%
|
0
N/A
|
3
N/A
|
3
N/A
|
(7)
N/A
|
(5)
+26%
|
(7)
-28%
|
1
N/A
|
4
+311%
|
(2)
N/A
|
(7)
-350%
|
(8)
-6%
|
(19)
-153%
|
15
N/A
|
19
+22%
|
14
-28%
|
22
+61%
|
|
EPS (Diluted) |
-0.39
N/A
|
-0.35
+10%
|
-0.22
+37%
|
-0.88
-300%
|
-0.6
+32%
|
-0.63
-5%
|
-0.5
+21%
|
-0.01
+98%
|
0.09
N/A
|
0.09
N/A
|
-0.2
N/A
|
-0.14
+30%
|
-0.18
-29%
|
0.03
N/A
|
0.09
+200%
|
-0.04
N/A
|
-0.17
-325%
|
-0.12
+29%
|
-0.31
-158%
|
0.24
N/A
|
0.3
+25%
|
0.22
-27%
|
0.35
+59%
|