Lavoro Ltd
NASDAQ:LVRO
Income Statement
Earnings Waterfall
Lavoro Ltd
Revenue
|
9.3B
BRL
|
Cost of Revenue
|
-7.9B
BRL
|
Gross Profit
|
1.4B
BRL
|
Operating Expenses
|
-1.6B
BRL
|
Operating Income
|
-196.4m
BRL
|
Other Expenses
|
-355.1m
BRL
|
Net Income
|
-551.6m
BRL
|
Income Statement
Lavoro Ltd
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
0
N/A
|
0
N/A
|
7 747
N/A
|
0
N/A
|
5 506
N/A
|
8 032
+46%
|
9 347
+16%
|
11 713
+25%
|
9 273
-21%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
0
|
0
|
(6 421)
|
0
|
(4 381)
|
(6 534)
|
(7 617)
|
(9 689)
|
(7 864)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
1 325
N/A
|
0
N/A
|
1 125
N/A
|
1 499
+33%
|
1 731
+15%
|
2 024
+17%
|
1 409
-30%
|
|
Operating Income | ||||||||||
Operating Expenses |
(1)
|
(1)
|
(984)
|
(5)
|
(591)
|
(1 227)
|
(1 504)
|
(1 834)
|
(1 606)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1 022)
|
(5)
|
(623)
|
(926)
|
(1 228)
|
(1 558)
|
(1 320)
|
|
Other Operating Expenses |
0
|
0
|
38
|
0
|
32
|
(301)
|
(276)
|
(275)
|
(286)
|
|
Operating Income |
(1)
N/A
|
(1)
-80%
|
342
N/A
|
(5)
N/A
|
534
N/A
|
272
-49%
|
227
-17%
|
190
-16%
|
(196)
N/A
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
9
|
11
|
310
|
10
|
(38)
|
(16)
|
(112)
|
(87)
|
(33)
|
|
Non-Reccuring Items |
0
|
0
|
18
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
|
Total Other Income |
(1)
|
0
|
(529)
|
0
|
(276)
|
(453)
|
(505)
|
(650)
|
(573)
|
|
Pre-Tax Income |
7
N/A
|
9
+37%
|
140
+1 432%
|
5
-96%
|
221
+3 926%
|
(197)
N/A
|
(391)
-98%
|
(547)
-40%
|
(804)
-47%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
0
|
(33)
|
0
|
41
|
70
|
172
|
258
|
259
|
|
Income from Continuing Operations |
7
|
9
|
108
|
5
|
261
|
(127)
|
(219)
|
(290)
|
(544)
|
|
Income to Minority Interest |
0
|
0
|
(30)
|
0
|
(55)
|
(56)
|
(42)
|
(38)
|
(7)
|
|
Net Income (Common) |
7
N/A
|
9
+37%
|
78
+753%
|
5
-93%
|
207
+3 678%
|
(183)
N/A
|
(261)
-42%
|
(327)
-26%
|
(552)
-69%
|
|
EPS (Diluted) |
0.3
N/A
|
0.41
+37%
|
0.67
+63%
|
0.24
-64%
|
1.77
+638%
|
-1.56
N/A
|
-2.24
-44%
|
-2.9
-29%
|
-4.77
-64%
|