StoneCo Ltd
NASDAQ:STNE
Income Statement
Earnings Waterfall
StoneCo Ltd
Revenue
|
12.2B
BRL
|
Cost of Revenue
|
-3B
BRL
|
Gross Profit
|
9.2B
BRL
|
Operating Expenses
|
-3.1B
BRL
|
Operating Income
|
6.1B
BRL
|
Other Expenses
|
-4.5B
BRL
|
Net Income
|
1.6B
BRL
|
Income Statement
StoneCo Ltd
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 |
2 066
N/A
|
2 323
+12%
|
2 576
+11%
|
2 757
+7%
|
2 838
+3%
|
3 101
+9%
|
3 307
+7%
|
3 458
+5%
|
3 404
-2%
|
3 940
+16%
|
6 130
+56%
|
7 333
+20%
|
9 023
+23%
|
10 062
+12%
|
9 915
-1%
|
10 557
+6%
|
11 208
+6%
|
11 839
+6%
|
12 182
+3%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(368)
|
(400)
|
(427)
|
(492)
|
(589)
|
(685)
|
(770)
|
(860)
|
(963)
|
(1 281)
|
(1 714)
|
(2 149)
|
(2 472)
|
(2 618)
|
(2 670)
|
(2 717)
|
(2 776)
|
(2 878)
|
(2 983)
|
|
Gross Profit |
1 697
N/A
|
1 923
+13%
|
2 149
+12%
|
2 266
+5%
|
2 249
-1%
|
2 416
+7%
|
2 537
+5%
|
2 599
+2%
|
2 441
-6%
|
2 659
+9%
|
4 416
+66%
|
5 184
+17%
|
6 551
+26%
|
7 444
+14%
|
7 246
-3%
|
7 840
+8%
|
8 432
+8%
|
8 961
+6%
|
9 199
+3%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(629)
|
(694)
|
(704)
|
(755)
|
(802)
|
(907)
|
(1 076)
|
(1 206)
|
(1 369)
|
(1 714)
|
(1 934)
|
(2 344)
|
(2 613)
|
(2 676)
|
(2 935)
|
(3 071)
|
(3 165)
|
(3 208)
|
(3 128)
|
|
Selling, General & Administrative |
(507)
|
(548)
|
(583)
|
(649)
|
(683)
|
(749)
|
(804)
|
(885)
|
(1 011)
|
(1 261)
|
(1 540)
|
(1 855)
|
(2 074)
|
(2 209)
|
(2 362)
|
(2 416)
|
(2 533)
|
(2 581)
|
(2 616)
|
|
Depreciation & Amortization |
(30)
|
(50)
|
(63)
|
(56)
|
(62)
|
(69)
|
(94)
|
(106)
|
(120)
|
(228)
|
(208)
|
(244)
|
(289)
|
(219)
|
(271)
|
(282)
|
(274)
|
(277)
|
(272)
|
|
Other Operating Expenses |
(92)
|
(97)
|
(58)
|
(50)
|
(57)
|
(89)
|
(177)
|
(215)
|
(239)
|
(225)
|
(186)
|
(245)
|
(250)
|
(248)
|
(302)
|
(372)
|
(359)
|
(350)
|
(241)
|
|
Operating Income |
1 069
N/A
|
1 229
+15%
|
1 445
+18%
|
1 511
+5%
|
1 447
-4%
|
1 510
+4%
|
1 462
-3%
|
1 393
-5%
|
1 072
-23%
|
945
-12%
|
2 482
+163%
|
2 840
+14%
|
3 938
+39%
|
4 768
+21%
|
4 311
-10%
|
4 769
+11%
|
5 267
+10%
|
5 753
+9%
|
6 071
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(305)
|
(321)
|
(354)
|
(437)
|
(422)
|
(388)
|
(334)
|
(281)
|
464
|
(1 145)
|
(3 850)
|
(4 786)
|
(6 950)
|
(6 105)
|
(4 698)
|
(4 560)
|
(4 152)
|
(4 381)
|
(4 100)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(67)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
764
N/A
|
907
+19%
|
1 091
+20%
|
1 074
-2%
|
1 024
-5%
|
1 122
+10%
|
1 128
+1%
|
1 110
-2%
|
1 533
+38%
|
(267)
N/A
|
(1 446)
-442%
|
(1 945)
-35%
|
(3 011)
-55%
|
(1 337)
+56%
|
(387)
+71%
|
209
N/A
|
1 115
+433%
|
1 372
+23%
|
1 971
+44%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(198)
|
(240)
|
(287)
|
(288)
|
(287)
|
(327)
|
(290)
|
(273)
|
(293)
|
(3)
|
68
|
97
|
147
|
(70)
|
(139)
|
(197)
|
(306)
|
(349)
|
(370)
|
|
Income from Continuing Operations |
566
|
667
|
804
|
786
|
738
|
795
|
837
|
837
|
1 240
|
(270)
|
(1 377)
|
(1 849)
|
(2 864)
|
(1 407)
|
(526)
|
12
|
809
|
1 023
|
1 600
|
|
Income to Minority Interest |
(1)
|
0
|
(1)
|
(1)
|
2
|
8
|
17
|
17
|
17
|
19
|
19
|
18
|
17
|
14
|
7
|
8
|
4
|
(3)
|
(8)
|
|
Net Income (Common) |
565
N/A
|
668
+18%
|
803
+20%
|
785
-2%
|
740
-6%
|
803
+9%
|
854
+6%
|
854
0%
|
1 256
+47%
|
(250)
N/A
|
(1 359)
-443%
|
(1 830)
-35%
|
(2 847)
-56%
|
(1 393)
+51%
|
(519)
+63%
|
20
N/A
|
813
+3 886%
|
1 020
+25%
|
1 592
+56%
|
|
EPS (Diluted) |
2
N/A
|
2.36
+18%
|
2.85
+21%
|
2.78
-2%
|
2.62
-6%
|
2.7
+3%
|
2.91
+8%
|
2.71
-7%
|
3.99
+47%
|
-0.81
N/A
|
-4.4
-443%
|
-5.89
-34%
|
-9.11
-55%
|
-4.3
+53%
|
-1.67
+61%
|
0.06
N/A
|
2.38
+3 867%
|
3.1
+30%
|
5.09
+64%
|