Ci&T Inc
NYSE:CINT
Income Statement
Earnings Waterfall
Ci&T Inc
Income Statement
Ci&T Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
21
|
17
|
16
|
17
|
17
|
18
|
18
|
17
|
16
|
16
|
15
|
14
|
14
|
14
|
|
| Revenue |
1 850
N/A
|
2 033
+10%
|
2 188
+8%
|
2 306
+5%
|
2 353
+2%
|
3 505
+49%
|
447
-87%
|
3 329
+645%
|
2 853
-14%
|
1 252
-56%
|
439
-65%
|
429
-2%
|
450
+5%
|
468
+4%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(1 212)
|
(1 329)
|
(1 425)
|
(1 504)
|
(1 537)
|
(2 312)
|
(298)
|
(2 218)
|
(1 906)
|
(839)
|
(289)
|
(284)
|
(300)
|
(315)
|
|
| Gross Profit |
638
N/A
|
704
+10%
|
763
+8%
|
802
+5%
|
816
+2%
|
1 192
+46%
|
149
-87%
|
1 111
+645%
|
947
-15%
|
413
-56%
|
150
-64%
|
145
-3%
|
150
+3%
|
153
+2%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(396)
|
(439)
|
(477)
|
(504)
|
(502)
|
(709)
|
(92)
|
(693)
|
(593)
|
(278)
|
(92)
|
(86)
|
(88)
|
(89)
|
|
| Selling, General & Administrative |
(368)
|
(433)
|
(480)
|
(497)
|
(496)
|
(708)
|
(93)
|
(697)
|
(599)
|
(282)
|
(93)
|
(87)
|
(90)
|
(90)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(28)
|
(6)
|
3
|
(8)
|
(5)
|
(0)
|
1
|
4
|
6
|
4
|
1
|
1
|
1
|
2
|
|
| Operating Income |
242
N/A
|
265
+10%
|
286
+8%
|
298
+4%
|
314
+6%
|
484
+54%
|
57
-88%
|
418
+630%
|
354
-15%
|
134
-62%
|
58
-57%
|
59
+1%
|
61
+4%
|
64
+5%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(48)
|
(29)
|
(49)
|
(57)
|
(66)
|
(122)
|
(14)
|
(106)
|
(91)
|
(36)
|
(10)
|
(9)
|
(8)
|
(8)
|
|
| Non-Reccuring Items |
(1)
|
1
|
(12)
|
(1)
|
(1)
|
(4)
|
(0)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
| Total Other Income |
(16)
|
(21)
|
(25)
|
(20)
|
(12)
|
(8)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
176
N/A
|
216
+23%
|
200
-7%
|
220
+10%
|
235
+7%
|
350
+49%
|
42
-88%
|
308
+638%
|
260
-16%
|
97
-63%
|
44
-55%
|
47
+6%
|
50
+7%
|
53
+7%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(79)
|
(77)
|
(74)
|
(71)
|
(64)
|
(110)
|
(15)
|
(132)
|
(123)
|
(65)
|
(14)
|
(15)
|
(17)
|
(17)
|
|
| Income from Continuing Operations |
97
|
140
|
126
|
149
|
171
|
240
|
26
|
176
|
136
|
32
|
29
|
31
|
33
|
37
|
|
| Net Income (Common) |
97
N/A
|
140
+44%
|
126
-10%
|
149
+18%
|
171
+15%
|
240
+40%
|
26
-89%
|
176
+568%
|
136
-22%
|
32
-77%
|
29
-7%
|
31
+6%
|
33
+5%
|
37
+12%
|
|
| EPS (Diluted) |
0.73
N/A
|
1.05
+44%
|
0.93
-11%
|
1.09
+17%
|
1.24
+14%
|
1.73
+40%
|
0.19
-89%
|
1.27
+568%
|
0.98
-23%
|
0.23
-77%
|
0.22
-4%
|
0.23
+5%
|
0.24
+4%
|
0.28
+17%
|
|