EXM.BR/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
403.00 413.00 450.00 462.00 405.00 136.00 113.00 96.00 80.00 91.00 138.00 285.00 148.00 155.00 487.00
EPS
1.26 0.25 -0.60 1.00 1.86 1.20 0.20 0.71 0.49 -0.28 -0.23 1.61 0.20 5.60 1.25
Profit
403.00 413.00 133.00 56.00 62.00 -6.00 -19.00 -17.00 -41.00 23.00 58.00 205.00 75.00 59.00 128.00
Pre Tax
50.00 16.00 -32.00 56.00 105.00 72.00 15.00 39.00 29.00 -14.00 -8.00 92.00 13.00 321.00 76.00
ETR
13.34 11.27 -4.53 3.91 0.86 5.59 25.61 1.42 4.62 -13.61 -48.83 1.10 14.28 0.33 5.45
Net
43.00 14.00 -33.00 54.00 104.00 68.00 11.00 35.00 28.00 -15.00 -13.00 91.00 11.00 320.00 71.00
EBITDA
175.00 152.00 114.00 124.00 104.00 -12.00 -23.00 -17.00 -39.00 -8.00 24.00 175.00 49.00 20.00 117.00
Operating Income
44.00 87.00 37.00 87.00 100.00 -20.00 -29.00 -24.00 -47.00 -27.00 1.00 140.00 20.00 -11.00 49.00
Interest Income
76.00 7.00 11.00 - - - - 13.00 10.00 13.00 3.00 18.00 21.00 18.00 16.00 22.00 17.00
Loss
-359.00 -326.00 -412.00 -412.00 -359.00 -207.00 -156.00 -156.00 -188.00 -87.00 -125.00 -173.00 -118.00 -379.00 -441.00
Cost of Revenue
- - - - -316.00 -405.00 -343.00 -142.00 -132.00 -113.00 -121.00 -68.00 -80.00 -79.00 -72.00 -95.00 -359.00
Operating Expenses
-359.00 -326.00 -96.00 -6.00 -16.00 -65.00 -23.00 -43.00 -66.00 -19.00 -45.00 -94.00 -45.00 -284.00 -82.00
Depreciation and Amortization
-75.00 -89.00 -102.00 -73.00 -53.00 -7.00 -5.00 -6.00 -8.00 -19.00 -26.00 -37.00 -31.00 -33.00 -33.00
Interest Expenses
-51.00 -47.00 -43.00 -36.00 -29.00 -14.00 -12.00 -15.00 -20.00 -21.00 -26.00 -17.00 -15.00 -21.00 -10.00
Other Expenses
-50.00 -46.00 -43.00 -5.00 -55.00 -92.00 -44.00 -64.00 -77.00 -13.00 -10.00 -47.00 -6.00 -333.00 -30.00
WA Shares Outstanding
34.00 56.00 56.00 56.00 56.00 57.00 56.00 56.00 56.00 56.00 57.00 57.00 57.00 57.00 57.00