Marisa Lojas S.A. (BVMF:AMAR3)
Brazil · Delayed Price · Currency is BRL 0.9500
-0.0100 (-1.04%)
Feb 10, 2026, 5:37 PM GMT-3
Marisa Lojas Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,493 | 1,392 | 1,646 | 2,423 | 2,518 | 2,139 | |
Revenue Growth (YoY) | 11.65% | -15.43% | -32.05% | -3.80% | 17.71% | -25.78% |
Cost of Revenue | 710.33 | 708.62 | 836.64 | 1,252 | 1,344 | 1,341 |
Gross Profit | 783.17 | 683.55 | 809.46 | 1,171 | 1,174 | 798.21 |
Selling, General & Admin | 605.37 | 621.78 | 804.27 | 865.2 | 877.97 | 775.99 |
Other Operating Expenses | -245.06 | -65.59 | 22.06 | 0.57 | -8.32 | -21.34 |
Operating Expenses | 509.29 | 705.18 | 1,032 | 1,131 | 1,144 | 1,050 |
Operating Income | 273.88 | -21.63 | -222.96 | 40.21 | 29.96 | -252.23 |
Interest Expense | -241.36 | -139.34 | -134.85 | -148.34 | -108.63 | -120.2 |
Interest & Investment Income | 159.54 | 72.04 | 101.24 | 55.93 | 28.01 | 24.1 |
Earnings From Equity Investments | - | - | - | -140.9 | 16.19 | - |
Currency Exchange Gain (Loss) | - | - | 1.14 | - | 0.7 | -6.64 |
Other Non Operating Income (Expenses) | -134.43 | -134.43 | -112.25 | -158.96 | -80.25 | -39.54 |
EBT Excluding Unusual Items | 57.64 | -223.36 | -367.69 | -352.06 | -114.01 | -394.5 |
Impairment of Goodwill | -0.26 | -0.26 | -0.52 | -1.21 | -1.79 | -2.61 |
Asset Writedown | 2.38 | 2.38 | 3.42 | -45 | -7.76 | -5.47 |
Legal Settlements | -24.03 | -24.03 | -68.69 | -52.25 | -47.52 | -32.51 |
Pretax Income | 35.73 | -245.26 | -433.49 | -450.52 | -171.09 | -435.09 |
Income Tax Expense | 4.78 | 14.21 | -82.5 | 68.86 | -78.06 | -2.9 |
Earnings From Continuing Operations | 30.96 | -259.47 | -350.99 | -519.38 | -93.04 | -432.2 |
Earnings From Discontinued Operations | -14.87 | -56.32 | -169.77 | - | - | - |
Net Income | 16.09 | -315.78 | -520.75 | -519.38 | -93.04 | -432.2 |
Net Income to Common | 16.09 | -315.78 | -520.75 | -519.38 | -93.04 | -432.2 |
Shares Outstanding (Basic) | 513 | 513 | 69 | 66 | 52 | 52 |
Shares Outstanding (Diluted) | 513 | 513 | 69 | 66 | 52 | 52 |
Shares Change (YoY) | 161.11% | 649.27% | 3.69% | 26.36% | 0.03% | 0.28% |
EPS (Basic) | 0.03 | -0.62 | -7.60 | -7.86 | -1.78 | -8.27 |
EPS (Diluted) | 0.03 | -0.62 | -7.60 | -7.86 | -1.78 | -8.27 |
Free Cash Flow | 61.62 | -88.15 | 331.83 | 479.28 | -16.41 | 84.98 |
Free Cash Flow Per Share | 0.12 | -0.17 | 4.84 | 7.25 | -0.31 | 1.63 |
Gross Margin | 52.44% | 49.10% | 49.17% | 48.33% | 46.62% | 37.31% |
Operating Margin | 18.34% | -1.55% | -13.54% | 1.66% | 1.19% | -11.79% |
Profit Margin | 1.08% | -22.68% | -31.64% | -21.44% | -3.69% | -20.20% |
Free Cash Flow Margin | 4.13% | -6.33% | 20.16% | 19.78% | -0.65% | 3.97% |
EBITDA | 301.64 | -2.5 | -200.45 | 74.5 | 73.35 | -191.21 |
EBITDA Margin | 20.20% | -0.18% | -12.18% | 3.08% | 2.91% | -8.94% |
D&A For EBITDA | 27.76 | 19.13 | 22.51 | 34.29 | 43.39 | 61.01 |
EBIT | 273.88 | -21.63 | -222.96 | 40.21 | 29.96 | -252.23 |
EBIT Margin | 18.34% | -1.55% | -13.54% | 1.66% | 1.19% | -11.79% |
Effective Tax Rate | 13.37% | - | - | - | - | - |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.