Brava Energia S.A. (BVMF: BRAV3)
Brazil
· Delayed Price · Currency is BRL 20.18
-0.12 (-0.59%)
Dec 20, 2024, 10:32 AM GMT-3
Brava Energia Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 8,626 | 5,620 | 1,722 | 727.8 | 204.25 | 32.4 | Upgrade
|
| Revenue Growth (YoY) | 104.62% | 226.28% | 136.66% | 256.32% | 530.41% | -3.83% | Upgrade
|
| Cost of Revenue | 6,160 | 3,862 | 835.54 | 319.53 | 106.24 | 16.03 | Upgrade
|
| Gross Profit | 2,466 | 1,758 | 886.88 | 408.27 | 98.02 | 16.37 | Upgrade
|
| Selling, General & Admin | 595.9 | 444.77 | 338.54 | 156.73 | 55.78 | 30.17 | Upgrade
|
| Other Operating Expenses | 113.07 | 5.38 | 76.34 | -5.94 | 38.54 | 66.36 | Upgrade
|
| Operating Expenses | 683.24 | 450.14 | 414.87 | 150.79 | 95.69 | 96.53 | Upgrade
|
| Operating Income | 1,783 | 1,308 | 472 | 257.48 | 2.33 | -80.16 | Upgrade
|
| Interest Expense | -1,174 | -666.38 | -50.58 | -200.5 | -61.91 | -0.03 | Upgrade
|
| Interest & Investment Income | 348.65 | 254.8 | 120.85 | 197.89 | 8.1 | 4.61 | Upgrade
|
| Currency Exchange Gain (Loss) | -39.88 | 38.52 | 2.38 | -64.05 | -45.99 | -3.99 | Upgrade
|
| Other Non Operating Income (Expenses) | -1,133 | -297.78 | -320.63 | -253.74 | -22.87 | 1.49 | Upgrade
|
| EBT Excluding Unusual Items | -214.84 | 636.98 | 224.02 | -62.91 | -120.34 | -78.08 | Upgrade
|
| Merger & Restructuring Charges | -26.38 | - | -18.46 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 713.18 | -4.26 | -237.3 | -139.24 | - | - | Upgrade
|
| Asset Writedown | -16.25 | -42.75 | -123.32 | 160.42 | -166.76 | 50.06 | Upgrade
|
| Legal Settlements | 0.38 | 0.82 | -0.37 | -2.85 | -14.54 | -0.1 | Upgrade
|
| Other Unusual Items | 377.8 | - | -58.71 | - | - | - | Upgrade
|
| Pretax Income | 833.89 | 590.79 | -214.13 | -44.58 | -301.63 | -28.13 | Upgrade
|
| Income Tax Expense | 308.26 | 165.58 | -341.85 | -60.57 | -25.1 | 3.84 | Upgrade
|
| Earnings From Continuing Operations | 525.63 | 425.22 | 127.72 | 15.99 | -276.53 | -31.97 | Upgrade
|
| Minority Interest in Earnings | -8.16 | -19.98 | 21.85 | -16.9 | 17.3 | - | Upgrade
|
| Net Income | 517.47 | 405.23 | 149.57 | -0.91 | -259.23 | -31.97 | Upgrade
|
| Net Income to Common | 517.47 | 405.23 | 149.57 | -0.91 | -259.23 | -31.97 | Upgrade
|
| Net Income Growth | - | 170.93% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 278 | 224 | 203 | 147 | 16 | 1 | Upgrade
|
| Shares Outstanding (Diluted) | 280 | 227 | 204 | 147 | 16 | 1 | Upgrade
|
| Shares Change (YoY) | 30.55% | 11.12% | 39.24% | 804.04% | 1266.15% | 3.00% | Upgrade
|
| EPS (Basic) | 1.86 | 1.81 | 0.74 | -0.01 | -15.96 | -26.88 | Upgrade
|
| EPS (Diluted) | 1.85 | 1.78 | 0.73 | -0.01 | -15.96 | -26.88 | Upgrade
|
| EPS Growth | - | 143.84% | - | - | - | - | Upgrade
|
| Free Cash Flow | -302.52 | -5,103 | -1,185 | -129.68 | -84.44 | -15.05 | Upgrade
|
| Free Cash Flow Per Share | -1.08 | -22.46 | -5.80 | -0.88 | -5.20 | -12.66 | Upgrade
|
| Gross Margin | 28.59% | 31.28% | 51.49% | 56.10% | 47.99% | 50.52% | Upgrade
|
| Operating Margin | 20.67% | 23.27% | 27.40% | 35.38% | 1.14% | -247.42% | Upgrade
|
| Profit Margin | 6.00% | 7.21% | 8.68% | -0.12% | -126.92% | -98.66% | Upgrade
|
| Free Cash Flow Margin | -3.51% | -90.80% | -68.82% | -17.82% | -41.34% | -46.45% | Upgrade
|
| EBITDA | 2,974 | 1,904 | 745.02 | 374.11 | 37.43 | -73.63 | Upgrade
|
| EBITDA Margin | 34.47% | 33.88% | 43.25% | 51.40% | 18.33% | -227.26% | Upgrade
|
| D&A For EBITDA | 1,191 | 596.17 | 273.01 | 116.63 | 35.11 | 6.53 | Upgrade
|
| EBIT | 1,783 | 1,308 | 472 | 257.48 | 2.33 | -80.16 | Upgrade
|
| EBIT Margin | 20.67% | 23.27% | 27.40% | 35.38% | 1.14% | -247.42% | Upgrade
|
| Effective Tax Rate | 36.97% | 28.03% | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.