CSN Mineração S.A. (BVMF:CMIN3)
Brazil · Delayed Price · Currency is BRL 6.66
+0.26 (4.06%)
Sep 3, 2026, 5:05 PM GMT-3
CSN Mineração Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 17,393 | 18,025 | 16,496 | 18,880 | 13,273 | 19,040 | |
Revenue Growth | 3.86% | 9.27% | -12.63% | 42.25% | -30.29% | 38.07% |
Cost of Revenue | 9,427 | 9,893 | 8,046 | 9,913 | 7,161 | 8,041 |
Gross Profit | 7,965 | 8,132 | 8,450 | 8,968 | 6,112 | 10,999 |
Selling, General & Admin | 3,185 | 2,996 | 3,720 | 2,211 | 1,146 | 1,382 |
Other Operating Expenses | 151.08 | 256.26 | -125.77 | 865.25 | 342.12 | 195.18 |
Operating Expenses | 3,336 | 3,253 | 3,594 | 3,077 | 1,488 | 1,578 |
Operating Income | 4,629 | 4,879 | 4,856 | 5,891 | 4,624 | 9,421 |
Interest Expense | -1,111 | -1,332 | -1,216 | -867.76 | -438.88 | -258.86 |
Interest & Investment Income | 622.3 | 785.98 | 717.83 | 532.4 | 337.66 | 142.74 |
Earnings From Equity Investments | 194.98 | 226.1 | 181.98 | 152.19 | 116.56 | 92.06 |
Currency Exchange Gain (Loss) | -1,680 | -1,696 | 2,042 | -11.25 | - | - |
Other Non Operating Income (Expenses) | 554.88 | -321.16 | -761.57 | -883.21 | -670.95 | -148.74 |
EBT Excluding Unusual Items | 3,210 | 2,543 | 5,820 | 4,814 | 3,968 | 9,248 |
Asset Writedown | -28.02 | -37.61 | -10.62 | 7.53 | 22.45 | -37.87 |
Legal Settlements | -154.12 | -56.67 | -60.3 | -14.48 | -9.94 | -5.9 |
Pretax Income | 3,028 | 2,448 | 5,749 | 4,807 | 3,980 | 9,205 |
Income Tax Expense | 695.82 | 799.18 | 1,221 | 1,238 | 1,030 | 2,834 |
Earnings From Continuing Operations | 2,332 | 1,649 | 4,528 | 3,569 | 2,950 | 6,371 |
Minority Interest in Earnings | 0.86 | 0.49 | - | - | - | - |
Net Income | 2,333 | 1,650 | 4,528 | 3,569 | 2,950 | 6,371 |
Net Income to Common | 2,333 | 1,650 | 4,528 | 3,569 | 2,950 | 6,371 |
Net Income Growth | 5.05% | -63.57% | 26.87% | 20.96% | -53.69% | 58.06% |
Shares Outstanding (Basic) | 5,426 | 5,432 | 5,471 | 5,485 | 5,486 | 5,555 |
Shares Outstanding (Diluted) | 5,426 | 5,432 | 5,471 | 5,485 | 5,486 | 5,555 |
Shares Change | -0.57% | -0.70% | -0.27% | -0.00% | -1.25% | 2.30% |
EPS (Basic) | 0.43 | 0.30 | 0.83 | 0.65 | 0.54 | 1.15 |
EPS (Diluted) | 0.43 | 0.30 | 0.83 | 0.65 | 0.54 | 1.15 |
EPS Growth | 5.66% | -63.31% | 27.21% | 20.97% | -53.10% | 54.50% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -566.84 | -470.65 | 9,994 | 6,803 | -1,776 | 7,706 |
Free Cash Flow Per Share | -0.10 | -0.09 | 1.83 | 1.24 | -0.32 | 1.39 |
Dividend Per Share | 0.386 | 0.625 | 0.778 | 0.742 | - | 0.790 |
Dividend Growth | -62.07% | -19.62% | 4.82% | - | - | 1431.47% |
Gross Margin | 45.80% | 45.11% | 51.23% | 47.50% | 46.05% | 57.77% |
Operating Margin | 26.61% | 27.07% | 29.44% | 31.20% | 34.84% | 49.48% |
Profit Margin | 13.41% | 9.15% | 27.45% | 18.90% | 22.23% | 33.46% |
Free Cash Flow Margin | -3.26% | -2.61% | 60.58% | 36.03% | -13.38% | 40.47% |
EBITDA | 5,918 | 6,133 | 5,986 | 6,933 | 5,624 | 10,173 |
EBITDA Margin | 34.03% | 34.02% | 36.29% | 36.72% | 42.37% | 53.43% |
D&A For EBITDA | 1,289 | 1,253 | 1,130 | 1,042 | 1,000 | 752.11 |
EBIT | 4,629 | 4,879 | 4,856 | 5,891 | 4,624 | 9,421 |
EBIT Margin | 26.61% | 27.07% | 29.44% | 31.20% | 34.84% | 49.48% |
Effective Tax Rate | 22.98% | 32.64% | 21.25% | 25.75% | 25.88% | 30.79% |