Eletromidia S.A. (BVMF:ELMD3)
Brazil · Delayed Price · Currency is BRL 31.00
-0.40 (-1.27%)
Inactive · Last trade price on Jun 12, 2025
Eletromidia 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| 1,253 | 1,187 | 938.66 | 799.98 | 415.7 | 268.3 | Upgrade | |
Revenue Growth (YoY) | 26.11% | 26.48% | 17.34% | 92.44% | 54.94% | -9.44% | Upgrade |
Cost of Revenue | 626.38 | 595.55 | 501.34 | 476.67 | 286.25 | 179.45 | Upgrade |
Gross Profit | 626.87 | 591.65 | 437.33 | 323.31 | 129.45 | 88.85 | Upgrade |
Selling, General & Admin | 297.71 | 281.11 | 239.94 | 189.32 | 105.24 | 133.19 | Upgrade |
Other Operating Expenses | 20.65 | 23.86 | -16.97 | -0.43 | 15.09 | 19.09 | Upgrade |
Operating Expenses | 318.36 | 304.97 | 222.97 | 188.89 | 120.34 | 152.28 | Upgrade |
Operating Income | 308.51 | 286.68 | 214.36 | 134.42 | 9.11 | -63.43 | Upgrade |
Interest Expense | -114.04 | -110.58 | -115.03 | -109.91 | -49.3 | -36.41 | Upgrade |
Interest & Investment Income | 43.59 | 39.27 | 32.91 | 31.33 | 28.01 | 6.28 | Upgrade |
Currency Exchange Gain (Loss) | 1.31 | -3.58 | -22.89 | -5.25 | - | - | Upgrade |
Other Non Operating Income (Expenses) | -20.26 | -21.38 | -9.69 | -5.24 | -4.12 | - | Upgrade |
EBT Excluding Unusual Items | 219.11 | 190.41 | 99.66 | 45.34 | -16.3 | -93.56 | Upgrade |
Other Unusual Items | -7.11 | -5.05 | - | - | - | - | Upgrade |
Pretax Income | 212 | 185.36 | 99.66 | 45.34 | -16.3 | -93.56 | Upgrade |
Income Tax Expense | 68.63 | 39.6 | 6.96 | -6.07 | -4.82 | -23.75 | Upgrade |
Earnings From Continuing Operations | 143.37 | 145.76 | 92.69 | 51.41 | -11.48 | -69.81 | Upgrade |
Minority Interest in Earnings | -31.27 | -31.3 | -25.59 | -19.22 | - | 1.65 | Upgrade |
Net Income | 112.11 | 114.46 | 67.11 | 32.19 | -11.48 | -68.15 | Upgrade |
Net Income to Common | 112.11 | 114.46 | 67.11 | 32.19 | -11.48 | -68.15 | Upgrade |
Net Income Growth | 4.79% | 70.56% | 108.47% | - | - | - | Upgrade |
Shares Outstanding (Basic) | 140 | 139 | 139 | 139 | 115 | 94 | Upgrade |
Shares Outstanding (Diluted) | 147 | 147 | 147 | 142 | 115 | 94 | Upgrade |
Shares Change (YoY) | -0.95% | 0.06% | 2.92% | 23.81% | 22.82% | 19.05% | Upgrade |
EPS (Basic) | 0.80 | 0.82 | 0.48 | 0.23 | -0.10 | -0.73 | Upgrade |
EPS (Diluted) | 0.76 | 0.78 | 0.46 | 0.23 | -0.10 | -0.73 | Upgrade |
EPS Growth | 5.79% | 70.46% | 102.52% | - | - | - | Upgrade |
Free Cash Flow | -259.24 | -278.5 | 59.66 | 44.82 | -77.61 | -79.81 | Upgrade |
Free Cash Flow Per Share | -1.76 | -1.90 | 0.41 | 0.32 | -0.67 | -0.85 | Upgrade |
Dividend Per Share | - | - | 0.087 | - | - | - | Upgrade |
Gross Margin | 50.02% | 49.84% | 46.59% | 40.41% | 31.14% | 33.12% | Upgrade |
Operating Margin | 24.62% | 24.15% | 22.84% | 16.80% | 2.19% | -23.64% | Upgrade |
Profit Margin | 8.95% | 9.64% | 7.15% | 4.02% | -2.76% | -25.40% | Upgrade |
Free Cash Flow Margin | -20.69% | -23.46% | 6.35% | 5.60% | -18.67% | -29.74% | Upgrade |
EBITDA | 431.12 | 408.75 | 336.03 | 251.67 | 61.82 | 1.87 | Upgrade |
EBITDA Margin | 34.40% | 34.43% | 35.80% | 31.46% | 14.87% | 0.70% | Upgrade |
D&A For EBITDA | 122.61 | 122.07 | 121.68 | 117.25 | 52.71 | 65.3 | Upgrade |
EBIT | 308.51 | 286.68 | 214.36 | 134.42 | 9.11 | -63.43 | Upgrade |
EBIT Margin | 24.62% | 24.15% | 22.84% | 16.80% | 2.19% | -23.64% | Upgrade |
Effective Tax Rate | 32.37% | 21.36% | 6.99% | - | - | - | Upgrade |
Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.