LAND3 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
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Rental Revenue	91.73	91.73	95.01	104.27
Total Revenue	71.33	91.73	95.01	104.27
Revenue Growth (YoY	-26.43%	-3.46%	-8.88%	-
Property Expenses	4.84	5.13	6.79	7.14
Selling, General & Administrative	30.38	24.56	28.6	14.31
Other Operating Expenses	-6.71	2.61	3.51	7.54
Total Operating Expenses	28.51	32.3	38.9	28.99
Operating Income	42.82	59.43	56.11	75.28
Interest Expense	-11.97	-12.93	-12.08	-11.89
Interest & Investment Income	6.76	6.76	2.74	0.78
Currency Exchange Gain (Loss)	-3.06	-2.63	2.74	0.26
Other Non-Operating Income	0.28	-2.55	-4.1	-3.84
EBT Excluding Unusual Items	34.84	48.08	45.41	60.58
Pretax Income	34.84	48.08	45.41	60.58
Income Tax Expense	8.13	12.87	-91.76	22.56
Net Income	26.71	35.21	137.17	38.02
Net Income to Common	26.71	35.21	137.17	38.02
Net Income Growth	-81.01%	-74.33%	260.74%	-
Basic Shares Outstanding	-	96	96	75
Diluted Shares Outstanding	-	96	96	75
Shares Change (YoY)	-	-	28.60%	-
EPS (Basic)	-	0.37	1.43	0.51
EPS (Diluted)	-	0.37	1.43	0.51
EPS Growth	-	-74.33%	180.52%	-
Dividend Per Share	-	-	1.354	-
Operating Margin	60.03%	64.79%	59.06%	72.19%
Profit Margin	37.44%	38.39%	144.37%	36.47%
Free Cash Flow Margin	40.43%	58.56%	47.97%	110.59%
EBITDA	46.36	63.36	61.91	80.72
EBITDA Margin	64.99%	69.07%	65.16%	77.41%
D&A For Ebitda	3.53	3.93	5.8	5.44
EBIT	42.82	59.43	56.11	75.28
EBIT Margin	60.03%	64.79%	59.06%	72.19%
Effective Tax Rate	23.34%	26.76%	-	37.24%

Source: S&P Capital IQ. Real Estate template. Financial Sources.