BVMF:LOGG3 Income Statement

Financials in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Rental Revenue	248.76	219.74	220.16	217.23	149.37
Other Revenue	7.52	6.98	7.11	12.89	2.84
Total Revenue	256.28	226.72	227.26	230.12	152.2
Revenue Growth (YoY	13.04%	-0.24%	-1.24%	51.20%	8.20%
Property Expenses	7.01	5.33	3.89	3.04	2.17
Selling, General & Administrative	62.25	56.33	54.7	50.99	35.87
Other Operating Expenses	32.47	4.59	6.08	17.01	-8.27
Total Operating Expenses	101.73	66.25	64.67	71.04	29.77
Operating Income	154.55	160.47	162.6	159.08	122.43
Interest Expense	-254.04	-165.74	-175.97	-147.38	-47.87
Interest & Investment Income	76.52	74.28	78.92	88.94	54.48
Other Non-Operating Income	7.72	0.35	20.45	-42.3	-
EBT Excluding Unusual Items	-15.24	69.37	85.99	58.35	129.04
Gain (Loss) on Sale of Assets	-104.04	-110.53	-159.29	-	-
Asset Writedown	544.97	438	257.8	339.13	291.27
Pretax Income	425.69	396.84	184.5	397.48	420.31
Income Tax Expense	62.21	52.46	-10.46	-3.22	37.07
Earnings From Continuing Operations	363.49	344.38	194.96	400.7	383.24
Minority Interest in Earnings	-8.88	-0.99	-2.78	-14.63	-14.28
Net Income	354.61	343.39	192.18	386.07	368.96
Net Income to Common	354.61	343.39	192.18	386.07	368.96
Net Income Growth	3.27%	78.69%	-50.22%	4.64%	163.62%
Basic Shares Outstanding	87	95	100	101	102
Diluted Shares Outstanding	87	95	100	101	102
Shares Change (YoY)	-8.57%	-4.55%	-0.92%	-1.34%	0.16%
EPS (Basic)	4.08	3.62	1.93	3.84	3.62
EPS (Diluted)	4.07	3.60	1.92	3.83	3.61
EPS Growth	12.95%	87.20%	-49.76%	6.06%	163.20%
Dividend Per Share	3.959	1.718	0.698	0.918	0.867
Dividend Growth	130.50%	146.22%	-23.99%	5.90%	166.33%
Operating Margin	60.30%	70.78%	71.55%	69.13%	80.44%
Profit Margin	138.37%	151.46%	84.56%	167.77%	242.41%
EBITDA	161.12	166.14	166.57	160.73	123.26
EBITDA Margin	62.87%	73.28%	73.29%	69.84%	80.99%
D&A For Ebitda	6.57	5.67	3.97	1.65	0.83
EBIT	154.55	160.47	162.6	159.08	122.43
EBIT Margin	60.30%	70.78%	71.55%	69.13%	80.44%
Effective Tax Rate	14.61%	13.22%	-	-	8.82%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.