BVMF:LOGN3 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
Revenue	3,081	2,796	2,339	2,067	1,397
Revenue Growth (YoY)	10.20%	19.55%	13.14%	47.96%	24.05%
Cost of Revenue	2,559	2,352	1,871	1,579	1,107
Gross Profit	521.76	444.14	467.14	487.64	289.93
Selling, General & Admin	189.22	188.56	201.55	156.77	99.05
Other Operating Expenses	-206.82	-95.87	-75.39	-69.17	-58.87
Operating Expenses	-17.61	92.69	126.16	87.6	40.17
Operating Income	539.37	351.45	340.98	400.04	249.75
Interest Expense	-272.15	-242.96	-202.27	-198.36	-140.57
Interest & Investment Income	36.94	49.33	64.99	63.88	23.46
Other Non Operating Income (Expenses)	50.97	-66.61	-32.32	7.93	-51.8
EBT Excluding Unusual Items	355.13	91.22	171.37	273.49	80.84
Merger & Restructuring Charges	-	-	-	-	-3.21
Legal Settlements	45.91	-8.52	-26.67	-24.94	18.23
Pretax Income	401.03	82.7	144.7	248.55	95.86
Income Tax Expense	307.36	29	84.53	-158.21	-1.71
Earnings From Continuing Operations	93.68	53.7	60.17	406.76	97.57
Minority Interest in Earnings	-0.07	-0.1	-0.07	-0.06	-0.08
Net Income	93.6	53.6	60.1	406.7	97.49
Net Income to Common	93.6	53.6	60.1	406.7	97.49
Net Income Growth	74.63%	-10.82%	-85.22%	317.17%	652.76%
Shares Outstanding (Basic)	106	106	106	105	104
Shares Outstanding (Diluted)	106	106	106	105	105
Shares Change (YoY)	-	0.25%	0.43%	-0.01%	-2.37%
EPS (Basic)	0.88	0.51	0.57	3.87	0.93
EPS (Diluted)	0.88	0.51	0.57	3.86	0.93
EPS Growth	74.17%	-11.26%	-85.25%	315.05%	675.00%
Free Cash Flow	397.89	747.93	219.13	377.23	73.08
Free Cash Flow Per Share	3.75	7.05	2.07	3.58	0.69
Gross Margin	16.93%	15.89%	19.98%	23.59%	20.75%
Operating Margin	17.51%	12.57%	14.58%	19.35%	17.88%
Profit Margin	3.04%	1.92%	2.57%	19.68%	6.98%
Free Cash Flow Margin	12.91%	26.75%	9.37%	18.25%	5.23%
EBITDA	706.33	530.35	500.88	576.06	372.31
EBITDA Margin	22.93%	18.97%	21.42%	27.87%	26.65%
D&A For EBITDA	166.97	178.9	159.9	176.02	122.56
EBIT	539.37	351.45	340.98	400.04	249.75
EBIT Margin	17.51%	12.57%	14.58%	19.35%	17.88%
Effective Tax Rate	76.64%	35.06%	58.42%	-	-

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