Log-In Logística Intermodal S.A. (BVMF:LOGN3)
Brazil
· Delayed Price · Currency is BRL 21.06
-0.24 (-1.13%)
Mar 28, 2025, 5:06 PM GMT-3
BVMF:LOGN3 Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Revenue | 2,796 | 2,339 | 2,067 | 1,397 | 1,126 | Upgrade
|
| Revenue Growth (YoY) | 19.55% | 13.14% | 47.96% | 24.05% | 7.03% | Upgrade
|
| Cost of Revenue | 2,352 | 1,871 | 1,579 | 1,107 | 893.28 | Upgrade
|
| Gross Profit | 444.14 | 467.14 | 487.64 | 289.93 | 232.9 | Upgrade
|
| Selling, General & Admin | 188.56 | 201.55 | 156.77 | 99.05 | 101.88 | Upgrade
|
| Other Operating Expenses | -95.87 | -75.39 | -69.17 | -58.87 | -61.74 | Upgrade
|
| Operating Expenses | 92.69 | 126.16 | 87.6 | 40.17 | 40.14 | Upgrade
|
| Operating Income | 351.45 | 340.98 | 400.04 | 249.75 | 192.76 | Upgrade
|
| Interest Expense | -242.96 | -202.27 | -198.36 | -140.57 | -114.84 | Upgrade
|
| Interest & Investment Income | 49.33 | 64.99 | 63.88 | 23.46 | 21.47 | Upgrade
|
| Other Non Operating Income (Expenses) | -66.61 | -32.32 | 7.93 | -51.8 | -120.91 | Upgrade
|
| EBT Excluding Unusual Items | 91.22 | 171.37 | 273.49 | 80.84 | -21.52 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -3.21 | - | Upgrade
|
| Legal Settlements | -8.52 | -26.67 | -24.94 | 18.23 | - | Upgrade
|
| Pretax Income | 82.7 | 144.7 | 248.55 | 95.86 | -21.52 | Upgrade
|
| Income Tax Expense | 29 | 84.53 | -158.21 | -1.71 | -34.52 | Upgrade
|
| Earnings From Continuing Operations | 53.7 | 60.17 | 406.76 | 97.57 | 13 | Upgrade
|
| Minority Interest in Earnings | -0.1 | -0.07 | -0.06 | -0.08 | -0.05 | Upgrade
|
| Net Income | 53.6 | 60.1 | 406.7 | 97.49 | 12.95 | Upgrade
|
| Net Income to Common | 53.6 | 60.1 | 406.7 | 97.49 | 12.95 | Upgrade
|
| Net Income Growth | -10.82% | -85.22% | 317.17% | 652.76% | 16.37% | Upgrade
|
| Shares Outstanding (Basic) | 106 | 106 | 105 | 104 | 100 | Upgrade
|
| Shares Outstanding (Diluted) | 106 | 106 | 105 | 105 | 108 | Upgrade
|
| Shares Change (YoY) | 0.25% | 0.43% | -0.01% | -2.37% | 152.14% | Upgrade
|
| EPS (Basic) | 0.51 | 0.57 | 3.87 | 0.93 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.51 | 0.57 | 3.86 | 0.93 | 0.12 | Upgrade
|
| EPS Growth | -11.26% | -85.25% | 315.05% | 675.00% | -53.85% | Upgrade
|
| Free Cash Flow | 747.93 | 219.13 | 377.23 | 73.08 | 144.37 | Upgrade
|
| Free Cash Flow Per Share | 7.05 | 2.07 | 3.58 | 0.69 | 1.34 | Upgrade
|
| Gross Margin | 15.89% | 19.98% | 23.59% | 20.75% | 20.68% | Upgrade
|
| Operating Margin | 12.57% | 14.58% | 19.35% | 17.88% | 17.12% | Upgrade
|
| Profit Margin | 1.92% | 2.57% | 19.68% | 6.98% | 1.15% | Upgrade
|
| Free Cash Flow Margin | 26.75% | 9.37% | 18.25% | 5.23% | 12.82% | Upgrade
|
| EBITDA | 530.35 | 500.88 | 576.06 | 372.31 | 299.27 | Upgrade
|
| EBITDA Margin | 18.97% | 21.42% | 27.87% | 26.65% | 26.57% | Upgrade
|
| D&A For EBITDA | 178.9 | 159.9 | 176.02 | 122.56 | 106.51 | Upgrade
|
| EBIT | 351.45 | 340.98 | 400.04 | 249.75 | 192.76 | Upgrade
|
| EBIT Margin | 12.57% | 14.58% | 19.35% | 17.88% | 17.12% | Upgrade
|
| Effective Tax Rate | 35.06% | 58.42% | - | - | - | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.