Log-In Logística Intermodal S.A. (BVMF: LOGN3)
Brazil
· Delayed Price · Currency is BRL 22.50
-0.43 (-1.88%)
Nov 19, 2024, 6:06 PM GMT-3
LOGN3 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 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 2,612 | 2,339 | 2,067 | 1,397 | 1,126 | 1,052 | Upgrade
|
| Revenue Growth (YoY) | 14.34% | 13.14% | 47.96% | 24.05% | 7.03% | 7.65% | Upgrade
|
| Cost of Revenue | 2,235 | 1,871 | 1,579 | 1,107 | 893.28 | 854.22 | Upgrade
|
| Gross Profit | 377.62 | 467.14 | 487.64 | 289.93 | 232.9 | 197.98 | Upgrade
|
| Selling, General & Admin | 185.74 | 201.55 | 156.77 | 99.05 | 101.88 | 89.13 | Upgrade
|
| Other Operating Expenses | -86.33 | -75.39 | -69.17 | -58.87 | -61.74 | -63.63 | Upgrade
|
| Operating Expenses | 99.41 | 126.16 | 87.6 | 40.17 | 40.14 | 25.5 | Upgrade
|
| Operating Income | 278.21 | 340.98 | 400.04 | 249.75 | 192.76 | 172.48 | Upgrade
|
| Interest Expense | -230.47 | -202.27 | -198.36 | -140.57 | -114.84 | -128.21 | Upgrade
|
| Interest & Investment Income | 50.83 | 64.99 | 63.88 | 23.46 | 21.47 | 5.86 | Upgrade
|
| Other Non Operating Income (Expenses) | -56.75 | -32.32 | 7.93 | -51.8 | -120.91 | -24.43 | Upgrade
|
| EBT Excluding Unusual Items | 41.82 | 171.37 | 273.49 | 80.84 | -21.52 | 25.7 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -3.21 | - | - | Upgrade
|
| Legal Settlements | -16.57 | -26.67 | -24.94 | 18.23 | - | - | Upgrade
|
| Pretax Income | 25.24 | 144.7 | 248.55 | 95.86 | -21.52 | 25.7 | Upgrade
|
| Income Tax Expense | 58.38 | 84.53 | -158.21 | -1.71 | -34.52 | 14.54 | Upgrade
|
| Earnings From Continuing Operations | -33.14 | 60.17 | 406.76 | 97.57 | 13 | 11.16 | Upgrade
|
| Minority Interest in Earnings | -0.07 | -0.07 | -0.06 | -0.08 | -0.05 | -0.03 | Upgrade
|
| Net Income | -33.21 | 60.1 | 406.7 | 97.49 | 12.95 | 11.13 | Upgrade
|
| Net Income to Common | -33.21 | 60.1 | 406.7 | 97.49 | 12.95 | 11.13 | Upgrade
|
| Net Income Growth | - | -85.22% | 317.17% | 652.76% | 16.37% | 85.42% | Upgrade
|
| Shares Outstanding (Basic) | 64 | 105 | 105 | 104 | 100 | 41 | Upgrade
|
| Shares Outstanding (Diluted) | 64 | 105 | 105 | 105 | 108 | 43 | Upgrade
|
| Shares Change (YoY) | -39.22% | 0.08% | -0.00% | -2.37% | 152.14% | 14.11% | Upgrade
|
| EPS (Basic) | -0.52 | 0.57 | 3.87 | 0.93 | 0.13 | 0.27 | Upgrade
|
| EPS (Diluted) | -0.52 | 0.57 | 3.86 | 0.93 | 0.12 | 0.26 | Upgrade
|
| EPS Growth | - | -85.23% | 315.05% | 675.00% | -53.85% | 62.50% | Upgrade
|
| Free Cash Flow | 416.99 | 219.13 | 377.23 | 73.08 | 144.37 | 142.39 | Upgrade
|
| Free Cash Flow Per Share | 6.48 | 2.08 | 3.58 | 0.69 | 1.34 | 3.33 | Upgrade
|
| Gross Margin | 14.46% | 19.97% | 23.59% | 20.75% | 20.68% | 18.82% | Upgrade
|
| Operating Margin | 10.65% | 14.58% | 19.35% | 17.88% | 17.12% | 16.39% | Upgrade
|
| Profit Margin | -1.27% | 2.57% | 19.68% | 6.98% | 1.15% | 1.06% | Upgrade
|
| Free Cash Flow Margin | 15.96% | 9.37% | 18.25% | 5.23% | 12.82% | 13.53% | Upgrade
|
| EBITDA | 394.77 | 492.24 | 576.06 | 372.31 | 299.27 | 271.15 | Upgrade
|
| EBITDA Margin | 15.11% | 21.05% | 27.87% | 26.65% | 26.57% | 25.77% | Upgrade
|
| D&A For EBITDA | 116.56 | 151.27 | 176.02 | 122.56 | 106.51 | 98.66 | Upgrade
|
| EBIT | 278.21 | 340.98 | 400.04 | 249.75 | 192.76 | 172.48 | Upgrade
|
| EBIT Margin | 10.65% | 14.58% | 19.35% | 17.88% | 17.12% | 16.39% | Upgrade
|
| Effective Tax Rate | 231.26% | 58.42% | - | - | - | 56.58% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.