Log-In Logística Intermodal S.A. (BVMF:LOGN3)
Brazil · Delayed Price · Currency is BRL 28.25
-0.25 (-0.88%)
Jun 8, 2026, 5:03 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 | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 3,077 | 3,081 | 2,796 | 2,339 | 2,067 | 1,397 | |
Revenue Growth (YoY) | 7.60% | 10.20% | 19.55% | 13.14% | 47.96% | 24.05% |
Cost of Revenue | 2,621 | 2,559 | 2,352 | 1,871 | 1,579 | 1,107 |
Gross Profit | 456.45 | 521.76 | 444.14 | 467.14 | 487.64 | 289.93 |
Selling, General & Admin | 193.94 | 189.22 | 188.56 | 201.55 | 156.77 | 99.05 |
Other Operating Expenses | -196.24 | -206.82 | -95.87 | -75.39 | -69.17 | -58.87 |
Operating Expenses | -2.3 | -17.61 | 92.69 | 126.16 | 87.6 | 40.17 |
Operating Income | 458.75 | 539.37 | 351.45 | 340.98 | 400.04 | 249.75 |
Interest Expense | -282.66 | -272.15 | -242.96 | -202.27 | -198.36 | -140.57 |
Interest & Investment Income | 37.34 | 36.94 | 49.33 | 64.99 | 63.88 | 23.46 |
Other Non Operating Income (Expenses) | 70.28 | 50.97 | -66.61 | -32.32 | 7.93 | -51.8 |
EBT Excluding Unusual Items | 283.71 | 355.13 | 91.22 | 171.37 | 273.49 | 80.84 |
Merger & Restructuring Charges | - | - | - | - | - | -3.21 |
Legal Settlements | 49.61 | 45.91 | -8.52 | -26.67 | -24.94 | 18.23 |
Pretax Income | 333.33 | 401.03 | 82.7 | 144.7 | 248.55 | 95.86 |
Income Tax Expense | 304.13 | 307.36 | 29 | 84.53 | -158.21 | -1.71 |
Earnings From Continuing Operations | 29.2 | 93.68 | 53.7 | 60.17 | 406.76 | 97.57 |
Minority Interest in Earnings | -0.08 | -0.07 | -0.1 | -0.07 | -0.06 | -0.08 |
Net Income | 29.12 | 93.6 | 53.6 | 60.1 | 406.7 | 97.49 |
Net Income to Common | 29.12 | 93.6 | 53.6 | 60.1 | 406.7 | 97.49 |
Net Income Growth | -59.46% | 74.63% | -10.82% | -85.22% | 317.17% | 652.76% |
Shares Outstanding (Basic) | 106 | 106 | 106 | 106 | 105 | 104 |
Shares Outstanding (Diluted) | 106 | 106 | 106 | 106 | 105 | 105 |
Shares Change (YoY) | - | - | 0.25% | 0.43% | -0.01% | -2.37% |
EPS (Basic) | 0.27 | 0.88 | 0.51 | 0.57 | 3.87 | 0.93 |
EPS (Diluted) | 0.27 | 0.88 | 0.51 | 0.57 | 3.86 | 0.93 |
EPS Growth | -60.01% | 74.17% | -11.26% | -85.25% | 315.05% | 675.00% |
Free Cash Flow | 134.94 | 397.89 | 747.93 | 219.13 | 377.23 | 73.08 |
Free Cash Flow Per Share | 1.27 | 3.75 | 7.05 | 2.07 | 3.58 | 0.69 |
Gross Margin | 14.83% | 16.93% | 15.89% | 19.98% | 23.59% | 20.75% |
Operating Margin | 14.91% | 17.51% | 12.57% | 14.58% | 19.35% | 17.88% |
Profit Margin | 0.95% | 3.04% | 1.92% | 2.57% | 19.68% | 6.98% |
Free Cash Flow Margin | 4.38% | 12.91% | 26.75% | 9.37% | 18.25% | 5.23% |
EBITDA | 596.19 | 706.33 | 530.35 | 500.88 | 576.06 | 372.31 |
EBITDA Margin | 19.37% | 22.93% | 18.97% | 21.42% | 27.87% | 26.65% |
D&A For EBITDA | 137.44 | 166.97 | 178.9 | 159.9 | 176.02 | 122.56 |
EBIT | 458.75 | 539.37 | 351.45 | 340.98 | 400.04 | 249.75 |
EBIT Margin | 14.91% | 17.51% | 12.57% | 14.58% | 19.35% | 17.88% |
Effective Tax Rate | 91.24% | 76.64% | 35.06% | 58.42% | - | - |