M. Dias Branco S.A. Indústria e Comércio de Alimentos (BVMF:MDIA3)
Brazil flag Brazil · Delayed Price · Currency is BRL
23.54
+0.09 (0.38%)
Jun 5, 2025, 5:30 PM GMT-3

BVMF:MDIA3 Income Statement

Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
9,7319,66310,84010,1297,8147,253
Upgrade
Revenue Growth (YoY)
-7.28%-10.86%7.02%29.63%7.74%18.82%
Upgrade
Cost of Revenue
6,9456,7707,7487,8576,0795,284
Upgrade
Gross Profit
2,7872,8933,0932,2731,7351,968
Upgrade
Selling, General & Admin
2,3642,3542,4062,1861,7691,785
Upgrade
Other Operating Expenses
-385.22-394.7-440.38-521.99-491.1-663.54
Upgrade
Operating Expenses
1,9841,9591,9661,6641,2781,201
Upgrade
Operating Income
802.63934.41,127608.34457.06767.34
Upgrade
Interest Expense
-189.36-183.98-184.38-167.32-147.72-62.46
Upgrade
Interest & Investment Income
288.92275.06221.49124.54148.48171.08
Upgrade
Earnings From Equity Investments
-3.39-4.99-0.210.32-11.35-5.58
Upgrade
Currency Exchange Gain (Loss)
-108.35-201.4354.7828.5-52.44-168.6
Upgrade
Other Non Operating Income (Expenses)
9.03104.18-224.47-217.2237.44150.05
Upgrade
EBT Excluding Unusual Items
799.48923.25993.86377.17431.47851.83
Upgrade
Merger & Restructuring Charges
----5.66-12.71-5.93
Upgrade
Gain (Loss) on Sale of Investments
-16.77-16.77----
Upgrade
Gain (Loss) on Sale of Assets
-34.59-35.01-13.980.871.31-0.46
Upgrade
Asset Writedown
---5.66--7.7
Upgrade
Legal Settlements
-44.89-48.28-43.71-29.53-42.92-57.51
Upgrade
Other Unusual Items
--5.528.85--
Upgrade
Pretax Income
703.23823.19936.03351.69377.15795.63
Upgrade
Income Tax Expense
142.81177.2447.37-130.15-127.8331.79
Upgrade
Net Income
560.42645.95888.65481.84504.99763.84
Upgrade
Net Income to Common
560.42645.95888.65481.84504.99763.84
Upgrade
Net Income Growth
-42.44%-27.31%84.43%-4.58%-33.89%37.16%
Upgrade
Shares Outstanding (Basic)
339339339339339339
Upgrade
Shares Outstanding (Diluted)
339339339339339339
Upgrade
Shares Change (YoY)
-0.09%----29.92%
Upgrade
EPS (Basic)
1.651.912.621.421.492.25
Upgrade
EPS (Diluted)
1.651.912.621.421.492.25
Upgrade
EPS Growth
-42.39%-27.31%84.43%-4.58%-33.89%5.58%
Upgrade
Free Cash Flow
420.15313.491,864-70.51763.07463.13
Upgrade
Free Cash Flow Per Share
1.240.935.50-0.212.251.37
Upgrade
Dividend Per Share
0.1800.2400.6300.2000.2000.434
Upgrade
Dividend Growth
-71.89%-61.93%215.18%--53.97%73.29%
Upgrade
Gross Margin
28.64%29.94%28.53%22.44%22.20%27.14%
Upgrade
Operating Margin
8.25%9.67%10.39%6.01%5.85%10.58%
Upgrade
Profit Margin
5.76%6.69%8.20%4.76%6.46%10.53%
Upgrade
Free Cash Flow Margin
4.32%3.24%17.19%-0.70%9.77%6.39%
Upgrade
EBITDA
1,0461,1831,385842.71682.15983.22
Upgrade
EBITDA Margin
10.75%12.25%12.78%8.32%8.73%13.56%
Upgrade
D&A For EBITDA
243.47248.9258.42234.37225.09215.88
Upgrade
EBIT
802.63934.41,127608.34457.06767.34
Upgrade
EBIT Margin
8.25%9.67%10.39%6.01%5.85%10.58%
Upgrade
Effective Tax Rate
20.31%21.53%5.06%--4.00%
Upgrade
Revenue as Reported
68.51----7,253
Upgrade
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.