Iochpe-Maxion S.A. (BVMF:MYPK3)
Brazil
· Delayed Price · Currency is BRL 12.18
+0.12 (1.00%)
May 9, 2025, 5:07 PM GMT-3
Iochpe-Maxion Income Statement
Financials in millions BRL. Fiscal year is January - December.
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 Mar 31, 2025 | 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 | 2015 - 2019 |
| Revenue | 15,674 | 15,332 | 14,955 | 16,948 | 13,688 | 8,761 | Upgrade
|
| Revenue Growth (YoY) | 7.70% | 2.52% | -11.76% | 23.81% | 56.25% | -12.54% | Upgrade
|
| Cost of Revenue | 13,793 | 13,510 | 13,447 | 15,139 | 11,984 | 8,195 | Upgrade
|
| Gross Profit | 1,881 | 1,821 | 1,508 | 1,809 | 1,704 | 565.31 | Upgrade
|
| Selling, General & Admin | 869.03 | 821.33 | 785.42 | 742.59 | 751.82 | 563.64 | Upgrade
|
| Other Operating Expenses | 6.14 | 5.73 | -14.7 | -149.19 | 9.4 | 188.43 | Upgrade
|
| Operating Expenses | 875.17 | 827.06 | 770.72 | 593.4 | 754.34 | 752.08 | Upgrade
|
| Operating Income | 1,006 | 994.37 | 737.52 | 1,215 | 949.78 | -186.76 | Upgrade
|
| Interest Expense | -546.53 | -543.36 | -606.67 | - | -305.49 | -262.43 | Upgrade
|
| Interest & Investment Income | 137.3 | 137.3 | 149.18 | - | 16.99 | 33.37 | Upgrade
|
| Earnings From Equity Investments | 26.92 | 22.27 | 14.37 | 30.45 | 33.88 | 2.04 | Upgrade
|
| Currency Exchange Gain (Loss) | -17.77 | -14.74 | -31.67 | -18.77 | -33.05 | -3.92 | Upgrade
|
| Other Non Operating Income (Expenses) | -79.41 | -40.78 | -24.91 | -598.9 | -58.64 | - | Upgrade
|
| EBT Excluding Unusual Items | 526.37 | 555.07 | 237.83 | 628.02 | 603.47 | -417.71 | Upgrade
|
| Merger & Restructuring Charges | -20.21 | -20.21 | -14.42 | - | 6.4 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -3 | -3 | 0.61 | - | 15.04 | - | Upgrade
|
| Asset Writedown | 4.8 | 4.8 | 1.61 | - | 0.13 | - | Upgrade
|
| Legal Settlements | 48.79 | 48.79 | 39.07 | - | 294.68 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 37.16 | - | Upgrade
|
| Pretax Income | 556.77 | 585.46 | 264.7 | 628.02 | 956.87 | -417.71 | Upgrade
|
| Income Tax Expense | 222.98 | 205.38 | 158.81 | 223.85 | 329.93 | 2.21 | Upgrade
|
| Earnings From Continuing Operations | 333.79 | 380.08 | 105.89 | 404.17 | 626.94 | -419.91 | Upgrade
|
| Minority Interest in Earnings | -108.44 | -115.37 | -75.16 | -125.24 | -89.72 | -71.87 | Upgrade
|
| Net Income | 225.35 | 264.72 | 30.73 | 278.93 | 537.22 | -491.78 | Upgrade
|
| Net Income to Common | 225.35 | 264.72 | 30.73 | 278.93 | 537.22 | -491.78 | Upgrade
|
| Net Income Growth | 131.53% | 761.35% | -88.98% | -48.08% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 150 | 150 | 151 | 152 | 152 | 152 | Upgrade
|
| Shares Outstanding (Diluted) | 150 | 150 | 151 | 152 | 152 | 152 | Upgrade
|
| Shares Change (YoY) | -0.35% | -0.46% | -0.69% | -0.51% | 0.00% | 0.73% | Upgrade
|
| EPS (Basic) | 1.51 | 1.77 | 0.20 | 1.84 | 3.53 | -3.23 | Upgrade
|
| EPS (Diluted) | 1.51 | 1.77 | 0.20 | 1.84 | 3.53 | -3.23 | Upgrade
|
| EPS Growth | 132.34% | 765.29% | -88.91% | -47.81% | - | - | Upgrade
|
| Free Cash Flow | 1,275 | 1,608 | 1,490 | 1,393 | 549.24 | -52.74 | Upgrade
|
| Free Cash Flow Per Share | 8.52 | 10.73 | 9.90 | 9.19 | 3.60 | -0.35 | Upgrade
|
| Dividend Per Share | 0.712 | 0.712 | 0.087 | 0.735 | 0.399 | - | Upgrade
|
| Dividend Growth | 714.32% | 714.32% | -88.10% | 83.94% | - | - | Upgrade
|
| Gross Margin | 12.00% | 11.88% | 10.08% | 10.67% | 12.45% | 6.45% | Upgrade
|
| Operating Margin | 6.42% | 6.49% | 4.93% | 7.17% | 6.94% | -2.13% | Upgrade
|
| Profit Margin | 1.44% | 1.73% | 0.21% | 1.65% | 3.92% | -5.61% | Upgrade
|
| Free Cash Flow Margin | 8.14% | 10.49% | 9.96% | 8.22% | 4.01% | -0.60% | Upgrade
|
| EBITDA | 1,483 | 1,450 | 1,170 | 1,706 | 1,462 | 370.1 | Upgrade
|
| EBITDA Margin | 9.46% | 9.46% | 7.83% | 10.07% | 10.68% | 4.23% | Upgrade
|
| D&A For EBITDA | 477.21 | 455.63 | 432.78 | 491.23 | 512.15 | 556.86 | Upgrade
|
| EBIT | 1,006 | 994.37 | 737.52 | 1,215 | 949.78 | -186.76 | Upgrade
|
| EBIT Margin | 6.42% | 6.49% | 4.93% | 7.17% | 6.94% | -2.13% | Upgrade
|
| Effective Tax Rate | 40.05% | 35.08% | 60.00% | 35.64% | 34.48% | - | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.