Iochpe-Maxion S.A. (BVMF:MYPK3)
Brazil · Delayed Price · Currency is BRL 8.74
-0.26 (-2.89%)
May 19, 2026, 5:06 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 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 |
| 15,236 | 15,367 | 15,332 | 14,955 | 16,948 | 13,688 | |
Revenue Growth (YoY) | -2.80% | 0.23% | 2.52% | -11.76% | 23.81% | 56.25% |
Cost of Revenue | 13,387 | 13,516 | 13,510 | 13,447 | 15,139 | 11,984 |
Gross Profit | 1,849 | 1,851 | 1,821 | 1,508 | 1,809 | 1,704 |
Selling, General & Admin | 913.35 | 929.14 | 821.33 | 785.42 | 742.59 | 751.82 |
Other Operating Expenses | 12.59 | 4.73 | 5.73 | -14.7 | -149.19 | 9.4 |
Operating Expenses | 925.95 | 933.86 | 827.06 | 770.72 | 593.4 | 754.34 |
Operating Income | 922.63 | 916.91 | 994.37 | 737.52 | 1,215 | 949.78 |
Interest Expense | -546.69 | -559.62 | -543.36 | -606.67 | - | -305.49 |
Interest & Investment Income | 94.65 | 94.65 | 137.3 | 149.18 | - | 16.99 |
Earnings From Equity Investments | 46.79 | 50.72 | 22.27 | 14.37 | 30.45 | 33.88 |
Currency Exchange Gain (Loss) | -67.32 | -53.5 | -14.74 | -31.67 | -18.77 | -33.05 |
Other Non Operating Income (Expenses) | -62.23 | -56.82 | -40.78 | -24.91 | -598.9 | -58.64 |
EBT Excluding Unusual Items | 387.84 | 392.34 | 555.07 | 237.83 | 628.02 | 603.47 |
Merger & Restructuring Charges | -51.11 | -51.11 | -20.21 | -14.42 | - | 6.4 |
Gain (Loss) on Sale of Assets | -1.06 | -1.06 | -3 | 0.61 | - | 15.04 |
Asset Writedown | 2.29 | 2.29 | 4.8 | 1.61 | - | 0.13 |
Legal Settlements | 21.19 | 21.19 | 48.79 | 39.07 | - | 294.68 |
Other Unusual Items | - | - | - | - | - | 37.16 |
Pretax Income | 359.14 | 363.64 | 585.46 | 264.7 | 628.02 | 956.87 |
Income Tax Expense | 140.44 | 146.5 | 205.38 | 158.81 | 223.85 | 329.93 |
Earnings From Continuing Operations | 218.71 | 217.13 | 380.08 | 105.89 | 404.17 | 626.94 |
Minority Interest in Earnings | -127.3 | -118.75 | -115.37 | -75.16 | -125.24 | -89.72 |
Net Income | 91.41 | 98.38 | 264.72 | 30.73 | 278.93 | 537.22 |
Net Income to Common | 91.41 | 98.38 | 264.72 | 30.73 | 278.93 | 537.22 |
Net Income Growth | -59.44% | -62.83% | 761.35% | -88.98% | -48.08% | - |
Shares Outstanding (Basic) | 150 | 150 | 150 | 151 | 152 | 152 |
Shares Outstanding (Diluted) | 150 | 150 | 150 | 151 | 152 | 152 |
Shares Change (YoY) | 0.02% | -0.07% | -0.46% | -0.69% | -0.51% | 0.00% |
EPS (Basic) | 0.61 | 0.66 | 1.77 | 0.20 | 1.84 | 3.53 |
EPS (Diluted) | 0.61 | 0.66 | 1.77 | 0.20 | 1.84 | 3.53 |
EPS Growth | -59.44% | -62.81% | 765.29% | -88.91% | -47.81% | - |
Free Cash Flow | 51.09 | -182.45 | 1,608 | 1,490 | 1,393 | 549.24 |
Free Cash Flow Per Share | 0.34 | -1.22 | 10.73 | 9.90 | 9.19 | 3.60 |
Dividend Per Share | - | - | 0.584 | 0.087 | 0.735 | 0.399 |
Dividend Growth | - | - | 567.72% | -88.10% | 83.94% | - |
Gross Margin | 12.13% | 12.04% | 11.88% | 10.08% | 10.67% | 12.45% |
Operating Margin | 6.06% | 5.97% | 6.49% | 4.93% | 7.17% | 6.94% |
Profit Margin | 0.60% | 0.64% | 1.73% | 0.21% | 1.65% | 3.92% |
Free Cash Flow Margin | 0.34% | -1.19% | 10.49% | 9.96% | 8.22% | 4.01% |
EBITDA | 1,413 | 1,407 | 1,450 | 1,170 | 1,706 | 1,462 |
EBITDA Margin | 9.28% | 9.15% | 9.46% | 7.83% | 10.07% | 10.68% |
D&A For EBITDA | 490.62 | 489.73 | 455.63 | 432.78 | 491.23 | 512.15 |
EBIT | 922.63 | 916.91 | 994.37 | 737.52 | 1,215 | 949.78 |
EBIT Margin | 6.06% | 5.97% | 6.49% | 4.93% | 7.17% | 6.94% |
Effective Tax Rate | 39.10% | 40.29% | 35.08% | 60.00% | 35.64% | 34.48% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.