Eletromidia
ELMD3.SAEletromidia S.A. Price (ELMD3.SA)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
146,618,000
(2.9194)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Eletromidia S.A.Currency: BRL
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
726,779.00
+0% |
77,080.00
-89% |
47,003,745.00
+60,880% |
78,610,434.00
+67% |
115,209,140.00
+47% |
161,691,000.00
+40% |
214,567,000.00
+33% |
456,976,000.00
+113% |
268,303,000.00
-41% |
415,698,000.00
+55% |
799,978,000.00
+92% |
938,662,000.00
+17% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 19,593,552.00 | 51,425,127.00 | 81,536,844.00 | 85,199,000.00 | 115,482,000.00 | 235,679,000.00 | 179,452,000.00 | 268,985,000.00 | 476,670,000.00 | 492,503,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
726,779.00
+0% |
77,080.00
-89% |
27,410,193.00
+35,461% |
27,185,307.00
-1% |
33,672,296.00
+24% |
76,492,000.00
+127% |
99,085,000.00
+30% |
221,297,000.00
+123% |
88,851,000.00
-60% |
146,713,000.00
+65% |
323,308,000.00
+120% |
446,159,000.00
+38% |
|||||||
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.58%) | (0.35%) | (0.29%) | (0.47%) | (0.46%) | (0.48%) | (0.33%) | (0.35%) | (0.40%) | (0.48%) | |||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| General and Administrative | 114,916.00 | 111,517.00 | 8,635,610.00 | 13,611,007.00 | 19,335,982.00 | 38,664,000.00 | 52,369,000.00 | 76,549,000.00 | 117,633,000.00 | 111,516,000.00 | 171,519,000.00 | 224,954,000.00 | |||||||
| Selling, General & Admin... | 164,848.00 | 226,605.00 | 16,782,295.00 | 15,903,223.00 | 14,455,322.00 | 53,962,000.00 | 70,815,000.00 | 120,690,000.00 | 133,190,000.00 | 122,506,000.00 | 189,320,000.00 | 248,773,000.00 | |||||||
| Selling & Marketing Exp... | 49,932.00 | 115,088.00 | 2,570,042.00 | 5,886,092.00 | 7,382,134.00 | 15,298,000.00 | 18,446,000.00 | 44,141,000.00 | 15,557,000.00 | 10,990,000.00 | 17,801,000.00 | 23,819,000.00 | |||||||
| Depreciation and Amortiz... | -567,250.00 | 8,000.00 | 1,567,000.00 | 3,593,876.00 | 8,874,795.00 | 10,994,864.00 | 12,958,000.00 | 16,353,000.00 | 65,302,000.00 | 72,270,000.00 | 117,253,000.00 | 138,441,000.00 | |||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| Total Operating Expenses | 159,530.00 | 2,435,987.00 | 16,682,127.00 | 15,903,223.00 | 14,455,322.00 | 59,038,000.00 | 76,764,000.00 | 141,982,000.00 | 152,280,000.00 | 137,629,000.00 | 188,887,000.00 | 248,773,000.00 | |||||||
| Cost and Exponses | 159,530.00 | 2,435,987.00 | 36,275,679.00 | 67,328,350.00 | 95,992,166.00 | 144,237,000.00 | 192,246,000.00 | 377,661,000.00 | 331,732,000.00 | 406,614,000.00 | 665,557,000.00 | 741,276,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
567,250.00
+0% |
-149,525.00
-126% |
10,728,064.00
-7,275% |
11,282,080.00
+5% |
19,216,970.00
+70% |
16,368,000.00
-15% |
22,189,000.00
+36% |
82,082,000.00
+270% |
-57,149,000.00
-170% |
33,005,000.00
-158% |
155,250,000.00
+370% |
214,356,000.00
+38% |
|||||||
| Operating Income Ratio | (0.78%) | (-1.94%) | (0.23%) | (0.14%) | (0.17%) | (0.10%) | (0.10%) | (0.18%) | (-0.21%) | (0.08%) | (0.19%) | (0.23%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,508.00 | 144,637.00 | 4,153,292.00 | 5,716,476.00 | 10,161,822.00 | 56,000.00 | 118,000.00 | 2,729,000.00 | 6,280,000.00 | 1,163,000.00 | 5,037,000.00 | 2,162,000.00 | |||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11,739,000.00 | 8,151,000.00 | 60,375,000.00 | 36,407,000.00 | 49,300,000.00 | 109,913,000.00 | 124,748,000.00 | |||||||
| Total Other Income/Exp... | -1,510.00 | 2,807,229.00 | -4,153,291.00 | -8,988,275.00 | -15,942,272.00 | -13,593,000.00 | -11,851,000.00 | -15,138,000.00 | -30,127,000.00 | -49,300,000.00 | -89,084,000.00 | -114,698,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -1,510.00 | -141,525.00 | 12,295,064.00 | 12,844,259.00 | 22,261,265.00 | 38,043,386.00 | 46,266,000.00 | 62,025,000.00 | 4,883,000.00 | 109,341,000.00 | 251,674,000.00 | 352,797,000.00 | |||||||
| EBITDA ratio | (0.00%) | (-1.84%) | (0.26%) | (0.19%) | (0.24%) | (0.16%) | (0.15%) | (0.22%) | (0.03%) | (0.25%) | (0.34%) | (0.38%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 565,740.00 | 2,657,704.00 | 6,574,773.00 | 2,293,805.00 | 3,274,698.00 | 4,629,000.00 | 14,038,000.00 | 21,707,000.00 | -93,556,000.00 | -16,295,000.00 | 45,337,000.00 | 99,658,000.00 | |||||||
| Income Before Tax Ratio | (0.78%) | (34.48%) | (0.14%) | (0.03%) | (0.03%) | (0.03%) | (0.07%) | (0.05%) | (-0.35%) | (-0.04%) | (0.06%) | (0.11%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 62,809.00 | 6,918.00 | 0.00 | 2,744,417.00 | -5.00 | 2,665,000.00 | 4,963,000.00 | 11,257,000.00 | -23,751,000.00 | -4,816,000.00 | -6,073,000.00 | 6,964,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | 502,931.00
+0% |
2,650,786.00
+427% |
6,574,773.00
+148% |
445,982.00
-93% |
3,274,698.00
+634% |
-2,181,000.00
-167% |
8,695,000.00
-499% |
8,138,000.00
-6% |
-68,154,000.00
-937% |
-11,479,000.00
-83% |
32,190,000.00
-380% |
67,107,000.00
+108% |
|||||||
| Net Income Ratio | (0.69%) | (34.39%) | (0.14%) | (0.01%) | (0.03%) | (-0.01%) | (0.04%) | (0.02%) | (-0.25%) | (-0.03%) | (0.04%) | (0.07%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.00 | 0.64 | 4.66 | -0.02 | 0.06 | 0.10 | -0.50 | -0.08 | 0.23 | 0.48 | |||||||
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.64 | 4.66 | -0.02 | 0.06 | 0.10 | -0.50 | -0.08 | 0.23 | 0.46 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 0.00 | 21,727,754,098.00 | 0.00 | 702,293.00 | 702,293.00 | 135,530,332.00 | 135,530,332.00 | 135,530,332.00 | 135,530,332.00 | 139,144,748.00 | 139,411,000.00 | 138,965,000.00 | |||||||
| Diluted Share Outstanding | 0.00 | 21,596,300,000.00 | 0.00 | 702,293.00 | 702,293.00 | 135,530,332.00 | 135,530,332.00 | 135,530,332.00 | 135,530,332.00 | 139,144,748.00 | 142,459,000.00 | 146,618,000.00 | |||||||