International
MEAL3.SAInternational Meal Company Alimentação S.A. Price (MEAL3.SA)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
285,444,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
International Meal Company Alimentação S.A.Currency: BRL
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
749,711,000.00
+0% |
898,606,000.00
+20% |
1,172,427,000.00
+30% |
1,367,622,000.00
+17% |
1,691,261,000.00
+24% |
1,615,058,000.00
-5% |
1,540,638,000.00
-5% |
1,494,511,000.00
-3% |
1,582,081,000.00
+6% |
1,603,262,000.00
+1% |
1,153,537,000.00
-28% |
1,852,245,000.00
+61% |
2,240,696,000.00
+21% |
2,226,345,000.00
-1% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 511,606,000.00 | 632,556,000.00 | 823,829,000.00 | 957,558,000.00 | 1,160,296,000.00 | 1,137,266,000.00 | 1,068,226,000.00 | 1,028,936,000.00 | 1,073,012,000.00 | 1,090,557,000.00 | 882,070,000.00 | 1,263,563,000.00 | 1,546,797,000.00 | 1,455,747,000.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
238,105,000.00
+0% |
266,050,000.00
+12% |
348,598,000.00
+31% |
410,064,000.00
+18% |
530,965,000.00
+29% |
477,792,000.00
-10% |
472,412,000.00
-1% |
465,575,000.00
-1% |
509,069,000.00
+9% |
512,705,000.00
+1% |
271,467,000.00
-47% |
588,682,000.00
+117% |
693,899,000.00
+18% |
770,598,000.00
+11% |
|||||
| Gross Profit Ratio | (0.32%) | (0.30%) | (0.30%) | (0.30%) | (0.31%) | (0.30%) | (0.31%) | (0.31%) | (0.32%) | (0.32%) | (0.24%) | (0.32%) | (0.31%) | (0.35%) | |||||
| 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 | 0.00 | 0.00 | |||||
| General and Administrative | 194,446,000.00 | 249,583,000.00 | 303,246,000.00 | 396,797,000.00 | 116,286,000.00 | 109,543,000.00 | 111,238,000.00 | 104,072,000.00 | 35,674,000.00 | 55,438,000.00 | 49,795,000.00 | 58,928,000.00 | 210,976,000.00 | 229,775,000.00 | |||||
| Selling, General & Admin... | 194,446,000.00 | 258,090,000.00 | 303,246,000.00 | 396,797,000.00 | 433,593,000.00 | 447,973,000.00 | 448,572,000.00 | 418,386,000.00 | 184,619,000.00 | 201,538,000.00 | 210,781,000.00 | 279,200,000.00 | 749,339,000.00 | 848,450,000.00 | |||||
| Selling & Marketing Exp... | 0.00 | 8,507,000.00 | 0.00 | 0.00 | 317,307,000.00 | 338,430,000.00 | 337,334,000.00 | 314,314,000.00 | 148,945,000.00 | 146,100,000.00 | 160,986,000.00 | 220,272,000.00 | 538,363,000.00 | 615,602,000.00 | |||||
| Depreciation and Amortiz... | 56,735,000.00 | 62,574,000.00 | 77,430,000.00 | 94,836,000.00 | 113,455,000.00 | 105,898,000.00 | 93,272,000.00 | 79,729,000.00 | 77,639,000.00 | 149,501,000.00 | 175,936,000.00 | 180,000,000.00 | 215,800,000.00 | 228,066,000.00 | |||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -12,966,000.00 | -10,822,000.00 | 10,200,000.00 | 910,000.00 | 7,393,000.00 | -12,891,000.00 | -7,135,000.00 | 2,004,000.00 | -78,839,000.00 | |||||
| Total Operating Expenses | 189,932,000.00 | 232,263,000.00 | 294,551,000.00 | 361,569,000.00 | 488,854,000.00 | 515,756,000.00 | 484,243,000.00 | 437,970,000.00 | 473,350,000.00 | 468,902,000.00 | 473,647,000.00 | 590,576,000.00 | 652,688,000.00 | 769,611,000.00 | |||||
| Cost and Exponses | 701,538,000.00 | 864,819,000.00 | 1,118,380,000.00 | 1,319,127,000.00 | 1,649,150,000.00 | 1,653,022,000.00 | 1,552,469,000.00 | 1,466,906,000.00 | 1,546,362,000.00 | 1,559,459,000.00 | 1,355,717,000.00 | 1,854,139,000.00 | 2,199,485,000.00 | 2,225,358,000.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
65,604,000.00
+0% |
48,915,000.00
-25% |
55,714,000.00
+14% |
43,467,000.00
-22% |
55,103,000.00
+27% |
-44,802,000.00
-181% |
2,269,000.00
-105% |
36,966,000.00
+1,529% |
37,712,000.00
+2% |
63,942,000.00
+70% |
-202,007,000.00
-416% |
21,437,000.00
-111% |
52,654,000.00
+146% |
987,000.00
-98% |
|||||
| Operating Income Ratio | (0.09%) | (0.05%) | (0.05%) | (0.03%) | (0.03%) | (-0.03%) | (0.00%) | (0.02%) | (0.02%) | (0.04%) | (-0.18%) | (0.01%) | (0.02%) | (0.00%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 5,598,000.00 | 18,889,000.00 | -2,383,000.00 | 26,042,000.00 | 11,453,000.00 | 1,669,000.00 | 21,928,000.00 | 7,652,000.00 | 3,146,000.00 | 7,104,000.00 | 164,000.00 | 2,521,000.00 | 109,545,000.00 | 131,977,000.00 | |||||
| Interest Expenses | 40,653,000.00 | 30,075,000.00 | 17,187,000.00 | 0.00 | 0.00 | 47,933,000.00 | 23,570,000.00 | 13,513,000.00 | 13,388,000.00 | 68,029,000.00 | 53,923,000.00 | 83,891,000.00 | 0.00 | 0.00 | |||||
| Total Other Income/Exp... | -40,134,000.00 | -14,123,000.00 | -18,209,000.00 | -26,042,000.00 | -27,681,000.00 | -108,686,000.00 | -52,592,000.00 | -11,806,000.00 | -27,996,000.00 | -71,901,000.00 | -405,961,000.00 | -102,509,000.00 | 57,398,000.00 | -58,006,000.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | 107,332,000.00 | 111,540,000.00 | 134,505,000.00 | 138,303,000.00 | 35,248,000.00 | 7,988,000.00 | 42,713,000.00 | 109,293,000.00 | 98,638,000.00 | 205,805,000.00 | -373,391,000.00 | 140,702,000.00 | 442,403,999.00 | 290,875,000.00 | |||||
| EBITDA ratio | (0.16%) | (0.12%) | (0.11%) | (0.10%) | (0.10%) | (0.04%) | (0.06%) | (0.08%) | (0.07%) | (0.13%) | (-0.02%) | (0.11%) | (0.12%) | (0.13%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 22,545,000.00 | 18,891,000.00 | 39,888,000.00 | 24,376,000.00 | -14,811,000.00 | -128,616,000.00 | -64,423,000.00 | 19,718,000.00 | 7,723,000.00 | -7,959,000.00 | -607,968,000.00 | -76,237,000.00 | 131,906,000.00 | -57,019,000.00 | |||||
| Income Before Tax Ratio | (0.03%) | (0.02%) | (0.03%) | (0.02%) | (-0.01%) | (-0.08%) | (-0.04%) | (0.01%) | (0.00%) | (0.00%) | (-0.53%) | (-0.04%) | (0.06%) | (-0.03%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 14,672,000.00 | 17,016,000.00 | 22,034,000.00 | 20,197,000.00 | 8,120,000.00 | -24,306,000.00 | 15,979,000.00 | 16,052,000.00 | -171,000.00 | 7,883,000.00 | -134,390,000.00 | 4,212,000.00 | 67,240,000.00 | 28,284,000.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | 7,873,000.00
+0% |
1,875,000.00
-76% |
17,854,000.00
+852% |
4,179,000.00
-77% |
-22,931,000.00
-649% |
-98,901,000.00
+331% |
-76,430,000.00
-23% |
3,666,000.00
-105% |
7,894,000.00
+115% |
-15,842,000.00
-301% |
-473,578,000.00
+2,889% |
-80,449,000.00
-83% |
72,669,000.00
-190% |
-81,997,000.00
-213% |
|||||
| Net Income Ratio | (0.01%) | (0.00%) | (0.02%) | (0.00%) | (-0.01%) | (-0.06%) | (-0.05%) | (0.00%) | (0.00%) | (-0.01%) | (-0.41%) | (-0.04%) | (0.03%) | (-0.04%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.17 | 0.02 | 0.21 | 0.05 | -0.30 | -0.83 | -0.47 | 0.02 | 0.05 | -0.09 | -1.65 | -0.28 | 0.25 | -0.29 | |||||
| Diluted EPS | 0.17 | 0.02 | 0.21 | 0.05 | -0.30 | -0.83 | -0.47 | 0.02 | 0.05 | -0.09 | -1.65 | -0.28 | 0.25 | -0.29 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 45,893,000.00 | 79,532,000.00 | 83,842,000.00 | 84,255,000.00 | 76,510,000.00 | 119,710,000.00 | 164,083,000.00 | 161,986,000.00 | 161,944,000.00 | 168,875,000.00 | 286,370,000.00 | 285,444,000.00 | 285,444,000.00 | 285,444,000.00 | |||||
| Diluted Share Outstanding | 45,893,000.00 | 79,532,000.00 | 83,842,000.00 | 84,316,000.00 | 76,510,000.00 | 119,710,000.00 | 164,294,000.00 | 162,967,000.00 | 162,219,000.00 | 168,875,000.00 | 286,370,000.00 | 285,444,000.00 | 285,444,000.00 | 285,444,000.00 | |||||