Multilaser
MLAS3.SAMultilaser Industrial S.A. Price (MLAS3.SA)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
812,647,340
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Multilaser Industrial S.A.Currency: BRL
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
799,018,000.00
+0% |
621,641,000.00
-22% |
828,018,000.00
+33% |
1,166,192,000.00
+41% |
1,535,979,000.00
+32% |
1,914,705,000.00
+25% |
1,909,372,000.00
0% |
3,077,116,000.00
+61% |
4,846,652,000.00
+58% |
4,383,845,000.00
-10% |
3,499,079,000.00
-20% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 516,602,999.00 | 392,091,000.00 | 493,409,000.00 | 724,381,000.00 | 973,896,000.00 | 1,246,048,000.00 | 1,290,943,000.00 | 1,966,453,000.00 | 3,489,840,000.00 | 3,246,383,000.00 | 3,308,081,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
282,415,001.00
+0% |
229,550,000.00
-19% |
334,609,000.00
+46% |
441,811,000.00
+32% |
562,083,000.00
+27% |
668,657,000.00
+19% |
618,429,000.00
-8% |
1,110,663,000.00
+80% |
1,356,812,000.00
+22% |
1,137,462,000.00
-16% |
190,998,000.00
-83% |
||||||||
| Gross Profit Ratio | (0.35%) | (0.37%) | (0.40%) | (0.38%) | (0.37%) | (0.35%) | (0.32%) | (0.36%) | (0.28%) | (0.26%) | (0.05%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 18,287,000.00 | 24,334,000.00 | 24,627,000.00 | 54,653,000.00 | 105,301,000.00 | 80,031,000.00 | 75,884,000.00 | ||||||||
| General and Administrative | 30,479,000.00 | 42,786,000.00 | 28,005,000.00 | 31,658,000.00 | 37,729,000.00 | 13,930,000.00 | 14,882,000.00 | 23,755,000.00 | 56,505,000.00 | 89,450,000.00 | 57,511,000.00 | ||||||||
| Selling, General & Admin... | 188,376,000.00 | 229,097,000.00 | 225,492,000.00 | 277,222,000.00 | 323,632,000.00 | 321,111,000.00 | 370,260,000.00 | 472,511,000.00 | 766,246,000.00 | 961,660,000.00 | 936,601,000.00 | ||||||||
| Selling & Marketing Exp... | 157,897,000.00 | 186,311,000.00 | 208,987,000.00 | 263,264,000.00 | 305,114,000.00 | 307,181,000.00 | 355,378,000.00 | 448,756,000.00 | 709,741,000.00 | 872,210,000.00 | 879,090,000.00 | ||||||||
| Depreciation and Amortiz... | 3,672,000.00 | 3,813,000.00 | 4,186,000.00 | 4,203,000.00 | 4,864,000.00 | 9,240,000.00 | 11,743,000.00 | 23,641,000.00 | 38,306,000.00 | 59,209,000.00 | 67,867,000.00 | ||||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 87,906,000.00 | 2,974,000.00 | 58,656,000.00 | -293,213,000.00 | -89,564,000.00 | -821,487,000.00 | ||||||||
| Total Operating Expenses | 183,867,000.00 | 218,751,000.00 | 225,492,000.00 | 277,222,000.00 | 323,632,000.00 | 433,351,000.00 | 397,861,000.00 | 585,820,000.00 | 578,334,000.00 | 952,127,000.00 | 190,998,000.00 | ||||||||
| Cost and Exponses | 700,469,999.00 | 610,842,000.00 | 718,901,000.00 | 1,001,603,000.00 | 1,297,528,000.00 | 1,679,399,000.00 | 1,688,804,000.00 | 2,552,273,000.00 | 4,068,174,000.00 | 4,198,510,000.00 | 4,424,574,999.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
98,547,000.00
+0% |
10,799,000.00
-89% |
109,117,000.00
+910% |
164,589,000.00
+51% |
238,451,000.00
+45% |
235,306,000.00
-1% |
225,592,000.00
-4% |
455,805,000.00
+102% |
821,003,000.00
+80% |
299,621,000.00
-64% |
-925,495,999.00
-409% |
||||||||
| Operating Income Ratio | (0.12%) | (0.02%) | (0.13%) | (0.14%) | (0.16%) | (0.12%) | (0.12%) | (0.15%) | (0.17%) | (0.07%) | (-0.26%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 9,129,000.00 | 9,493,000.00 | 4,854,000.00 | 11,803,000.00 | 6,080,000.00 | 1,838,000.00 | 1,965,000.00 | 1,300,000.00 | 7,915,000.00 | 2,768,000.00 | 6,215,000.00 | ||||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,202,000.00 | 9,022,000.00 | 15,264,000.00 | 67,580,000.00 | 52,497,000.00 | 76,250,000.00 | ||||||||
| Total Other Income/Exp... | -9,128,000.00 | 19,839,000.00 | 15,146,000.00 | 23,484,000.00 | 2,486,000.00 | -12,501,000.00 | -394,000.00 | 46,619,000.00 | 380,979,000.00 | -44,555,000.00 | 56,868,999.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 102,219,000.00 | 14,612,000.00 | 121,590,000.00 | 182,584,000.00 | 249,729,000.00 | 247,890,000.00 | 248,555,000.00 | 548,483,000.00 | 816,784,000.00 | 292,626,000.00 | -724,510,000.00 | ||||||||
| EBITDA ratio | (0.13%) | (0.02%) | (0.14%) | (0.14%) | (0.16%) | (0.12%) | (0.13%) | (0.16%) | (0.18%) | (0.08%) | (-0.21%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 89,419,000.00 | 20,292,000.00 | 124,263,000.00 | 188,073,000.00 | 240,937,000.00 | 222,805,000.00 | 220,174,000.00 | 431,255,000.00 | 780,170,000.00 | 140,780,000.00 | -868,627,000.00 | ||||||||
| Income Before Tax Ratio | (0.11%) | (0.03%) | (0.15%) | (0.16%) | (0.16%) | (0.12%) | (0.12%) | (0.14%) | (0.16%) | (0.03%) | (-0.25%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 5,810,000.00 | 9,730,000.00 | -33,928,000.00 | 12,807,000.00 | 19,566,000.00 | -11,537,000.00 | -11,199,000.00 | -13,047,000.00 | 5,455,000.00 | 50,813,000.00 | -32,449,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 83,609,000.00
+0% |
10,562,000.00
-87% |
158,191,000.00
+1,398% |
175,266,000.00
+11% |
221,371,000.00
+26% |
234,342,000.00
+6% |
231,373,000.00
-1% |
444,302,000.00
+92% |
774,715,000.00
+74% |
89,967,000.00
-88% |
-836,178,000.00
-1,029% |
||||||||
| Net Income Ratio | (0.10%) | (0.02%) | (0.19%) | (0.15%) | (0.14%) | (0.12%) | (0.12%) | (0.14%) | (0.16%) | (0.02%) | (-0.24%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.13 | 0.01 | 0.73 | 0.81 | 1.02 | 0.29 | 0.28 | 0.54 | 0.95 | 0.11 | -1.03 | ||||||||
| Diluted EPS | 0.13 | 0.01 | 0.73 | 0.81 | 1.02 | 0.29 | 0.28 | 0.54 | 0.95 | 0.11 | -1.03 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 620,244,807.00 | 811,541,848.00 | 216,075,329.00 | 216,075,329.00 | 216,075,329.00 | 811,541,848.00 | 820,539,225.00 | 820,539,225.00 | 812,647,340.00 | 812,647,340.00 | 812,647,340.00 | ||||||||
| Diluted Share Outstanding | 620,244,807.00 | 811,541,848.00 | 216,075,329.00 | 216,075,329.00 | 216,075,329.00 | 811,541,848.00 | 820,539,225.00 | 820,539,225.00 | 812,647,340.00 | 812,647,340.00 | 812,647,340.00 | ||||||||