Prio S.A. (BVMF:PRIO3)
Brazil
· Delayed Price · Currency is BRL 38.82
+0.26 (0.67%)
May 13, 2025, 10:46 AM GMT-3
Prio S.A. 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 | 15,601 | 14,361 | 11,905 | 6,363 | 4,396 | 1,904 | Upgrade
|
| Revenue Growth (YoY) | 25.95% | 20.63% | 87.08% | 44.76% | 130.86% | 15.80% | Upgrade
|
| Cost of Revenue | 8,785 | 7,133 | 4,270 | 2,121 | 1,923 | 1,287 | Upgrade
|
| Gross Profit | 6,817 | 7,228 | 7,635 | 4,242 | 2,473 | 616.79 | Upgrade
|
| Selling, General & Admin | 537.32 | 418.21 | 376.7 | 228.41 | 187.71 | 127.58 | Upgrade
|
| Other Operating Expenses | 402.17 | 236.04 | -3.91 | -10.9 | -0.07 | -660.68 | Upgrade
|
| Operating Expenses | 1,072 | 760.68 | 509.98 | 330.04 | 298.62 | -339.58 | Upgrade
|
| Operating Income | 5,745 | 6,467 | 7,125 | 3,912 | 2,175 | 956.37 | Upgrade
|
| Interest Expense | -1,215 | -1,074 | -671.02 | -398.36 | -263.75 | -191.44 | Upgrade
|
| Currency Exchange Gain (Loss) | 61.22 | 126.35 | -147.2 | 25.03 | -249.88 | -485.23 | Upgrade
|
| Other Non Operating Income (Expenses) | -207.32 | -288.91 | -165.01 | -84.7 | -145.47 | 206.26 | Upgrade
|
| EBT Excluding Unusual Items | 4,384 | 5,231 | 6,141 | 3,454 | 1,515 | 485.97 | Upgrade
|
| Gain (Loss) on Sale of Investments | 599.88 | 713.12 | 14.76 | 203.64 | 42.03 | 11.73 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 36.58 | - | - | - | Upgrade
|
| Asset Writedown | 110.85 | 110.85 | - | - | - | - | Upgrade
|
| Legal Settlements | 318.62 | 308.97 | -5.28 | 3.94 | -58.36 | -13.62 | Upgrade
|
| Other Unusual Items | 7.5 | -2.88 | -82.72 | - | - | - | Upgrade
|
| Pretax Income | 5,421 | 6,361 | 6,105 | 3,662 | 1,499 | 484.08 | Upgrade
|
| Income Tax Expense | -5,908 | -3,940 | 924.77 | 234.75 | 166.08 | 31.17 | Upgrade
|
| Earnings From Continuing Operations | 11,329 | 10,302 | 5,180 | 3,427 | 1,333 | 452.91 | Upgrade
|
| Net Income to Company | 11,329 | 10,302 | 5,180 | 3,427 | 1,333 | 452.91 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -0.15 | Upgrade
|
| Net Income | 11,329 | 10,302 | 5,180 | 3,427 | 1,333 | 452.77 | Upgrade
|
| Net Income to Common | 11,329 | 10,302 | 5,180 | 3,427 | 1,333 | 452.77 | Upgrade
|
| Net Income Growth | 123.74% | 98.88% | 51.15% | 157.09% | 194.42% | -46.25% | Upgrade
|
| Shares Outstanding (Basic) | 829 | 834 | 840 | 844 | 825 | 677 | Upgrade
|
| Shares Outstanding (Diluted) | 832 | 838 | 847 | 852 | 834 | 686 | Upgrade
|
| Shares Change (YoY) | -1.48% | -1.09% | -0.53% | 2.08% | 21.72% | 2.57% | Upgrade
|
| EPS (Basic) | 13.67 | 12.35 | 6.16 | 4.06 | 1.62 | 0.67 | Upgrade
|
| EPS (Diluted) | 13.62 | 12.29 | 6.11 | 4.02 | 1.60 | 0.66 | Upgrade
|
| EPS Growth | 127.09% | 101.06% | 51.98% | 151.91% | 141.60% | -47.55% | Upgrade
|
| Free Cash Flow | -6,604 | -5,132 | -5,583 | 1,196 | 1,240 | 850.93 | Upgrade
|
| Free Cash Flow Per Share | -7.94 | -6.12 | -6.59 | 1.41 | 1.49 | 1.24 | Upgrade
|
| Gross Margin | 43.69% | 50.33% | 64.13% | 66.67% | 56.26% | 32.39% | Upgrade
|
| Operating Margin | 36.82% | 45.03% | 59.85% | 61.48% | 49.47% | 50.22% | Upgrade
|
| Profit Margin | 72.61% | 71.73% | 43.51% | 53.85% | 30.32% | 23.78% | Upgrade
|
| Free Cash Flow Margin | -42.33% | -35.74% | -46.90% | 18.80% | 28.21% | 44.69% | Upgrade
|
| EBITDA | 8,461 | 8,770 | 9,030 | 4,694 | 2,930 | 1,643 | Upgrade
|
| EBITDA Margin | 54.23% | 61.07% | 75.85% | 73.76% | 66.65% | 86.30% | Upgrade
|
| D&A For EBITDA | 2,716 | 2,303 | 1,905 | 781.28 | 755.47 | 686.94 | Upgrade
|
| EBIT | 5,745 | 6,467 | 7,125 | 3,912 | 2,175 | 956.37 | Upgrade
|
| EBIT Margin | 36.82% | 45.03% | 59.85% | 61.48% | 49.47% | 50.22% | Upgrade
|
| Effective Tax Rate | - | - | 15.15% | 6.41% | 11.08% | 6.44% | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.