Brisanet Servicos de Telecomunicacoes SA
BOVESPA:BRST3
Income Statement
Earnings Waterfall
Brisanet Servicos de Telecomunicacoes SA
Revenue
|
1.2B
BRL
|
Cost of Revenue
|
-657.6m
BRL
|
Gross Profit
|
570.3m
BRL
|
Operating Expenses
|
-319.7m
BRL
|
Operating Income
|
250.7m
BRL
|
Other Expenses
|
-87m
BRL
|
Net Income
|
163.7m
BRL
|
Income Statement
Brisanet Servicos de Telecomunicacoes SA
Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
729
N/A
|
985
+35%
|
1 228
+25%
|
|
Gross Profit | ||||
Cost of Revenue |
(404)
|
(573)
|
(658)
|
|
Gross Profit |
324
N/A
|
412
+27%
|
570
+38%
|
|
Operating Income | ||||
Operating Expenses |
(244)
|
(246)
|
(320)
|
|
Selling, General & Administrative |
(225)
|
(209)
|
(292)
|
|
Other Operating Expenses |
(19)
|
(37)
|
(27)
|
|
Operating Income |
80
N/A
|
167
+109%
|
251
+50%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(60)
|
(53)
|
(66)
|
|
Total Other Income |
(8)
|
(8)
|
(16)
|
|
Pre-Tax Income |
12
N/A
|
106
+755%
|
169
+60%
|
|
Net Income | ||||
Tax Provision |
(10)
|
(45)
|
(5)
|
|
Income from Continuing Operations |
2
|
61
|
163
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
|
Net Income (Common) |
2
N/A
|
61
+2 608%
|
164
+170%
|
|
EPS (Diluted) |
0.01
N/A
|
0.14
+1 300%
|
0.37
+164%
|