Companhia de Eletricidade do Estado da Bahia Coelba
BOVESPA:CEEB3

Watchlist Manager
Companhia de Eletricidade do Estado da Bahia Coelba Logo
Companhia de Eletricidade do Estado da Bahia Coelba
BOVESPA:CEEB3
Watchlist
Price: 45.55 BRL -3.09% Market Closed
Market Cap: R$6.9B

Income Statement

Earnings Waterfall
Companhia de Eletricidade do Estado da Bahia Coelba

Income Statement
Companhia de Eletricidade do Estado da Bahia Coelba

Rotate your device to view
Income Statement
Currency: BRL
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37
78
125
162
136
141
141
0
137
137
136
186
188
187
187
186
191
201
213
222
224
219
210
203
205
208
223
224
222
244
255
285
301
307
317
315
361
349
349
376
368
431
501
623
760
954
1 035
1 087
1 186
1 175
1 224
1 233
1 242
1 242
1 271
1 333
0
0
0
0
Revenue
2 066
N/A
2 093
+1%
2 215
+6%
1 883
-15%
1 883
0%
1 974
+5%
2 110
+7%
2 248
+7%
1 923
-14%
2 016
+5%
2 069
+3%
2 609
+26%
2 257
-13%
2 252
0%
2 209
-2%
2 702
+22%
2 619
-3%
2 534
-3%
2 540
+0%
2 734
+8%
2 489
-9%
2 708
+9%
2 781
+3%
2 898
+4%
3 009
+4%
3 043
+1%
3 092
+2%
3 115
+1%
3 114
0%
3 108
0%
3 206
+3%
3 351
+5%
3 545
+6%
3 830
+8%
4 118
+8%
4 394
+7%
4 591
+4%
4 682
+2%
4 801
+3%
4 967
+3%
5 149
+4%
5 355
+4%
5 603
+5%
5 814
+4%
5 910
+2%
5 755
-3%
5 439
-5%
4 985
-8%
4 690
-6%
4 627
-1%
4 708
+2%
5 544
+18%
5 735
+3%
6 611
+15%
6 832
+3%
6 757
-1%
7 052
+4%
6 782
-4%
7 018
+3%
7 067
+1%
7 282
+3%
7 417
+2%
8 022
+8%
8 141
+1%
8 308
+2%
8 690
+5%
8 908
+3%
9 237
+4%
9 791
+6%
9 985
+2%
10 082
+1%
10 219
+1%
10 188
0%
10 027
-2%
10 192
+2%
11 285
+11%
11 889
+5%
12 908
+9%
14 123
+9%
14 265
+1%
14 806
+4%
15 016
+1%
14 313
-5%
13 978
-2%
14 359
+3%
14 413
+0%
14 696
+2%
15 159
+3%
15 124
0%
15 330
+1%
15 578
+2%
16 529
+6%
16 714
+1%
17 509
+5%
18 357
+5%
18 380
+0%
Gross Profit
Cost of Revenue
(1 053)
(1 090)
(1 110)
(1 263)
(1 081)
(1 065)
(1 204)
(1 426)
(1 107)
(1 214)
(1 192)
(1 595)
(1 133)
(1 084)
(1 009)
(1 442)
(1 303)
(1 306)
(1 334)
(1 539)
(1 356)
(1 405)
(1 438)
(1 464)
(1 549)
(1 677)
(1 752)
(1 818)
(1 884)
(1 890)
(1 971)
(2 038)
(2 216)
(2 412)
(2 669)
(2 903)
(3 051)
(3 110)
(3 171)
(3 411)
(3 500)
(3 768)
(3 963)
(4 026)
(4 239)
(4 110)
(3 961)
(3 626)
(3 593)
(3 689)
(3 854)
(4 100)
(4 081)
(4 764)
(4 906)
(5 297)
(5 632)
(5 300)
(5 539)
(5 780)
(5 992)
(6 252)
(6 884)
(6 934)
(7 180)
(7 419)
(7 398)
(7 511)
(7 834)
(7 854)
(7 897)
(7 893)
(7 796)
(7 773)
(7 853)
(8 732)
(9 225)
(9 874)
(10 731)
(10 693)
(10 821)
(10 695)
(10 284)
(9 899)
(10 029)
(10 203)
(10 207)
(10 477)
(10 491)
(10 670)
(10 888)
(11 563)
(11 658)
(12 199)
(12 872)
(13 002)
Gross Profit
1 013
N/A
1 003
-1%
1 105
+10%
620
-44%
802
+29%
909
+13%
906
0%
823
-9%
817
-1%
802
-2%
877
+9%
1 014
+16%
1 124
+11%
1 168
+4%
1 200
+3%
1 260
+5%
1 317
+4%
1 228
-7%
1 206
-2%
1 196
-1%
1 133
-5%
1 302
+15%
1 343
+3%
1 434
+7%
1 461
+2%
1 366
-6%
1 340
-2%
1 297
-3%
1 230
-5%
1 218
-1%
1 235
+1%
1 313
+6%
1 329
+1%
1 419
+7%
1 449
+2%
1 491
+3%
1 540
+3%
1 572
+2%
1 630
+4%
1 557
-5%
1 649
+6%
1 586
-4%
1 641
+3%
1 788
+9%
1 671
-7%
1 644
-2%
1 478
-10%
1 359
-8%
1 097
-19%
938
-14%
854
-9%
1 444
+69%
1 654
+15%
1 846
+12%
1 926
+4%
1 460
-24%
1 420
-3%
1 482
+4%
1 479
0%
1 287
-13%
1 290
+0%
1 165
-10%
1 138
-2%
1 208
+6%
1 128
-7%
1 271
+13%
1 510
+19%
1 727
+14%
1 957
+13%
2 131
+9%
2 184
+2%
2 327
+7%
2 393
+3%
2 254
-6%
2 339
+4%
2 553
+9%
2 664
+4%
3 034
+14%
3 392
+12%
3 572
+5%
3 985
+12%
4 321
+8%
4 029
-7%
4 079
+1%
4 330
+6%
4 210
-3%
4 489
+7%
4 682
+4%
4 633
-1%
4 660
+1%
4 690
+1%
4 966
+6%
5 056
+2%
5 310
+5%
5 485
+3%
5 378
-2%
Operating Income
Operating Expenses
(803)
(847)
(878)
(543)
(791)
(789)
(709)
(593)
281
383
305
(608)
76
(44)
(112)
(581)
(65)
36
152
(512)
(472)
(493)
(497)
(572)
(515)
(491)
(472)
(437)
(421)
(465)
(458)
(456)
(451)
(408)
(386)
(358)
(402)
(401)
(448)
(509)
(583)
(604)
(690)
(727)
(691)
(725)
(668)
(617)
(553)
(471)
(384)
(604)
(697)
(779)
(876)
(614)
(614)
(633)
(632)
(548)
(538)
(473)
(454)
(519)
(480)
(517)
(486)
(580)
(562)
(587)
(636)
(682)
(694)
(692)
(715)
(715)
(723)
(741)
(723)
(754)
(782)
(819)
(846)
(877)
(899)
(934)
(958)
(907)
(913)
(867)
(883)
(991)
(1 018)
(1 104)
(1 157)
(1 158)
Selling, General & Administrative
(301)
(343)
(386)
(307)
(320)
(297)
(270)
(325)
(299)
(282)
(305)
(348)
(290)
(323)
(310)
(289)
(288)
(313)
(307)
(298)
(335)
(311)
(328)
(365)
(316)
(300)
(281)
(265)
(273)
(282)
(288)
(289)
(293)
(319)
(330)
(318)
(402)
(401)
(448)
(466)
(584)
(604)
(690)
(675)
(691)
(725)
(668)
(564)
(553)
(470)
(384)
(547)
(697)
(779)
(876)
(614)
(614)
(633)
(632)
(548)
(538)
(465)
(447)
(519)
(447)
(472)
(420)
(392)
(421)
(412)
(418)
(435)
(466)
(487)
(546)
(597)
(602)
(619)
(593)
(620)
(658)
(695)
(730)
(722)
(735)
(768)
(787)
(731)
(730)
(675)
(682)
(776)
(797)
(876)
(920)
(903)
Depreciation & Amortization
(13)
(13)
(13)
(13)
(13)
(13)
(13)
(14)
(14)
(14)
(14)
(14)
0
0
0
(10)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(40)
0
0
0
(43)
0
0
0
(52)
0
0
0
(49)
0
0
0
(48)
0
0
0
0
0
0
0
0
0
(7)
0
0
0
0
0
(33)
(19)
(29)
(40)
(43)
(42)
(44)
(47)
(49)
(52)
(54)
(57)
(61)
(65)
(70)
(73)
(78)
(83)
(87)
(91)
(95)
(99)
(102)
(108)
(115)
(121)
(129)
(134)
(137)
Other Operating Expenses
(488)
(491)
(479)
(223)
(458)
(480)
(426)
(254)
594
679
624
(247)
366
280
198
(281)
222
349
459
(214)
(137)
(182)
(169)
(208)
(199)
(192)
(192)
(172)
(149)
(183)
(170)
(167)
(158)
(89)
(56)
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
(9)
0
0
0
0
0
0
0
0
0
(1)
(8)
0
(33)
(45)
(66)
(155)
(123)
(145)
(177)
(203)
(186)
(162)
(122)
(69)
(69)
(68)
(73)
(73)
(59)
(54)
(43)
(77)
(81)
(79)
(80)
(81)
(84)
(90)
(93)
(100)
(100)
(99)
(103)
(118)
Operating Income
211
N/A
157
-26%
227
+45%
77
-66%
11
-86%
120
+1 017%
197
+65%
230
+17%
1 098
+377%
1 185
+8%
1 182
0%
406
-66%
1 199
+195%
1 125
-6%
1 088
-3%
680
-38%
1 252
+84%
1 264
+1%
1 358
+7%
684
-50%
661
-3%
809
+22%
846
+5%
862
+2%
946
+10%
874
-8%
867
-1%
860
-1%
809
-6%
753
-7%
778
+3%
857
+10%
878
+2%
1 011
+15%
1 063
+5%
1 134
+7%
1 137
+0%
1 171
+3%
1 183
+1%
1 048
-11%
1 065
+2%
983
-8%
951
-3%
1 061
+12%
980
-8%
919
-6%
810
-12%
742
-8%
545
-27%
468
-14%
470
+0%
841
+79%
957
+14%
1 068
+12%
1 050
-2%
846
-19%
806
-5%
849
+5%
848
0%
739
-13%
752
+2%
692
-8%
683
-1%
689
+1%
648
-6%
754
+16%
1 025
+36%
1 147
+12%
1 394
+22%
1 544
+11%
1 548
+0%
1 645
+6%
1 699
+3%
1 561
-8%
1 625
+4%
1 838
+13%
1 941
+6%
2 293
+18%
2 669
+16%
2 818
+6%
3 203
+14%
3 502
+9%
3 183
-9%
3 202
+1%
3 431
+7%
3 276
-5%
3 531
+8%
3 775
+7%
3 720
-1%
3 793
+2%
3 807
+0%
3 975
+4%
4 038
+2%
4 206
+4%
4 328
+3%
4 220
-2%
Pre-Tax Income
Interest Income Expense
(4)
(13)
(27)
14
14
23
43
(61)
(839)
(844)
(881)
(90)
(674)
(645)
(590)
0
(785)
(804)
(822)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(46)
(81)
(128)
36
(128)
(84)
(62)
(143)
(50)
(89)
(107)
(47)
(172)
(194)
(209)
(204)
(239)
(256)
(272)
(266)
(273)
(285)
(311)
(342)
(339)
(342)
(336)
(324)
(282)
(246)
(214)
(225)
(225)
(258)
(297)
(294)
(317)
(241)
(153)
(360)
(337)
(428)
(551)
(530)
(729)
(982)
(1 230)
(1 163)
(1 363)
(1 402)
(1 350)
(1 384)
(1 401)
(1 338)
(1 314)
(1 340)
(1 411)
(1 457)
(1 620)
(1 632)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
(4)
0
(8)
(9)
(8)
(10)
0
0
0
0
0
0
0
(2)
0
0
0
(9)
0
0
0
(22)
0
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(41)
(44)
(27)
(38)
(10)
(19)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(3)
(4)
(5)
(4)
(6)
(6)
(5)
(10)
(9)
(9)
(9)
39
51
52
52
(8)
(9)
(10)
(9)
(5)
(4)
(4)
(6)
(7)
(6)
(6)
(4)
(5)
0
0
0
0
(12)
(37)
8
(19)
(5)
14
(29)
(215)
(75)
(129)
(160)
26
(85)
(44)
(4)
(85)
43
46
(0)
(107)
(180)
(147)
(124)
(66)
(54)
(109)
(113)
(125)
(118)
(127)
(157)
(153)
(186)
(183)
(154)
(163)
(180)
(180)
(193)
(188)
(166)
(185)
(207)
7
(12)
(15)
(17)
(227)
(200)
(132)
(17)
(152)
(113)
(175)
(336)
(366)
(362)
(401)
(417)
(429)
(460)
(457)
(470)
(490)
Pre-Tax Income
204
N/A
140
-32%
196
+40%
87
-55%
18
-79%
137
+646%
235
+72%
159
-32%
250
+57%
333
+33%
293
-12%
355
+21%
577
+62%
531
-8%
550
+4%
672
+22%
457
-32%
451
-1%
527
+17%
679
+29%
657
-3%
805
+23%
840
+4%
855
+2%
938
+10%
866
-8%
860
-1%
854
-1%
800
-6%
744
-7%
770
+3%
847
+10%
866
+2%
974
+12%
1 071
+10%
1 115
+4%
1 087
-3%
1 104
+2%
1 026
-7%
868
-15%
862
-1%
769
-11%
729
-5%
935
+28%
845
-10%
787
-7%
699
-11%
588
-16%
416
-29%
319
-23%
261
-18%
512
+96%
538
+5%
665
+24%
654
-2%
513
-21%
479
-7%
455
-5%
424
-7%
272
-36%
294
+8%
223
-24%
190
-15%
212
+11%
180
-15%
325
+81%
657
+102%
760
+16%
989
+30%
1 107
+12%
1 058
-4%
1 163
+10%
1 212
+4%
1 094
-10%
1 221
+12%
1 458
+19%
1 554
+7%
1 840
+18%
2 082
+13%
2 061
-1%
2 274
+10%
2 388
+5%
1 936
-19%
1 887
-3%
1 955
+4%
1 699
-13%
1 845
+9%
2 025
+10%
1 957
-3%
2 054
+5%
2 076
+1%
2 206
+6%
2 167
-2%
2 292
+6%
2 238
-2%
2 098
-6%
Net Income
Tax Provision
(70)
(53)
(68)
(26)
(4)
(43)
(77)
(50)
(63)
(89)
(96)
(133)
(194)
(176)
(182)
(245)
(196)
(198)
(209)
(230)
(223)
(273)
(287)
(289)
(273)
(206)
(161)
(134)
(125)
(122)
(134)
(138)
(137)
(149)
(160)
(169)
(156)
(164)
(149)
(117)
(126)
(111)
(109)
(129)
(112)
(106)
(92)
(92)
(64)
(49)
(39)
(53)
(66)
(82)
(83)
(127)
(127)
(130)
(108)
(13)
(7)
23
17
(35)
(33)
(69)
(145)
(122)
(170)
(164)
(145)
(154)
(159)
(162)
(197)
(239)
(272)
(312)
(374)
(392)
(424)
(491)
(325)
(320)
(336)
(117)
(188)
(186)
(148)
(330)
(328)
(398)
(411)
(160)
(153)
(144)
Income from Continuing Operations
134
87
127
61
14
94
157
110
187
244
197
223
383
355
368
427
261
253
318
450
434
532
553
565
664
661
699
721
675
622
635
709
729
825
911
946
931
940
877
751
736
658
619
806
733
680
607
495
351
271
222
459
473
584
571
386
351
325
317
260
288
246
207
177
147
257
512
639
819
943
913
1 009
1 053
932
1 025
1 219
1 282
1 528
1 708
1 669
1 850
1 897
1 611
1 567
1 619
1 582
1 657
1 839
1 809
1 724
1 748
1 808
1 756
2 132
2 085
1 954
Income to Minority Interest
(32)
(26)
(25)
(10)
(10)
(17)
(20)
(19)
(2)
(12)
(17)
(37)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
255
N/A
214
-16%
248
+16%
121
-51%
74
-39%
147
+98%
207
+41%
164
-21%
254
+54%
300
+18%
298
-1%
343
+15%
530
+54%
541
+2%
569
+5%
581
+2%
472
-19%
467
-1%
500
+7%
541
+8%
525
-3%
618
+18%
637
+3%
647
+2%
747
+15%
745
0%
786
+5%
815
+4%
769
-6%
744
-3%
758
+2%
809
+7%
829
+2%
874
+5%
935
+7%
946
+1%
931
-2%
940
+1%
877
-7%
751
-14%
736
-2%
658
-11%
619
-6%
806
+30%
733
-9%
680
-7%
607
-11%
495
-18%
351
-29%
271
-23%
222
-18%
459
+107%
473
+3%
584
+23%
571
-2%
386
-32%
351
-9%
325
-8%
317
-2%
260
-18%
288
+11%
246
-14%
207
-16%
177
-14%
147
-17%
257
+74%
512
+99%
639
+25%
819
+28%
943
+15%
913
-3%
1 009
+11%
1 053
+4%
932
-11%
1 025
+10%
1 219
+19%
1 282
+5%
1 528
+19%
1 708
+12%
1 669
-2%
1 850
+11%
1 897
+3%
1 611
-15%
1 567
-3%
1 619
+3%
1 582
-2%
1 657
+5%
1 839
+11%
1 809
-2%
1 724
-5%
1 748
+1%
1 808
+3%
1 756
-3%
2 132
+21%
2 085
-2%
1 954
-6%
EPS (Diluted)
1.32
N/A
1.1
-17%
1.28
+16%
0.63
-51%
0.39
-38%
0.77
+97%
1.08
+40%
0.85
-21%
1.31
+54%
1.55
+18%
1.54
-1%
1.77
+15%
2.74
+55%
2.79
+2%
2.93
+5%
3
+2%
2.44
-19%
2.38
-2%
2.59
+9%
2.79
+8%
2.72
-3%
3.2
+18%
3.29
+3%
3.35
+2%
3.85
+15%
3.84
0%
4.05
+5%
4.21
+4%
3.96
-6%
3.83
-3%
3.9
+2%
4.18
+7%
4.28
+2%
4.51
+5%
4.83
+7%
4.89
+1%
4.81
-2%
4.86
+1%
4.53
-7%
3.88
-14%
3.79
-2%
3.36
-11%
3.19
-5%
4.16
+30%
3.51
-16%
3.26
-7%
2.9
-11%
2.56
-12%
1.69
-34%
1.3
-23%
1.07
-18%
2.2
+106%
2.44
+11%
3.01
+23%
2.73
-9%
1.85
-32%
1.68
-9%
1.55
-8%
1.51
-3%
1.24
-18%
1.37
+10%
1.17
-15%
0.93
-21%
0.87
-6%
0.62
-29%
1.09
+76%
1.6
+47%
2.44
+52%
3.12
+28%
3.59
+15%
3.49
-3%
3.85
+10%
4.02
+4%
3.56
-11%
3.91
+10%
4.65
+19%
4.89
+5%
5.83
+19%
6.51
+12%
6.37
-2%
7.06
+11%
7.24
+3%
6.15
-15%
5.98
-3%
6.18
+3%
6.04
-2%
6.32
+5%
7.02
+11%
6.9
-2%
6.58
-5%
6.67
+1%
6.9
+3%
6.7
-3%
8.13
+21%
7.96
-2%
7.45
-6%