Income Statement

Revenue

-9%

+8%

10Y

Currency: BRL

	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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	6	11	16	20	19	18	19	21	22	21	21	21	22	22	20	19	19	21	23	33	0	28	33	35	36	39	43	48	51	52	59	64	68	71	66	59	54	52	53	54	57	58	59	59	57	59	64	66	70	76	83	93	111	125	139	158	153	142	125	103	94	88	83	77	76	0
Revenue	420 N/A	305 -27%	415 +36%	422 +2%	462 +10%	484 +5%	542 +12%	619 +14%	679 +10%	727 +7%	740 +2%	732 -1%	706 -4%	695 -2%	704 +1%	713 +1%	757 +6%	793 +5%	816 +3%	849 +4%	874 +3%	887 +1%	905 +2%	900 -1%	937 +4%	945 +1%	991 +5%	1 083 +9%	1 175 +9%	1 208 +3%	1 227 +2%	1 254 +2%	1 296 +3%	1 357 +5%	1 441 +6%	1 550 +8%	1 637 +6%	1 720 +5%	1 779 +3%	1 753 -1%	1 724 -2%	1 639 -5%	1 593 -3%	1 580 -1%	1 574 0%	1 602 +2%	1 632 +2%	1 699 +4%	1 734 +2%	1 775 +2%	1 816 +2%	1 906 +5%	2 008 +5%	2 045 +2%	1 996 -2%	1 949 -2%	1 939 -1%	1 965 +1%	1 953 -1%	1 852 -5%	1 616 -13%	1 863 +15%	2 365 +27%	2 440 +3%	1 879 -23%	2 409 +28%	2 039 -15%	2 101 +3%	2 256 +7%	2 211 -2%	2 194 -1%	2 216 +1%	2 171 -2%	2 188 +1%	2 160 -1%
Gross Profit
Cost of Revenue	(298)	(215)	(291)	(295)	(326)	(344)	(387)	(450)	(501)	(541)	(560)	(554)	(541)	(534)	(539)	(544)	(560)	(583)	(595)	(610)	(629)	(632)	(634)	(628)	(660)	(671)	(725)	(801)	(873)	(894)	(898)	(910)	(939)	(982)	(1 037)	(1 131)	(1 207)	(1 278)	(1 333)	(1 309)	(1 277)	(1 222)	(1 204)	(1 206)	(1 221)	(1 225)	(1 237)	(1 284)	(1 311)	(1 359)	(1 410)	(1 484)	(1 567)	(1 610)	(1 612)	(1 592)	(1 596)	(1 619)	(1 518)	(1 398)	(1 125)	(1 315)	(1 628)	(1 652)	(1 210)	(1 532)	(1 288)	(1 335)	(1 433)	(1 416)	(1 404)	(1 410)	(1 394)	(1 421)	(1 425)
Gross Profit	122 N/A	90 -26%	124 +38%	127 +2%	136 +7%	140 +3%	155 +11%	169 +9%	177 +5%	186 +5%	180 -3%	178 -1%	166 -7%	161 -3%	164 +2%	169 +3%	197 +17%	210 +7%	221 +5%	239 +8%	245 +3%	255 +4%	271 +6%	272 +0%	278 +2%	274 -1%	265 -3%	282 +6%	302 +7%	314 +4%	329 +5%	344 +5%	357 +4%	375 +5%	404 +8%	419 +4%	431 +3%	441 +2%	446 +1%	444 0%	447 +1%	417 -7%	389 -7%	373 -4%	354 -5%	377 +7%	396 +5%	415 +5%	423 +2%	415 -2%	406 -2%	422 +4%	441 +4%	435 -1%	384 -12%	357 -7%	343 -4%	346 +1%	435 +26%	454 +4%	491 +8%	548 +11%	737 +35%	789 +7%	670 -15%	877 +31%	750 -14%	765 +2%	823 +8%	795 -3%	791 0%	806 +2%	777 -4%	766 -1%	735 -4%
Operating Income
Operating Expenses	(30)	(33)	(41)	(41)	(48)	(51)	(70)	(94)	(101)	(103)	(89)	(71)	(61)	(50)	(52)	(56)	(60)	(67)	(74)	(82)	(93)	(101)	(103)	(105)	(115)	(116)	(133)	(167)	(171)	(180)	(179)	(160)	(172)	(183)	(204)	(228)	(243)	(228)	(276)	(286)	(299)	(326)	(253)	(238)	(222)	(204)	(228)	(237)	(239)	(241)	(250)	(256)	(273)	(269)	(264)	(263)	(308)	(451)	(402)	(503)	(287)	(339)	(384)	(408)	(315)	(462)	(385)	(379)	(376)	(401)	(397)	(417)	(411)	(412)	(417)
Selling, General & Administrative	(27)	(19)	(28)	(28)	(33)	(35)	(41)	(48)	(53)	(55)	(53)	(50)	(46)	(47)	(50)	(53)	(58)	(66)	(72)	(80)	(90)	(98)	(101)	(103)	(99)	(98)	(109)	(118)	(134)	(142)	(145)	(150)	(157)	(168)	(182)	(199)	(216)	(232)	(245)	(251)	(265)	(253)	(238)	(226)	(203)	(204)	(207)	(220)	(222)	(224)	(232)	(235)	(252)	(254)	(251)	(251)	(274)	(284)	(316)	(310)	(263)	(301)	(359)	(378)	(292)	(380)	(315)	(314)	(360)	(358)	(358)	(380)	(385)	(386)	(398)
Depreciation & Amortization	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	(9)	(12)	(15)	(18)	(12)	(12)	(13)	(14)	(15)	(15)	0	(11)	(15)	(11)	(18)	(18)	(14)	(18)	(14)	(14)	(14)	0	(13)	(10)	(11)	0	(7)
Other Operating Expenses	(2)	(14)	(14)	(13)	(14)	(16)	(30)	(46)	(48)	(47)	(35)	(20)	(14)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(1)	(2)	(17)	(17)	(24)	(48)	(38)	(37)	(34)	(9)	(15)	(16)	(22)	(29)	(26)	4	(31)	(37)	(34)	(73)	(16)	(12)	(19)	1	(21)	(16)	(7)	(4)	(3)	(3)	(10)	(3)	(0)	2	(20)	(151)	(86)	(181)	(9)	(27)	(7)	(12)	(8)	(63)	(55)	(50)	(2)	(43)	(26)	(27)	(15)	(25)	(12)
Operating Income	92 N/A	57 -38%	83 +46%	86 +4%	88 +3%	89 +1%	85 -4%	75 -12%	76 +1%	83 +9%	91 +10%	107 +18%	105 -1%	112 +6%	112 +1%	113 +1%	137 +21%	143 +4%	148 +4%	157 +6%	152 -3%	154 +2%	168 +9%	167 -1%	162 -3%	159 -2%	132 -17%	116 -13%	131 +13%	134 +3%	150 +11%	185 +23%	185 +0%	191 +4%	200 +5%	191 -5%	188 -2%	213 +13%	170 -20%	158 -7%	147 -7%	91 -38%	136 +49%	136 -1%	131 -3%	173 +32%	168 -3%	179 +7%	185 +3%	174 -6%	156 -11%	166 +7%	168 +1%	167 -1%	120 -28%	94 -21%	35 -63%	(105) N/A	33 N/A	(49) N/A	205 N/A	209 +2%	353 +69%	381 +8%	355 -7%	416 +17%	366 -12%	386 +6%	447 +16%	394 -12%	394 0%	388 -1%	366 -6%	355 -3%	317 -10%
Pre-Tax Income
Interest Income Expense	(13)	(1)	0	(0)	0	(0)	(0)	0	(1)	(7)	(12)	(17)	0	(17)	(21)	(28)	(25)	(25)	(17)	(8)	(43)	(15)	(13)	(12)	(9)	(13)	(13)	(10)	(11)	(13)	(22)	(33)	(31)	(25)	(27)	(1)	(5)	(27)	(24)	(48)	(40)	(32)	(36)	(30)	(33)	(26)	(29)	(37)	(47)	(54)	(55)	(57)	(49)	(62)	(58)	(67)	(66)	(60)	(81)	(97)	159	(105)	(86)	(98)	(187)	(123)	(139)	(114)	(129)	(122)	(110)	(78)	(31)	(12)	(12)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	(34)	(34)	(34)	(34)	(6)	(34)	(42)	(36)	(50)	(28)	(24)	(29)	(22)	(11)	(10)	(40)	(40)	(170)	(176)	(145)	(18)	0	114	(9)	(18)	(5)	(2)	(34)	8	(4)	(4)	(53)	99	99	99	117	34	36
Total Other Income	0	(0)	(1)	(1)	(0)	0	0	0	(1)	2	(4)	(8)	0	(13)	(9)	(5)	(1)	(1)	0	(1)	(0)	2	2	(0)	(1)	0	7	3	0	(1)	(8)	(2)	(4)	5	4	3	(10)	(10)	(10)	(11)	(5)	4	3	1	2	(8)	(6)	(4)	18	19	17	16	(9)	(10)	(8)	(15)	(18)	(19)	(17)	32	(257)	(35)	(131)	(171)	(18)	(102)	(11)	(8)	8	(11)	(4)	(9)	(16)	(25)	(39)
Pre-Tax Income	79 N/A	56 -28%	83 +48%	86 +3%	88 +3%	89 +1%	85 -5%	75 -11%	75 -1%	78 +4%	75 -3%	84 +12%	105 +25%	82 -22%	82 +0%	80 -2%	111 +38%	117 +5%	131 +12%	149 +13%	109 -27%	141 +29%	156 +11%	155 -1%	153 -2%	146 -4%	127 -13%	109 -14%	120 +11%	121 +1%	120 -1%	150 +25%	150 0%	172 +15%	178 +4%	193 +9%	174 -10%	141 -19%	101 -28%	65 -36%	67 +4%	58 -15%	69 +20%	64 -8%	64 +1%	90 +39%	105 +17%	114 +9%	126 +10%	117 -7%	106 -9%	115 +8%	70 -39%	55 -21%	(116) N/A	(163) -41%	(195) -19%	(201) -4%	(65) +68%	(0) +100%	97 N/A	52 -47%	132 +154%	109 -17%	116 +6%	199 +71%	212 +7%	261 +23%	273 +5%	361 +32%	378 +5%	401 +6%	436 +9%	352 -19%	303 -14%
Net Income
Tax Provision	(25)	(21)	(28)	(29)	(30)	(31)	(29)	(25)	(22)	(20)	(21)	(28)	(32)	(33)	(34)	(29)	(32)	(33)	(31)	(34)	(34)	(35)	(41)	(43)	(50)	(40)	(41)	(29)	(29)	(32)	(28)	(43)	(39)	(49)	(48)	(57)	(46)	(36)	(28)	(4)	(1)	7	1	(9)	(37)	(49)	(54)	(55)	(26)	(23)	(19)	(20)	(16)	(15)	1	16	(7)	(4)	(10)	(19)	(10)	3	(20)	(14)	(19)	(42)	(39)	(65)	(63)	(63)	(56)	(49)	(56)	(46)	(15)
Income from Continuing Operations	53	36	56	57	59	58	56	50	53	58	54	56	73	48	48	51	80	84	100	115	75	105	115	112	103	106	86	80	92	89	92	107	110	122	129	136	128	105	73	61	67	65	70	55	28	40	50	59	100	94	87	96	54	41	(114)	(147)	(202)	(205)	(75)	(19)	87	54	112	95	97	157	173	195	211	298	322	352	380	307	288
Income to Minority Interest	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)	(1)	(1)	(1)	(0)	(0)	0	(1)	(0)	0	(0)	(1)	1	2	3	2	(1)	(4)	(3)	(2)	2	2	0	1	9	9	13	12	3	4	2	1	1	(0)	(1)
Net Income (Common)	67 N/A	49 -27%	69 +41%	71 +2%	72 +2%	72 0%	69 -4%	63 -9%	53 -16%	58 +9%	62 +6%	70 +14%	73 +5%	69 -6%	69 +0%	71 +3%	94 +32%	98 +4%	108 +10%	115 +7%	112 -3%	114 +2%	124 +9%	120 -3%	103 -14%	106 +3%	86 -19%	80 -7%	92 +15%	89 -3%	92 +3%	107 +17%	110 +3%	122 +11%	129 +6%	137 +6%	133 -3%	109 -18%	77 -29%	84 +8%	88 +5%	84 -5%	89 +5%	55 -38%	28 -49%	40 +44%	50 +26%	58 +16%	100 +72%	94 -6%	87 -8%	95 +9%	54 -43%	43 -21%	(112) N/A	(146) -31%	(202) -39%	(210) -3%	(79) +62%	(24) +69%	60 N/A	47 -22%	42 -10%	12 -72%	24 +111%	84 +243%	164 +95%	202 +24%	213 +5%	302 +41%	324 +7%	353 +9%	381 +8%	306 -20%	287 -6%
EPS (Diluted)	1.1 N/A	0.8 -27%	1.13 +41%	1.16 +3%	1.18 +2%	1.15 -3%	1.11 -3%	1.02 -8%	0.85 -17%	0.93 +9%	0.99 +6%	1.13 +14%	1.19 +5%	1.1 -8%	1.12 +2%	1.15 +3%	1.5 +30%	1.73 +15%	1.76 +2%	1.88 +7%	1.86 -1%	1.86 N/A	2.02 +9%	1.96 -3%	1.68 -14%	1.73 +3%	1.4 -19%	1.29 -8%	1.5 +16%	1.45 -3%	1.5 +3%	1.75 +17%	1.8 +3%	1.99 +11%	2.11 +6%	2.21 +5%	2.05 -7%	1.53 -25%	1.07 -30%	1.17 +9%	1.22 +4%	1.18 -3%	1.24 +5%	0.76 -39%	0.4 -47%	0.56 +40%	0.71 +27%	0.83 +17%	1.4 +69%	1.33 -5%	1.23 -8%	1.35 +10%	0.76 -44%	0.61 -20%	-1.57 N/A	-2.05 -31%	-2.85 -39%	-2.87 -1%	-0.98 +66%	-0.3 +69%	0.76 N/A	0.58 -24%	0.52 -10%	0.14 -73%	0.3 +114%	1.05 +250%	2.06 +96%	2.52 +22%	2.67 +6%	3.77 +41%	4.04 +7%	4.41 +9%	4.76 +8%	3.88 -18%	3.64 -6%

Income Statement Balance Sheet Cash Flow Statement

Valid Solucoes SA
BOVESPA:VLID3

Income Statement

Earnings Waterfall
Valid Solucoes SA

Income Statement
Valid Solucoes SA

See Also

Company

Help

Tools

Stocks

Valid Solucoes SA BOVESPA:VLID3

Income Statement

Earnings Waterfall Valid Solucoes SA

Income Statement Valid Solucoes SA

See Also

Company

Help

Tools

Stocks

Valid Solucoes SA
BOVESPA:VLID3

Earnings Waterfall
Valid Solucoes SA

Income Statement
Valid Solucoes SA