Valid Solucoes SA
BOVESPA:VLID3

Watchlist Manager
Valid Solucoes SA Logo
Valid Solucoes SA
BOVESPA:VLID3
Watchlist
Price: 23.59 BRL -0.34% Market Closed
Market Cap: 1.9B BRL
Have any thoughts about
Valid Solucoes SA?
Write Note

Income Statement

Earnings Waterfall
Valid Solucoes SA

Revenue
2.2B BRL
Cost of Revenue
-1.4B BRL
Gross Profit
805.6m BRL
Operating Expenses
-417.1m BRL
Operating Income
388.5m BRL
Other Expenses
-35.1m BRL
Net Income
353.4m BRL

Income Statement
Valid Solucoes SA

Rotate your device to view
Income Statement
Currency: BRL
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
Revenue
Revenue
1 254
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
344
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Depreciation & Amortization
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)
Other Operating Expenses
(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)
Operating Income
185
N/A
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%
Pre-Tax Income
Interest Income Expense
(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)
Non-Reccuring Items
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
Total Other Income
(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)
Pre-Tax Income
150
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
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
Net Income (Common)
107
N/A
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%
EPS (Diluted)
1.75
N/A
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%

See Also

Discover More