V
Vasta Platform Ltd
NASDAQ:VSTA
Vasta Platform Ltd
NASDAQ:VSTA
Price:
4.825
USD
-4.46%
Market Closed
Market Cap:
386.8m
USD
Income Statement
Earnings Waterfall
Vasta Platform Ltd
Vasta Platform Ltd
|
Revenue
|
1.7B
BRL
|
|
Cost of Revenue
|
-653.4m
BRL
|
|
Gross Profit
|
1B
BRL
|
|
Operating Expenses
|
-708m
BRL
|
|
Operating Income
|
312.7m
BRL
|
|
Other Expenses
|
173.8m
BRL
|
|
Net Income
|
486.5m
BRL
|
Income Statement
Vasta Platform Ltd
Vasta Platform Ltd
Currency: BRL
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
654
N/A
|
998
+53%
|
886
-11%
|
907
+2%
|
893
-2%
|
947
+6%
|
1 047
+11%
|
1 096
+5%
|
1 158
+6%
|
1 264
+9%
|
1 287
+2%
|
1 368
+6%
|
1 437
+5%
|
1 486
+3%
|
1 544
+4%
|
1 567
+1%
|
1 529
-2%
|
1 674
+9%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(278)
|
(378)
|
(325)
|
(344)
|
(361)
|
(397)
|
(412)
|
(425)
|
(437)
|
(473)
|
(499)
|
(538)
|
(548)
|
(571)
|
(556)
|
(567)
|
(547)
|
(653)
|
|
| Gross Profit |
376
N/A
|
620
+65%
|
561
-9%
|
563
+0%
|
532
-6%
|
551
+4%
|
635
+15%
|
671
+6%
|
721
+7%
|
791
+10%
|
788
0%
|
830
+5%
|
890
+7%
|
915
+3%
|
988
+8%
|
1 000
+1%
|
982
-2%
|
1 021
+4%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(392)
|
(592)
|
(606)
|
(629)
|
(643)
|
(622)
|
(644)
|
(671)
|
(689)
|
(711)
|
(716)
|
(747)
|
(791)
|
(782)
|
(819)
|
(818)
|
(815)
|
(708)
|
|
| Selling, General & Administrative |
(386)
|
(597)
|
(611)
|
(633)
|
(647)
|
(627)
|
(648)
|
(677)
|
(695)
|
(712)
|
(717)
|
(724)
|
(775)
|
(767)
|
(805)
|
(828)
|
(817)
|
(700)
|
|
| Other Operating Expenses |
(6)
|
4
|
6
|
4
|
4
|
6
|
4
|
6
|
6
|
1
|
1
|
(23)
|
(17)
|
(14)
|
(14)
|
10
|
2
|
(8)
|
|
| Operating Income |
(16)
N/A
|
27
N/A
|
(44)
N/A
|
(66)
-50%
|
(112)
-68%
|
(71)
+36%
|
(9)
+87%
|
0
N/A
|
32
+10 567%
|
81
+152%
|
71
-12%
|
83
+16%
|
98
+18%
|
134
+36%
|
170
+27%
|
182
+7%
|
167
-8%
|
313
+87%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(87)
|
(51)
|
(75)
|
(63)
|
(65)
|
(32)
|
(124)
|
(162)
|
(199)
|
(41)
|
(209)
|
(229)
|
(238)
|
(85)
|
(260)
|
(247)
|
(247)
|
(6)
|
|
| Total Other Income |
0
|
(47)
|
2
|
3
|
6
|
(53)
|
11
|
16
|
20
|
(146)
|
6
|
7
|
8
|
(168)
|
7
|
10
|
11
|
0
|
|
| Pre-Tax Income |
(103)
N/A
|
(71)
+31%
|
(117)
-65%
|
(126)
-8%
|
(171)
-35%
|
(156)
+9%
|
(122)
+22%
|
(146)
-19%
|
(147)
-1%
|
(106)
+28%
|
(132)
-25%
|
(140)
-6%
|
(131)
+6%
|
(120)
+9%
|
(83)
+30%
|
(56)
+33%
|
(69)
-24%
|
307
N/A
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
35
|
25
|
38
|
40
|
54
|
37
|
29
|
40
|
37
|
51
|
55
|
59
|
64
|
37
|
24
|
9
|
8
|
179
|
|
| Income from Continuing Operations |
(68)
|
(46)
|
(79)
|
(86)
|
(116)
|
(119)
|
(93)
|
(106)
|
(111)
|
(55)
|
(77)
|
(81)
|
(67)
|
(83)
|
(59)
|
(46)
|
(61)
|
486
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
|
| Net Income (Common) |
(68)
N/A
|
(46)
+33%
|
(79)
-73%
|
(86)
-9%
|
(116)
-35%
|
(119)
-2%
|
(93)
+22%
|
(106)
-13%
|
(111)
-5%
|
(55)
+51%
|
(77)
-41%
|
(82)
-6%
|
(68)
+17%
|
(84)
-23%
|
(59)
+29%
|
(46)
+22%
|
(61)
-32%
|
486
N/A
|
|
| EPS (Diluted) |
-0.82
N/A
|
-0.55
+33%
|
-0.95
-73%
|
-1.04
-9%
|
-1.4
-35%
|
-1.44
-3%
|
-1.11
+23%
|
-1.25
-13%
|
-1.31
-5%
|
-0.65
+50%
|
-0.92
-42%
|
-0.98
-7%
|
-0.82
+16%
|
-1.02
-24%
|
-0.7
+31%
|
-0.55
+21%
|
-0.72
-31%
|
6.07
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
