Minerva S.A.

BEEF3.SA

SAO

6.14

BRL

-0.12(-1.92%)

As of today

Overview Financials Dividends Ratios Discussions Analysis

Minerva S.A. fundamentals

Overview Income Statement Balance Sheet Cash Flow

BEEF3.SA Income Statement

AnnualQuarterly

Period Ending	Dec 31, 2004	Dec 31, 2005	Dec 31, 2006	Dec 31, 2007	Dec 31, 2008	Dec 31, 2009	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Total Revenue	820,448,000	940,348,000	1,192,396,000	1,462,636,000	2,120,771,000	2,602,119,000	3,408,205,000	3,976,977,000	4,379,891,000	5,456,566,000	6,987,230,000	9,524,797,000	9,648,670,000	12,103,789,000	16,214,909,000	17,122,825,000	19,406,344,000	26,965,360,000	30,977,769,000	26,891,609,000	34,068,866,000
Cost of Revenue	628,216,000	735,345,000	918,675,000	1,162,349,000	1,741,839,000	2,131,840,000	2,760,209,000	3,376,496,000	3,464,216,000	4,330,710,000	5,633,655,000	7,601,939,000	7,763,328,000	9,866,736,000	13,366,616,000	13,830,264,000	15,571,421,000	22,320,336,000	25,240,352,000	21,378,060,000	27,065,603,000
Gross Profit	192,232,000	205,003,000	273,721,000	300,287,000	378,932,000	470,279,000	647,996,000	600,481,000	915,675,000	1,125,856,000	1,353,575,000	1,922,858,000	1,885,342,000	2,237,053,000	2,848,293,000	3,292,561,000	3,834,923,000	4,645,024,000	5,737,417,000	5,513,549,000	7,003,263,000
Gross Profit Margin	0.234	0.218	0.23	0.205	0.179	0.181	0.19	0.151	0.209	0.206	0.194	0.202	0.195	0.185	0.176	0.192	0.198	0.172	0.185	0.205	0.206
R&D Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General & Administrative Expenses	0	32,066,000	32,176,000	33,365,000	48,783,000	62,271,000	71,187,000	110,402,000	134,397,000	166,319,000	226,316,000	284,927,000	353,690,000	506,083,000	611,366,000	625,050,000	705,834,000	857,581,000	1,026,128,000	1,326,647,000	1,855,394,000
Selling & Marketing Expenses	0	125,393,000	133,478,000	162,138,000	203,219,000	266,468,000	355,068,000	236,883,000	393,430,000	480,421,000	512,082,000	691,794,000	608,849,000	751,237,000	1,020,459,000	1,201,107,000	1,304,005,000	1,766,570,000	2,333,667,000	2,157,115,000	2,781,779,000
SG&A Expenses	132,958,000	157,459,000	165,654,000	195,503,000	252,002,000	328,739,000	426,255,000	347,285,000	527,827,000	646,740,000	738,398,000	976,721,000	962,539,000	1,257,320,000	1,631,825,000	1,826,157,000	2,009,839,000	2,624,151,000	3,359,795,000	3,483,762,000	4,637,173,000
Other Expenses	0	29,923,000	26,654,000	39,427,000	-78,000	-121,000	2,872,000	-29,150,000	-30,580,000	-14,576,000	21,624,000	887,000	13,913,000	-9,808,000	523,118,000	4,322,000	0	-14,545,000	-45,613,000	0	-95,414,000
Total Operating Expenses	132,958,000	187,382,000	192,308,000	234,930,000	251,924,000	328,618,000	429,127,000	318,135,000	497,247,000	632,164,000	760,022,000	977,608,000	976,452,000	1,247,512,000	2,154,943,000	1,826,157,000	2,009,839,000	2,624,151,000	3,314,182,000	3,483,762,000	4,541,759,000
Total Costs & Expenses	761,174,000	922,727,000	1,110,983,000	1,397,279,000	1,993,763,000	2,460,458,000	3,189,336,000	3,694,631,000	3,961,463,000	4,977,450,000	6,372,053,000	8,578,660,000	8,725,867,000	11,124,056,000	14,998,441,000	15,656,421,000	17,581,260,000	24,944,487,000	28,600,147,000	24,861,822,000	31,702,776,000
Interest Income	4,040,000	13,958,000	28,727,000	93,726,000	47,797,000	188,611,000	29,825,000	50,963,000	58,467,000	51,143,000	76,722,000	105,725,000	142,466,000	104,216,000	85,958,000	64,385,000	74,897,000	75,015,000	-845,571,000	0	1,226,717,000
Interest Expense	27,246,000	43,881,000	55,381,000	92,952,000	427,919,000	263,703,000	266,069,000	335,365,000	434,990,000	458,201,000	625,432,000	792,512,000	831,976,000	883,871,000	990,198,000	951,676,000	1,046,285,000	1,013,896,000	1,221,368,000	1,244,250,000	3,037,687,000
Depreciation & Amortization	0	0	13,912,000	15,769,000	22,397,000	43,452,000	28,819,000	45,379,000	51,013,000	57,717,000	59,330,000	74,776,000	80,367,000	145,020,000	221,732,000	263,994,000	308,662,000	346,786,000	414,525,000	512,426,000	668,681,000
EBITDA	36,537,000	47,544,000	95,325,000	165,547,000	226,519,000	237,429,000	172,551,000	174,444,000	284,631,000	199,908,000	652,883,000	121,372,000	1,162,923,000	827,790,000	-597,085,000	1,083,060,000	2,120,961,000	1,946,289,000	2,024,002,000	2,484,790,000	2,201,397,000
EBITDA Margin	0.045	0.051	0.08	0.113	0.107	0.091	0.051	0.044	0.065	0.037	0.093	0.013	0.121	0.068	-0.037	0.063	0.109	0.072	0.065	0.092	0.065
Operating Income	59,274,000	17,621,000	81,413,000	65,357,000	127,008,000	141,661,000	218,869,000	282,346,000	418,428,000	493,692,000	593,553,000	945,250,000	908,890,000	989,541,000	693,350,000	1,462,082,000	1,812,299,000	2,035,418,000	2,423,235,000	2,029,787,000	2,461,504,000
Operating Income Margin	0.072	0.019	0.068	0.045	0.06	0.054	0.064	0.071	0.096	0.09	0.085	0.099	0.094	0.082	0.043	0.085	0.093	0.075	0.078	0.075	0.072
Total Other Income/Expenses (Net)	-49,983,000	-446,000	0	-8,531,000	-380,122,000	-73,405,000	-242,418,000	-374,752,000	-619,800,000	-809,697,000	-1,013,148,000	-1,691,166,000	-658,310,000	-1,190,642,000	-2,502,365,000	-1,594,692,000	-1,046,285,000	-1,449,811,000	-2,035,126,000	-1,688,634,000	-3,966,475,000
Income Before Tax	9,291,000	17,175,000	81,413,000	56,826,000	-253,114,000	68,256,000	-23,549,000	-92,406,000	-201,372,000	-316,005,000	-419,595,000	-745,916,000	250,580,000	-201,101,000	-1,809,015,000	-132,610,000	766,014,000	585,607,000	388,109,000	341,153,000	-1,504,971,000
Pre-Tax Income Margin	0.011	0.018	0.068	0.039	-0.119	0.026	-0.007	-0.023	-0.046	-0.058	-0.06	-0.078	0.026	-0.017	-0.112	-0.008	0.039	0.022	0.013	0.013	-0.044
Income Tax Expense	3,890,000	2,926,000	27,806,000	22,085,000	-8,254,000	-4,644,000	-44,424,000	-134,121,000	-2,554,000	-1,720,000	-1,377,000	54,039,000	55,545,000	79,582,000	-544,233,000	-148,767,000	68,922,000	-13,272,000	-266,955,000	-54,380,000	58,835,000
Net Income	5,401,000	14,249,000	53,607,000	34,741,000	-244,860,000	72,900,000	22,898,000	45,364,000	-194,096,000	-313,969,000	-418,228,000	-800,712,000	194,870,000	-281,023,000	-1,264,782,000	16,157,000	697,092,000	598,879,000	652,533,000	421,054,000	-1,558,712,000
Net Income Margin	0.007	0.015	0.045	0.024	-0.115	0.028	0.007	0.011	-0.044	-0.058	-0.06	-0.084	0.02	-0.023	-0.078	0.001	0.036	0.022	0.021	0.016	-0.046
Earnings Per Share (EPS)	0.071	0.77	0.92	0.46	-3.22	0.68	0.2	0.43	-1.33	-2.13	-2.31	-4.17	0.81	-1.27	-3.39	0.04	1.33	1.03	1.12	0.72	-2.65
Diluted Earnings Per Share (EPS)	0.071	0.19	0.92	0.46	-3.22	0.68	0.2	0.43	-1.17	-1.91	-2.16	-4.1	0.81	-1.25	-3.33	0.04	1.33	1.03	1.12	0.72	-2.65
Weighted Average Shares Outstanding	76,534,524	76,274,175	76,274,175	76,274,175	76,091,116	104,710,000	105,576,290	104,732,000	145,476,208	147,520,356	181,024,042	195,255,786	239,533,453	224,366,079	379,476,224	400,447,000	525,374,000	583,648,000	584,930,000	586,800,000	588,326,000
Weighted Average Shares Outstanding (Diluted)	76,274,175	76,274,175	76,274,175	76,274,175	76,091,116	104,710,000	105,576,290	104,732,000	143,046,000	161,329,000	190,293,000	195,255,786	239,533,453	224,366,079	379,476,224	400,447,000	525,374,000	583,648,000	584,930,000	586,800,000	588,326,000