Log-In Logística Intermodal S.A.
LOGN3.SA
SAO
34.64
BRL-0.01(-0.03%)
As of today
Log-In Logística Intermodal S.A. fundamentals
LOGN3.SA Income Statement
| 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 | 293,025,000 | 319,390,000 | 266,514,000 | 325,685,000 | 443,936,000 | 426,361,000 | 620,892,000 | 658,720,000 | 718,125,000 | 810,667,000 | 974,322,000 | 894,689,000 | 794,031,000 | 872,172,000 | 977,433,000 | 1,052,204,000 | 1,126,179,000 | 1,397,039,000 | 2,067,050,000 | 2,338,625,000 | 2,795,756,000 | |
| Cost of Revenue | 236,857,000 | 257,515,000 | 201,956,000 | 230,101,000 | 340,362,000 | 371,862,000 | 531,162,000 | 615,950,000 | 666,528,000 | 721,398,000 | 898,800,000 | 862,841,000 | 798,041,000 | 787,852,000 | 843,560,000 | 854,222,000 | 893,277,000 | 1,107,114,000 | 1,579,411,000 | 1,871,490,000 | 2,351,613,000 | |
| Gross Profit | 56,168,000 | 61,875,000 | 64,558,000 | 95,584,000 | 103,574,000 | 54,499,000 | 89,730,000 | 42,770,000 | 51,597,000 | 89,269,000 | 75,522,000 | 31,848,000 | -4,010,000 | 84,320,000 | 133,873,000 | 197,982,000 | 232,902,000 | 289,925,000 | 487,639,000 | 467,135,000 | 444,143,000 | |
| Gross Profit Margin | 0.192 | 0.194 | 0.242 | 0.293 | 0.233 | 0.128 | 0.145 | 0.065 | 0.072 | 0.11 | 0.078 | 0.036 | -0.005 | 0.097 | 0.137 | 0.188 | 0.207 | 0.208 | 0.236 | 0.2 | 0.159 | |
| 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 | 47,729,000 | 36,073,000 | 14,531,000 | 32,176,000 | 53,717,000 | 61,477,000 | 53,035,000 | 58,875,000 | 52,379,000 | -58,000 | 31,623,000 | 65,643,000 | 3,654,000 | 74,968,000 | 78,318,000 | 89,126,000 | 101,883,000 | 102,259,000 | 156,769,000 | 201,552,000 | 188,559,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,454,000 | 0 | 0 | 0 | -62,886,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| SG&A Expenses | 47,729,000 | 36,073,000 | 14,531,000 | 32,176,000 | 53,717,000 | 61,477,000 | 53,035,000 | 64,329,000 | 52,379,000 | -58,000 | 31,623,000 | 2,757,000 | 3,654,000 | 74,968,000 | 78,318,000 | 89,126,000 | 101,883,000 | 102,259,000 | 156,769,000 | 201,552,000 | 188,559,000 | |
| Other Expenses | 8,583,000 | 14,476,000 | -3,557,000 | -23,865,000 | -3,600,000 | 844,000 | -3,834,000 | 49,779,000 | -47,347,000 | -4,180,000 | -78,786,000 | -36,950,000 | -182,379,000 | 509,030,000 | -78,780,000 | -63,627,000 | -61,741,000 | -18,233,000 | 24,935,000 | 0 | 0 | |
| Total Operating Expenses | 56,312,000 | 50,549,000 | 10,974,000 | 8,311,000 | 50,117,000 | 62,321,000 | 49,201,000 | 114,108,000 | 5,032,000 | -4,238,000 | -47,163,000 | -34,193,000 | -178,725,000 | 549,521,000 | -462,000 | 25,499,000 | 40,142,000 | 84,026,000 | 181,704,000 | 201,552,000 | 188,559,000 | |
| Total Costs & Expenses | 293,169,000 | 308,064,000 | 212,930,000 | 238,412,000 | 390,479,000 | 434,183,000 | 580,363,000 | 730,058,000 | 671,560,000 | 780,362,000 | 946,790,000 | 828,648,000 | 619,316,000 | 862,820,000 | 924,174,000 | 943,348,000 | 995,160,000 | 1,206,161,000 | 1,736,180,000 | 2,073,042,000 | 2,540,172,000 | |
| Interest Income | 0 | 0 | 15,226,000 | 0 | 25,222,000 | 17,141,000 | 6,731,000 | 1,172,000 | 7,028,000 | -3,102,000 | 960,000 | -961,000 | 842,000 | 65,518,000 | 1,170,000 | -3,585,000 | 3,789,000 | 2,617,000 | -7,646,000 | 5,597,000 | 6,788,000 | |
| Interest Expense | 0 | 0 | 0 | 865,000 | 5,357,000 | 6,723,000 | 18,574,000 | 18,849,000 | 38,747,000 | 49,791,000 | 65,044,000 | 75,837,000 | 139,559,000 | 218,752,000 | 129,599,000 | 120,052,000 | 117,787,000 | 152,859,000 | 198,357,000 | 222,951,000 | 242,956,000 | |
| Depreciation & Amortization | 5,356,000 | 5,848,000 | 3,177,000 | 8,507,000 | 17,406,000 | 21,955,000 | 29,377,000 | 44,533,000 | 66,858,000 | 59,049,000 | 64,508,000 | 69,833,000 | 84,809,000 | 57,009,000 | 63,714,000 | 98,664,000 | 106,506,000 | 122,555,000 | 176,021,000 | 227,654,000 | 278,562,000 | |
| EBITDA | 5,212,000 | 17,174,000 | 56,761,000 | 95,780,000 | 103,241,000 | 25,688,000 | 83,117,000 | -53,735,000 | 72,426,000 | 80,060,000 | 80,276,000 | -197,567,000 | 354,743,000 | -390,336,000 | 195,975,000 | 234,381,000 | 191,979,000 | 358,985,000 | 622,928,000 | 574,629,000 | 619,964,000 | |
| EBITDA Margin | 0.018 | 0.054 | 0.213 | 0.294 | 0.233 | 0.06 | 0.134 | -0.082 | 0.101 | 0.099 | 0.082 | -0.221 | 0.447 | -0.448 | 0.2 | 0.223 | 0.17 | 0.257 | 0.301 | 0.246 | 0.222 | |
| Operating Income | -144,000 | 11,326,000 | 53,584,000 | 87,273,000 | 53,457,000 | -7,822,000 | 40,529,000 | -71,338,000 | 46,565,000 | 30,305,000 | 27,532,000 | 66,041,000 | 174,715,000 | -499,678,000 | 134,335,000 | 172,483,000 | 131,019,000 | 205,899,000 | 305,935,000 | 265,583,000 | 332,853,000 | |
| Operating Income Margin | -0 | 0.035 | 0.201 | 0.268 | 0.12 | -0.018 | 0.065 | -0.108 | 0.065 | 0.037 | 0.028 | 0.074 | 0.22 | -0.573 | 0.137 | 0.164 | 0.116 | 0.147 | 0.148 | 0.114 | 0.119 | |
| Total Other Income/Expenses (Net) | 40,624,000 | 26,476,000 | 15,296,000 | 4,069,000 | 27,021,000 | 5,293,000 | -5,363,000 | -45,779,000 | -79,744,000 | -54,409,000 | -66,360,000 | -409,622,000 | -29,103,000 | -153,234,000 | -131,673,000 | -146,785,000 | -152,543,000 | -110,038,000 | -57,385,000 | -120,879,000 | 0 | |
| Income Before Tax | 40,480,000 | 37,802,000 | 68,880,000 | 91,342,000 | 80,478,000 | -2,529,000 | 35,166,000 | -117,117,000 | -33,179,000 | -24,104,000 | -38,828,000 | -343,581,000 | 145,612,000 | -652,912,000 | 2,662,000 | 25,698,000 | -21,524,000 | 95,861,000 | 248,550,000 | 144,704,000 | 82,700,000 | |
| Pre-Tax Income Margin | 0.138 | 0.118 | 0.258 | 0.28 | 0.181 | -0.006 | 0.057 | -0.178 | -0.046 | -0.03 | -0.04 | -0.384 | 0.183 | -0.749 | 0.003 | 0.024 | -0.019 | 0.069 | 0.12 | 0.062 | 0.03 | |
| Income Tax Expense | 8,211,000 | 18,261,000 | 30,159,000 | 28,654,000 | -2,944,000 | 1,536,000 | 16,866,000 | -39,984,000 | -8,338,000 | -30,671,000 | 45,361,000 | 31,704,000 | 51,548,000 | -46,043,000 | -3,412,000 | 14,541,000 | -34,524,000 | -1,710,000 | -158,210,000 | 84,532,000 | 28,997,000 | |
| Net Income | 32,269,000 | 19,541,000 | 37,578,000 | 62,026,000 | 83,422,000 | -4,065,000 | 18,300,000 | -77,066,000 | -24,797,000 | 6,642,000 | -84,234,000 | -375,302,000 | 94,103,000 | -606,874,000 | 6,002,000 | 11,129,000 | 12,951,000 | 97,490,000 | 406,702,000 | 60,103,000 | 53,600,000 | |
| Net Income Margin | 0.11 | 0.061 | 0.141 | 0.19 | 0.188 | -0.01 | 0.029 | -0.117 | -0.035 | 0.008 | -0.086 | -0.419 | 0.119 | -0.696 | 0.006 | 0.011 | 0.011 | 0.07 | 0.197 | 0.026 | 0.019 | |
| Earnings Per Share (EPS) | 107.17 | 64.9 | 124.8 | 2.97 | 4.23 | -0.17 | 0.92 | -3.98 | -1.26 | 0.35 | -4.29 | -19.11 | 4.79 | -25.98 | 0.16 | 0.27 | 0.12 | 0.93 | 3.87 | 0.57 | 0.51 | |
| Diluted Earnings Per Share (EPS) | 107.17 | 64.9 | 124.8 | 2.97 | 4.23 | -0.17 | 0.92 | -3.98 | -1.26 | 0.35 | -4.29 | -19.1 | 4.79 | -25.98 | 0.16 | 0.26 | 0.12 | 0.93 | 3.86 | 0.57 | 0.51 | |
| Weighted Average Shares Outstanding | 301,101 | 301,101 | 301,101 | 21,031,613 | 19,634,155 | 19,634,155 | 19,634,155 | 19,634,148 | 19,634,148 | 19,634,148 | 19,634,155 | 19,634,155 | 19,653,934 | 23,359,276 | 37,512,500 | 41,575,000 | 103,846,000 | 104,483,000 | 105,032,000 | 105,563,000 | 106,087,775 | |
| Weighted Average Shares Outstanding (Diluted) | 301,101 | 301,101 | 301,101 | 21,031,620 | 19,634,155 | 19,634,155 | 19,634,155 | 19,634,148 | 19,634,148 | 19,634,148 | 19,634,155 | 19,634,155 | 19,653,934 | 23,012,149 | 37,512,500 | 42,865,000 | 105,817,000 | 105,368,000 | 105,281,000 | 105,443,859 | 106,087,714 |