Vasta Statements
VS
Vasta Income Statement
B
M
BRL (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
294.35
100
130.77
44.4
163.59
55.6
—
0
206.64
70.2
206.92
70.3
-43.335
-14.7
-61.583
-20.9
9.828
3.3
-95.09
-32.3
-28.919
-9.8
-66.022
-22.4
-0.789
83.649
460.72
100
140.08
30.4
320.63
69.6
—
0
226.37
49.1
224.58
48.7
96.051
20.8
-67.084
-14.6
7.757
1.7
36.724
8
14.782
3.2
22.172
4.8
0.265
83.649
554.11
100
195.44
35.3
358.67
64.7
—
0
191.77
34.6
191.21
34.5
167.46
30.2
-51.702
-9.3
-16.138
-2.9
99.621
18
39.653
7.2
60.124
10.9
0.766
78.446
257.93
100
101.16
39.2
156.77
60.8
—
0
202.91
78.7
195.38
75.7
-38.607
-15
-66.412
-25.7
8.079
3.1
-96.94
-37.6
-34.829
-13.5
-62.389
-24.2
-0.746
83.65
271.4
100
119.2
43.9
152.2
56.1
—
0
184
67.8
207.5
76.5
-55.3
-20.4
-74.6
-27.5
7.3
2.7
-122.7
-45.2
-44
-16.2
-79.2
-29.2
-0.95
83.7
402.8
100
155.1
38.5
247.7
61.5
—
0
188.7
46.8
187.8
46.6
60
14.9
-66.9
-16.6
7.2
1.8
0.3
0.07
2.5
0.6
-2.3
-0.6
-0.03
83.7
505
100
172.1
34.1
332.9
65.9
—
0
198.9
39.4
200.7
39.7
132.2
26.2
-30.1
-6
-14.1
-2.8
88
17.4
12.1
2.4
75.9
15
0.91
83.8
188.7
100
91.9
48.7
96.9
51.4
—
0
152.1
80.6
150.7
79.9
-53.9
-28.6
-57.7
-30.6
6.3
3.3
-105.4
-55.9
-29.4
-15.6
-76
-40.3
-0.91
83.6
190
100
80
42.1
110
57.9
—
0
177.7
93.5
176.9
93.1
-67
-35.3
-54.6
-28.7
6.6
3.5
-115
-60.5
-40.3
-21.2
-74.7
-39.3
-0.89
83.5
380.6
100
129.2
33.9
251.3
66
—
0
182.9
48.1
182
47.8
69.4
18.2
-46.5
-12.2
3.8
1
26.7
7
6.5
1.7
20.2
5.3
0.24
83.4
398.3
100
135.9
34.1
262.3
65.9
—
0
182.2
45.7
178.9
44.9
83.5
21
-40.2
-10.09
3.1
0.8
46.3
11.6
26.6
6.7
19.8
5
0.25
79.8
127.2
100
79.4
62.4
47.8
37.6
—
0
134.1
105.4
133.4
104.9
-85.6
-67.3
-20.8
-16.4
2.7
2.1
-103.8
-81.6
-33
-25.9
-70.8
-55.7
-0.85
83.1
141.1
100
67.5
47.8
73.6
52.2
—
0
149.1
105.7
150.1
106.4
-76.5
-54.2
-16
-11.3
1
0.7
-91.5
-64.8
-29.3
-20.8
-62.2
-44.08
-0.75
83.1
280.8
100
114
40.6
166.9
59.4
—
0
162
57.7
159.5
56.8
7.3
2.6
-16.4
-5.8
2.2
0.8
-6.9
-2.5
-1.4
-0.5
-5.5
-2
-0.07
83
343.6
100
100
29.1
243.5
70.9
—
0
201.6
58.7
200.3
58.3
43.2
12.6
-11.6
-3.4
—
0
31.6
9.2
9.4
2.7
22.3
6.5
0.27
83
141.4
100
62.2
44
79.2
56
—
0
120.4
85.1
119.5
84.5
-40.3
-28.5
-18.9
-13.4
—
0
-59.2
-41.9
-18.6
-13.2
-40.6
-28.7
-0.49
83
120.2
100
48.4
40.3
71.8
59.7
—
0
127.3
105.9
126.2
105
-54.3
-45.2
-28.3
-23.5
—
0
-82.6
-68.7
-27.7
-23.04
-54.9
-45.7
-0.66
83
392.4
100
167.3
42.6
225.1
57.4
—
0
138.5
35.3
137.8
35.1
87.4
22.3
-39.6
-10.09
—
0
39.1
10
11.5
2.9
27.6
7
0.33
83