Dlocal Statements
DL
Dlocal Income Statement
B
M
USD (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
171.28
100
101.47
59.2
69.811
40.8
6.408
3.7
26.81
15.7
39.54
23.1
30.271
17.7
28.315
16.5
-2.211
-1.3
56.299
32.9
10.06
5.9
46.244
27
0.15
308.43
184.43
100
121.46
65.9
62.971
34.1
5.465
3
23.629
12.8
36.247
19.7
26.724
14.5
8.056
4.4
-10.125
-5.5
24.832
13.5
7.114
3.9
17.708
9.6
0.057
310.12
188
100
118.29
62.9
69.719
37.1
4.024
2.1
23.689
12.6
29.376
15.6
40.343
21.5
0.996
0.5
-6.04
-3.2
35.957
19.1
7.476
4
28.515
15.2
0.1
291.75
163.92
100
89.378
54.5
74.543
45.5
3.696
2.3
19.092
11.6
25.521
15.6
49.022
29.9
1.548
0.9
-3.817
-2.3
49.261
30.1
8.897
5.4
40.308
24.6
0.13
306.03
161.14
100
90.378
56.1
70.76
43.9
2.64
1.6
16.966
10.5
23.014
14.3
47.746
29.6
7.459
4.6
-1.661
-1.03
53.565
33.2
8.774
5.4
44.697
27.7
0.15
307.86
137.29
100
75.45
55
61.837
45
2.29
1.7
17.486
12.7
22.427
16.3
39.41
28.7
1.391
1
-1.019
-0.7
39.731
28.9
4.281
3.1
35.444
25.8
0.11
311.57
118.43
100
63.326
53.5
55.102
46.5
1.607
1.4
18.843
15.9
22.96
19.4
32.142
27.1
-3.071
-2.6
-0.132
-0.1
23.299
19.7
3.935
3.3
19.357
16.3
0.06
312.84
111.86
100
57.992
51.8
53.872
48.2
1.692
1.5
13.016
11.6
16.665
14.9
37.207
33.3
-2.479
-2.2
-0.127
-0.1
34.625
31
2.287
2
32.462
29
0.1
313.17
101.18
100
51.541
50.9
49.639
49.1
1.643
1.6
10.44
10.3
14.554
14.4
35.085
34.7
0.253
0.3
-0.472
-0.5
34.873
34.5
4.151
4.1
30.572
30.2
0.1
312.99
87.453
100
43.899
50.2
43.554
49.8
1.406
1.6
11.488
13.1
14.544
16.6
29.01
33.2
-1.293
-1.5
-0.306
-0.3
27.486
31.4
1.213
1.4
26.292
30.1
0.08
313.19
76.257
100
37.316
48.9
38.941
51.1
1.154
1.5
11.36
14.9
14.35
18.8
24.591
32.2
1.234
1.6
-0.137
-0.2
25.663
33.7
2.114
2.8
23.585
30.9
0.07
323.52
68.646
100
34.202
49.8
34.444
50.2
1.116
1.6
10.95
16
13.034
19
21.41
31.2
0.814
1.2
-0.156
-0.2
22.227
32.4
2.558
3.7
19.663
28.6
0.06
313.2
58.961
100
25.17
42.7
33.791
57.3
0.596
1
13.233
22.4
14.76
25
19.031
32.3
0.166
0.3
0.22
0.4
19.304
32.7
1.596
2.7
17.708
30
0.06
295.03
40.256
100
16.989
42.2
23.267
57.8
0.52
1.3
6.288
15.6
4.428
11
18.839
46.8
-0.445
-1.1
-0.034
-0.08
18.306
45.5
1.379
3.4
16.92
42
0.06
292.92
17.995
100
6.993
38.9
11.002
61.1
0.346
1.9
10.07
56
10.622
59
0.38
2.1
0.032
0.2
0.016
0.09
1.371
7.6
0.818
4.5
0.555
3.1
—
292.92