Demonstração de Resultados de Champion Homes Inc (SKY)

Receita Total

10.72%593.87M

15.28%644.92M

32.88%616.88M

35.07%627.78M

9.12%536.36M

-3.93%559.46M

-42.46%464.24M

-35.97%464.77M

-22.97%491.53M

8.91%582.32M

53.91%806.83M

42.27%725.88M

42.55%638.12M

41.61%534.69M

62.62%524.23M

86.69%510.20M

48.65%447.65M

10.33%377.58M

-9.05%322.37M

-26.51%273.29M

-8.10%301.14M

-3.51%342.24M

-0.28%354.46M

15.40%371.89M

-63.20%327.68M

511.73%354.67M

507.98%355.44M

--322.26M

1397.62%890.52M

12.27%57.98M

-8.97%58.46M

4.96%59.46M

8.27%51.64M

9.44%64.23M

25.51%61.18M

14.20%56.65M

25.16%47.70M

18.15%58.68M

-15.13%48.74M

7.74%49.60M

26.32%38.11M

26.68%49.67M

17.22%57.43M

-5.72%46.04M

-18.43%30.17M

-6.28%39.21M

-1.85%48.99M

-3.23%48.83M

0.49%36.99M

-7.64%41.84M

-0.72%49.92M

--50.46M

--36.80M

--45.30M

--50.28M

Receita

10.72%593.87M

15.28%644.92M

32.88%616.88M

35.07%627.78M

9.12%536.36M

-3.93%559.46M

-42.46%464.24M

-35.97%464.77M

-22.97%491.53M

8.91%582.32M

53.91%806.83M

42.27%725.88M

42.55%638.12M

41.61%534.69M

62.62%524.23M

86.69%510.20M

48.65%447.65M

10.33%377.58M

-9.05%322.37M

-26.51%273.29M

-8.10%301.14M

-3.51%342.24M

-0.28%354.46M

15.40%371.89M

-63.20%327.68M

511.73%354.67M

507.98%355.44M

--322.26M

1397.62%890.52M

12.27%57.98M

-8.97%58.46M

4.96%59.46M

8.27%51.64M

9.44%64.23M

25.51%61.18M

14.20%56.65M

25.16%47.70M

18.15%58.68M

-15.13%48.74M

7.74%49.60M

26.32%38.11M

26.68%49.67M

17.22%57.43M

-5.72%46.04M

-18.43%30.17M

-6.28%39.21M

-1.85%48.99M

-3.23%48.83M

0.49%36.99M

-7.64%41.84M

-0.72%49.92M

--50.46M

--36.80M

--45.30M

--50.28M

Custo da Receita

0.78%441.41M

10.93%463.90M

29.56%450.54M

38.34%463.56M

25.01%438.00M

2.44%418.18M

-34.72%347.75M

-32.51%335.10M

-21.63%350.38M

8.16%408.23M

34.90%532.72M

24.55%496.55M

28.28%447.09M

23.43%377.45M

52.13%394.90M

81.81%398.67M

41.34%348.53M

11.88%305.80M

-7.43%259.57M

-25.88%219.28M

-7.31%246.59M

-5.72%273.34M

-5.41%280.40M

10.76%295.85M

-63.97%266.03M

481.82%289.94M

486.58%296.44M

--267.10M

1305.98%738.34M

2.91%49.83M

-14.34%50.54M

4.99%52.51M

12.90%48.42M

14.65%59.00M

23.80%54.60M

13.55%50.02M

19.89%42.89M

15.61%51.46M

-19.80%44.10M

2.06%44.05M

21.71%35.77M

25.73%44.51M

23.10%54.98M

-0.95%43.16M

-19.51%29.39M

-9.60%35.40M

-4.69%44.66M

-7.67%43.57M

-2.62%36.52M

-11.06%39.16M

-4.83%46.86M

--47.19M

--37.50M

--44.03M

--49.24M

Despesas Operacionais

4.37%551.71M

13.68%572.12M

33.48%550.20M

41.14%572.39M

25.04%528.61M

4.84%503.27M

-33.15%412.20M

-28.71%405.54M

-19.03%422.76M

8.30%480.05M

35.16%616.63M

25.66%568.83M

30.20%522.12M

26.62%443.28M

51.60%456.24M

74.05%452.69M

39.19%401.00M

9.89%350.08M

-8.47%300.95M

-25.17%260.09M

-8.30%288.09M

-5.96%318.57M

-22.54%328.81M

11.33%347.57M

-62.68%314.19M

497.03%338.78M

649.37%424.50M

--312.19M

1342.56%841.76M

5.08%56.74M

-12.49%56.65M

6.03%58.35M

12.19%54.00M

13.86%64.73M

21.77%60.35M

10.30%55.03M

17.60%48.13M

14.82%56.86M

-18.93%49.56M

4.14%49.90M

18.98%40.93M

23.38%49.52M

21.30%61.13M

-2.31%47.91M

-18.82%34.40M

-10.78%40.13M

-5.61%50.40M

-7.22%49.04M

-4.12%42.38M

-12.18%44.98M

-6.55%53.39M

--52.86M

--44.20M

--51.22M

--57.14M

Depreciação e Amortização

2.75%11.20M

10.31%10.70M

39.87%9.51M

40.79%10.70M

49.32%10.90M

42.65%9.70M

-2.86%6.80M

34.61%7.60M

35.19%7.30M

29.52%6.80M

34.62%7.00M

8.58%5.65M

17.39%5.40M

18.64%5.25M

16.59%5.20M

20.34%5.20M

-47.25%4.60M

-3.19%4.42M

-9.11%4.46M

-4.19%4.32M

10.94%8.72M

-0.13%4.57M

21.25%4.91M

54.93%4.51M

8.94%7.86M

3146.10%4.58M

1855.07%4.05M

--2.91M

2821.05%7.21M

-47.39%141.00K

-20.38%207.00K

-10.83%247.00K

3.08%268.00K

-1.14%260.00K

-2.33%251.00K

-3.15%277.00K

-15.58%260.00K

-20.78%263.00K

-34.77%257.00K

-30.58%286.00K

-26.14%308.00K

-16.37%332.00K

-19.59%394.00K

-13.99%412.00K

-15.07%417.00K

-18.65%397.00K

-9.93%490.00K

-17.41%479.00K

-14.76%491.00K

-17.01%488.00K

-11.54%544.00K

--580.00K

--576.00K

--588.00K

--615.00K

Lucro Operacional

443.62%42.16M

29.60%72.81M

28.14%66.68M

-6.49%55.39M

-88.72%7.75M

-45.07%56.18M

-72.64%52.03M

-62.28%59.23M

-40.71%68.77M

11.87%102.27M

179.75%190.19M

173.10%157.05M

148.68%116.00M

232.44%91.41M

217.40%67.99M

335.79%57.51M

257.35%46.65M

16.20%27.50M

-16.50%21.42M

-45.74%13.20M

-3.24%13.05M

48.94%23.66M

137.14%25.65M

141.46%24.32M

-72.33%13.49M

1188.56%15.89M

-3907.55%-69.07M

--10.07M

4292.43%48.76M

152.20%1.23M

456.39%1.81M

-31.40%1.11M

-441.74%-2.36M

-127.86%-509.00K

201.72%830.00K

657.93%1.62M

84.54%-436.00K

1118.00%1.83M

77.96%-816.00K

84.49%-290.00K

33.33%-2.82M

116.20%150.00K

-163.75%-3.70M

-782.08%-1.87M

21.50%-4.23M

70.56%-926.00K

59.55%-1.40M

91.16%-212.00K

27.06%-5.39M

46.93%-3.15M

49.34%-3.47M

---2.40M

---7.39M

---5.93M

---6.85M

Receita (Despesa) Líquida de Juros não Operacionais

Receita de Juros não Operacionais

-0.90%6.06M

-2.34%6.09M

-36.82%6.85M

-33.40%6.45M

-24.25%6.11M

-2.67%6.24M

265.54%10.84M

1090.41%9.68M

3362.23%8.07M

3219.69%6.41M

1904.05%2.97M

411.32%813.00K

46.54%233.00K

27.81%193.00K

34.55%148.00K

9.66%159.00K

-76.37%159.00K

-80.72%151.00K

-86.47%110.00K

-84.93%145.00K

-10.03%673.00K

58.18%783.00K

119.73%813.00K

123.20%962.00K

-21.10%748.00K

--495.00K

--370.00K

--431.00K

--948.00K

----

--0.00

-100.00%0.00

-92.00%2.00K

-4.00%24.00K

-7.41%25.00K

0.00%25.00K

177.78%25.00K

733.33%25.00K

800.00%27.00K

733.33%25.00K

125.00%9.00K

-57.14%3.00K

--3.00K

--4.00K

--7.00K

Despesa de Juros não Operacionais

5.75%2.06M

8.93%2.10M

483.70%2.11M

482.76%2.20M

408.36%1.95M

93.09%1.93M

-63.51%362.00K

-58.25%377.00K

-48.45%383.00K

42.37%998.00K

-0.10%992.00K

11.76%903.00K

-7.82%743.00K

-25.90%701.00K

1.95%993.00K

-25.67%808.00K

-23.60%806.00K

-14.85%946.00K

-18.49%974.00K

-14.48%1.09M

-20.44%1.05M

-15.06%1.11M

-0.17%1.20M

-15.44%1.27M

-73.13%1.33M

8620.00%1.31M

714.29%1.20M

--1.50M

5571.26%4.93M

-82.35%15.00K

70.93%147.00K

3.57%87.00K

8.97%85.00K

8.86%86.00K

-17.65%84.00K

-15.22%78.00K

-15.05%79.00K

-15.96%79.00K

43.66%102.00K

--92.00K

--93.00K

--94.00K

--71.00K

----

--0.00

----

Ganhos com Venda de Títulos

----

-91.06%-235.00K

----

-122.49%-123.00K

----

--547.00K

----

Retorno Sobre o Patrimônio Líquido

100.00%0.00

700.00%1.20M

----

--1.22B

---400.00K

---200.00K

----

Receitas (Despesas) especiais

---708.00K

183.33%1.00M

100.00%0.00

---7.91M

-100.00%0.00

---1.20M

---2.10M

100.00%0.00

--1.00K

----

100.00%0.00

-2527.78%-1.31M

100.00%0.00

-103.89%-7.00K

-100.42%-11.00K

-98.72%54.00K

---2.15M

--180.00K

--2.60M

--4.21M

----

-Ganhos com Venda de Ativos Fixos

----

-154.84%-702.00K

--0.00

---60.00K

--1.28M

----

-100.00%0.00

----

-0.41%243.00K

-100.00%0.00

----

6.09%244.00K

--300.00K

-88.52%162.00K

----

-66.37%230.00K

--0.00

-43.56%1.41M

----

--684.00K

--0.00

--2.50M

----

Outras Receitas (Despesas) não Operacionais

14.59%707.00K

-106.52%-42.00K

-140.00%-14.00K

---1.21B

61800.00%617.00K

--644.00K

--35.00K

-100.00%0.00

---1.00K

--0.00

--1.94M

----

--1.04M

----

100.00%0.00

94.15%-426.00K

---125.00K

---1.31M

---6.41M

---7.29M

----

Rendimento Antes dos Impostos

280.31%46.15M

32.18%78.96M

18.12%71.40M

-11.20%60.86M

-84.13%12.14M

-44.53%59.73M

-68.54%60.45M

-56.51%68.53M

-33.80%76.46M

18.46%107.68M

186.25%192.16M

176.91%157.60M

157.24%115.49M

238.13%90.90M

189.92%67.13M

245.59%56.91M

261.00%44.89M

15.20%26.88M

-8.37%23.16M

-31.41%16.47M

0.59%12.44M

56.09%23.34M

135.49%25.27M

828.14%24.01M

-66.88%12.36M

1127.42%14.95M

-4530.80%-71.20M

--2.59M

1520.80%37.33M

149.78%1.22M

370.08%1.61M

50.13%2.30M

-376.07%-2.45M

-134.04%-595.00K

183.13%744.00K

1129.53%1.53M

82.34%-514.00K

2058.02%1.75M

76.28%-895.00K

91.09%-149.00K

25.47%-2.91M

110.96%81.00K

-173.60%-3.77M

-3815.56%-1.67M

27.19%-3.91M

57.16%-739.00K

60.24%-1.38M

102.63%45.00K

27.37%-5.37M

49.59%-1.73M

49.34%-3.47M

---1.71M

---7.39M

---3.42M

---6.84M

Imposto de Renda

240.43%7.92M

30.82%16.70M

4.13%15.39M

-20.54%13.72M

-87.57%2.33M

-48.67%12.76M

-69.25%14.78M

-57.31%17.27M

-34.78%18.71M

6.82%24.86M

192.99%48.07M

188.67%40.45M

160.62%28.69M

340.52%23.28M

190.72%16.41M

206.92%14.01M

70.98%11.01M

-16.11%5.28M

-25.01%5.64M

-31.16%4.56M

100.81%6.44M

41.97%6.30M

29.27%7.53M

92.76%6.63M

-88.26%3.21M

--4.44M

--5.82M

--3.44M

--27.32M

--0.00

Lucros Patrimoniais após Impostos

92.34%-538.00K

--568.00K

---691.00K

---1.34M

---7.02M

----

Renda após Impostos

289.76%38.24M

32.55%62.26M

22.64%56.01M

-8.06%47.14M

-83.01%9.81M

-43.28%46.97M

-68.31%45.67M

-56.24%51.27M

-33.47%57.75M

22.46%82.81M

184.08%144.09M

173.07%117.15M

156.15%86.80M

213.08%67.62M

189.66%50.72M

260.42%42.90M

464.95%33.89M

26.78%21.60M

-1.32%17.51M

-31.51%11.90M

-34.50%6.00M

62.06%17.04M

123.04%17.75M

2137.51%17.38M

-8.53%9.16M

763.14%10.51M

-4893.09%-77.03M

---853.00K

334.69%10.01M

149.78%1.22M

370.08%1.61M

50.13%2.30M

-376.07%-2.45M

-134.04%-595.00K

183.13%744.00K

1129.53%1.53M

82.34%-514.00K

2058.02%1.75M

76.28%-895.00K

91.09%-149.00K

25.47%-2.91M

110.96%81.00K

-173.60%-3.77M

-3815.56%-1.67M

27.19%-3.91M

57.16%-739.00K

60.24%-1.38M

102.63%45.00K

27.37%-5.37M

49.59%-1.73M

49.34%-3.47M

---1.71M

---7.39M

---3.42M

---6.84M

Lucro Líquido das Operações Contínuas

1252.26%37.70M

33.76%62.83M

21.13%55.32M

-10.68%45.79M

-95.17%2.79M

-43.28%46.97M

-68.31%45.67M

-56.24%51.27M

-33.47%57.75M

22.46%82.81M

184.08%144.09M

173.07%117.15M

156.15%86.80M

213.08%67.62M

189.66%50.72M

260.42%42.90M

464.95%33.89M

26.78%21.60M

-1.32%17.51M

-31.51%11.90M

-34.50%6.00M

62.06%17.04M

123.04%17.75M

2137.51%17.38M

-8.53%9.16M

763.14%10.51M

-4893.09%-77.03M

---853.00K

334.69%10.01M

149.78%1.22M

370.08%1.61M

50.13%2.30M

-376.07%-2.45M

-134.04%-595.00K

183.13%744.00K

1129.53%1.53M

82.34%-514.00K

2058.02%1.75M

76.28%-895.00K

91.09%-149.00K

25.47%-2.91M

110.96%81.00K

-173.60%-3.77M

-3815.56%-1.67M

27.19%-3.91M

57.16%-739.00K

60.24%-1.38M

102.63%45.00K

27.37%-5.37M

49.59%-1.73M

49.34%-3.47M

---1.71M

---7.39M

---3.42M

---6.84M

Rendimento Líquido de Operações Descontinuadas

----

--0.00

----

--0.00

----

100.00%0.00

-100.00%0.00

-307.84%-208.00K

93.02%-6.00K

98.81%-42.00K

--61.00K

94.26%-51.00K

95.24%-86.00K

-139.15%-3.52M

----

---888.00K

---1.81M

---1.47M

----

Renda Líquida Não Recorrente

----

--0.00

----

Lucro Líquido Atribuível a Minoritários

--1.35M

--1.29M

--584.00K

----

Lucro Líquido Atribuível a Controladores

1203.73%36.35M

31.01%61.54M

19.85%54.73M

-10.68%45.79M

-95.17%2.79M

-43.28%46.97M

-68.31%45.67M

-56.24%51.27M

-33.47%57.75M

22.46%82.81M

184.08%144.09M

173.07%117.15M

156.26%86.80M

213.08%67.62M

189.98%50.72M

261.33%42.90M

462.27%33.87M

27.11%21.60M

-1.06%17.49M

-31.33%11.87M

-34.21%6.02M

61.64%16.99M

122.95%17.68M

2127.08%17.29M

-8.53%9.16M

763.14%10.51M

-4893.09%-77.03M

---853.00K

334.69%10.01M

149.78%1.22M

370.08%1.61M

73.68%2.30M

-370.58%-2.45M

-134.88%-595.00K

189.21%744.00K

763.00%1.33M

82.65%-520.00K

149.54%1.71M

77.90%-834.00K

92.19%-200.00K

47.53%-3.00M

-55.63%-3.44M

-173.60%-3.77M

-5788.89%-2.56M

-6.47%-5.71M

-28.29%-2.21M

60.24%-1.38M

102.63%45.00K

27.37%-5.37M

49.59%-1.73M

49.34%-3.47M

---1.71M

---7.39M

---3.42M

---6.84M

Lucro Líquido Atribuível a Ordinários

1203.73%36.35M

31.01%61.54M

19.85%54.73M

-10.68%45.79M

-95.17%2.79M

-43.28%46.97M

-68.31%45.67M

-56.24%51.27M

-33.47%57.75M

22.46%82.81M

184.08%144.09M

173.07%117.15M

156.26%86.80M

213.08%67.62M

189.98%50.72M

261.33%42.90M

462.27%33.87M

27.11%21.60M

-1.06%17.49M

-31.33%11.87M

-34.21%6.02M

61.64%16.99M

122.95%17.68M

2127.08%17.29M

-8.53%9.16M

763.14%10.51M

-4893.09%-77.03M

---853.00K

334.69%10.01M

149.78%1.22M

370.08%1.61M

73.68%2.30M

-370.58%-2.45M

-134.88%-595.00K

189.21%744.00K

763.00%1.33M

82.65%-520.00K

149.54%1.71M

77.90%-834.00K

92.19%-200.00K

47.53%-3.00M

-55.63%-3.44M

-173.60%-3.77M

-5788.89%-2.56M

-6.47%-5.71M

-28.29%-2.21M

60.24%-1.38M

102.63%45.00K

27.37%-5.37M

49.59%-1.73M

49.34%-3.47M

---1.71M

---7.39M

---3.42M

---6.84M

Lucro Básico por Ação

1216.25%0.63

31.55%1.07

18.98%0.95

-11.73%0.79

-95.24%0.05

-43.94%0.81

-68.46%0.80

-56.45%0.90

-33.71%1.01

22.20%1.45

183.34%2.53

172.09%2.06

155.36%1.53

212.28%1.19

189.19%0.89

260.23%0.76

462.16%0.60

26.70%0.38

-1.37%0.31

-31.53%0.21

-34.81%0.11

60.86%0.30

121.99%0.31

1807.01%0.31

-86.44%0.16

28.76%0.19

-843.37%-1.42

---0.02

338.12%1.20

149.78%0.15

370.07%0.19

73.68%0.27

-370.57%-0.29

-134.88%-0.07

189.20%0.09

763.11%0.16

82.65%-0.06

149.54%0.20

77.90%-0.10

92.19%-0.02

47.53%-0.36

-55.63%-0.41

-173.60%-0.45

-5791.79%-0.31

-6.47%-0.68

-28.29%-0.26

60.24%-0.16

102.63%0.01

27.37%-0.64

49.59%-0.21

49.33%-0.41

---0.20

---0.88

---0.41

---0.82

Lucro Diluído por Ação

1217.70%0.63

31.27%1.06

18.90%0.94

-11.72%0.79

-95.25%0.05

-44.02%0.81

-68.48%0.79

-56.51%0.89

-33.52%1.01

22.38%1.44

183.10%2.51

172.62%2.04

155.70%1.51

211.18%1.18

188.46%0.89

258.53%0.75

459.22%0.59

26.65%0.38

-1.38%0.31

-31.49%0.21

-35.09%0.11

60.11%0.30

121.89%0.31

1799.00%0.31

-86.44%0.16

32.38%0.19

-851.57%-1.42

---0.02

363.42%1.20

148.41%0.14

367.13%0.19

64.20%0.26

-370.57%-0.29

-134.88%-0.07

188.09%0.09

763.11%0.16

82.65%-0.06

149.54%0.20

77.90%-0.10

92.19%-0.02

47.53%-0.36

-55.63%-0.41

-173.60%-0.45

-5791.79%-0.31

-6.47%-0.68

-28.29%-0.26

60.24%-0.16

102.63%0.01

27.37%-0.64

49.59%-0.21

49.33%-0.41

---0.20

---0.88

---0.41

---0.82

Dividendo por Ação

--0.00

-100.00%0.00

--0.00

--0.09

Moeda

USD

Opinião da Auditoria

--

Champion Homes Inc

64.010USD

Champion Homes Inc

64.010

Visão Geral

Empresa

Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa