DLO
DLocal Limited
$11.73
-$0.33(-2.74%)
59
Overall
85
Value
40
Tech
52
Quality
Market Cap
$3.49B
Volume
3.50M
52W Range
$9.21 - $16.78
Target Price
$17.06
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $322.0M | $418.9M | $650.4M | $746.0M | $1.1B | ||
| Total Revenue | $244.1M | $418.9M | $650.4M | $746.0M | $1.1B | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $-113.7M | $-216.8M | $373.5M | $451.3M | $690.8M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $130.4M | $202.2M | $276.9M | $294.7M | $402.8M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $46.6M | $68.7M | $100.3M | $153.7M | $180.7M | ||
| Research & Development | $3.4M | $6.3M | $12.7M | $25.6M | $30.7M | ||
| Research Expense | $3.4M | $6.3M | -- | -- | -- | ||
| Selling, General & Administrative | $46.6M | $61.7M | $87.7M | $122.9M | $145.2M | ||
| Selling & Marketing Expenses | $5.9M | $13.3M | $17.1M | $21.6M | $26.5M | ||
| General & Administrative Expenses | $40.6M | $48.3M | $70.6M | $101.2M | $118.8M | ||
| Salaries & Wages | $-35.1M | $-51.2M | $55.9M | -- | -- | ||
| Depreciation & Amortization | $-4.7M | $-8.1M | $3.5M | -- | -- | ||
| Depreciation & Amortization | $-4.7M | $-8.1M | $3.5M | -- | -- | ||
| Amortization | $-3.9M | $-6.9M | $3.5M | -- | -- | ||
| Other Operating Expenses | $-3.4M | $697.0K | -- | $5.3M | $4.7M | ||
| OPERATING INCOME | |||||||
| Operating income | $161.7M | $133.5M | $176.5M | $140.9M | $222.1M | ||
| EBITDA | $89.4M | $106.9M | -- | $218.1M | $282.8M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $-402.0K | $-5.7M | $116.8M | $49.7M | $27.9M | ||
| Intinc | $2.0M | $18.1M | $128.2M | $66.9M | $40.8M | ||
| Net Non-Operating Interest Income/Expense | $2.0M | $126.8M | $11.4M | $17.2M | $12.9M | ||
| Other Income/Expense | $-77.6M | $-108.7M | $12.5M | $6.7M | $4.2M | ||
| Other Special Charges | $6.9M | $11.7M | $-12.5M | $-6.7M | $-4.2M | ||
| SPECIAL ITEMS | |||||||
| Special Income Charges | $-33.0K | $-5.5M | $-3.1M | $-440.0K | $-2.2M | ||
| Impairment of Capital Assets | $33.0K | $5.5M | $3.1M | $440.0K | $2.2M | ||
| PRE-TAX INCOME | |||||||
| EBIT | $85.1M | $114.6M | -- | $200.7M | $256.5M | ||
| Pre-Tax Income | $85.5M | $120.3M | $172.2M | $151.0M | $228.7M | ||
| INCOME TAX | |||||||
| Tax Provision | $7.6M | $11.6M | $29.4M | $30.6M | $31.8M | ||
| NET INCOME | |||||||
| Net Income | $233.2M | $326.1M | $142.7M | $120.4M | $196.8M | ||
| Net Income (Continuing Operations) | $233.2M | $326.1M | $142.8M | $120.5M | $196.9M | ||
| Net Income (Discontinued Operations) | $233.2M | $326.1M | $142.7M | $120.4M | $196.8M | ||
| Net Income (Common Stockholders) | $233.2M | $326.1M | $142.7M | $120.4M | $196.8M | ||
| Normalized Income | -- | -- | -- | $149.9M | $228.6M | ||
| TOTALS | |||||||
| Total Expenses | $-67.1M | $-148.0M | $473.8M | $605.0M | $871.5M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $287.1M | $295.6M | $292.0M | $290.0M | $291.0M | ||
| Average Shares Outstanding (Diluted) | $932.9M | $931.8M | $303.0M | $305.1M | $301.7M | ||
| Shares Outstanding | $295.0M | $296.2M | $165.9M | $285.5M | $294.9M | ||
| Basic EPS | $0.27 | $0.37 | $0.51 | $0.42 | $0.68 | ||
| Basic EPS (Continuing Operations) | $0.27 | $0.37 | $0.51 | $0.42 | $0.68 | ||
| Diluted EPS | $0.25 | $0.35 | $0.49 | $0.39 | $0.65 | ||
| Diluted EPS (Continuing Operations) | $0.25 | $0.35 | $0.49 | $0.39 | $0.65 | ||
| OTHER METRICS | |||||||
| Acquired In Process Rn D Income | $78.0M | -- | -- | -- | -- | ||
| Development Expense | -- | -- | $12.7M | $25.6M | $30.7M | ||
| Earnings from equity interest | $77.9M | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $77.9M | -- | -- | -- | -- | ||
| Fees | $-544.0K | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $78.0M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $-334.0K | $108.7M | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | $24.7M | -- | -- | -- | ||
| Minority Interests | $-23.0K | $14.0K | $-122.0K | $-53.0K | $-101.0K | ||
| Other Costof Revenue | -- | -- | $373.5M | $451.3M | $690.8M | ||
| Other Gand A | $40.6M | $48.3M | $70.6M | $101.2M | $118.8M | ||
| Realized Capital Gain | $-334.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $40.6M | $48.3M | $4.9M | -- | -- | ||
| Selling Expense | $5.9M | $13.3M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DLO | $11.73 | -2.7% | 3.50M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |