Usinas Siderurgicas de Minas Gerais SA USIMINAS banner

Usinas Siderurgicas de Minas Gerais SA USIMINAS
BOVESPA:USIM5

Watchlist Manager
Usinas Siderurgicas de Minas Gerais SA USIMINAS Logo
Usinas Siderurgicas de Minas Gerais SA USIMINAS
BOVESPA:USIM5
Watchlist
Price: 6.38 BRL -0.93% Market Closed
Market Cap: R$8B

Income Statement

Earnings Waterfall
Usinas Siderurgicas de Minas Gerais SA USIMINAS

Income Statement
Usinas Siderurgicas de Minas Gerais SA USIMINAS

Rotate your device to view
Income Statement
Currency: BRL
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
1 505
0
0
0
611
0
0
0
658
0
0
0
497
0
0
0
491
0
0
0
322
0
0
0
230
12
24
45
376
0
0
0
116
8
0
0
353
68
88
508
331
485
523
195
246
241
240
257
237
223
202
184
218
210
223
244
255
299
343
385
494
614
688
695
637
552
487
416
390
387
367
390
366
341
342
294
279
270
236
233
233
225
255
385
328
335
122
255
390
557
637
708
Revenue
4 883
N/A
5 029
+3%
5 180
+3%
5 631
+9%
6 634
+18%
7 446
+12%
8 151
+9%
8 459
+4%
8 660
+2%
8 905
+3%
9 561
+7%
10 862
+14%
12 230
+13%
13 323
+9%
14 040
+5%
13 881
-1%
13 041
-6%
12 540
-4%
12 106
-3%
12 107
+0%
12 415
+3%
12 794
+3%
13 120
+3%
13 623
+4%
13 825
+1%
14 042
+2%
14 636
+4%
15 457
+6%
15 707
+2%
14 824
-6%
13 262
-11%
11 669
-12%
10 924
-6%
11 297
+3%
12 472
+10%
12 854
+3%
12 962
+1%
12 983
+0%
12 422
-4%
12 180
-2%
11 902
-2%
11 721
-2%
11 927
+2%
12 318
+3%
12 709
+3%
13 023
+2%
13 036
+0%
12 844
-1%
12 829
0%
12 777
0%
12 639
-1%
12 349
-2%
11 742
-5%
11 280
-4%
10 850
-4%
10 367
-4%
10 186
-2%
9 546
-6%
8 897
-7%
8 738
-2%
8 454
-3%
8 764
+4%
9 306
+6%
9 777
+5%
10 734
+10%
11 628
+8%
12 262
+5%
13 387
+9%
13 737
+3%
14 025
+2%
14 515
+3%
14 503
0%
14 949
+3%
15 225
+2%
13 955
-8%
14 487
+4%
16 088
+11%
19 346
+20%
26 518
+37%
31 162
+18%
33 737
+8%
34 516
+2%
33 451
-3%
32 860
-2%
32 471
-1%
31 881
-2%
6 223
-80%
12 573
+102%
19 390
+54%
25 870
+33%
26 505
+2%
26 781
+1%
Gross Profit
Cost of Revenue
(3 395)
(3 566)
(3 722)
(3 958)
(4 277)
(4 557)
(4 904)
(5 168)
(5 560)
(5 781)
(5 884)
(6 252)
(6 658)
(6 956)
(7 437)
(7 649)
(7 625)
(7 967)
(8 071)
(8 099)
(8 148)
(8 270)
(8 407)
(8 761)
(8 936)
(9 065)
(9 406)
(9 735)
(9 698)
(9 744)
(9 448)
(9 366)
(8 843)
(9 418)
(9 956)
(9 859)
(10 432)
(10 854)
(10 699)
(10 912)
(10 608)
(10 573)
(11 080)
(11 729)
(12 048)
(12 488)
(12 243)
(11 686)
(11 354)
(10 989)
(10 893)
(10 934)
(10 705)
(10 519)
(10 318)
(10 069)
(10 013)
(9 658)
(9 112)
(8 577)
(7 967)
(7 756)
(7 918)
(8 298)
(9 099)
(9 861)
(10 295)
(11 133)
(11 522)
(11 926)
(12 392)
(12 549)
(13 074)
(13 333)
(12 391)
(12 507)
(12 832)
(14 139)
(17 947)
(20 348)
(22 463)
(23 990)
(24 380)
(25 920)
(26 791)
(27 032)
(5 824)
(11 845)
(18 248)
(24 210)
(24 470)
(24 582)
Gross Profit
1 488
N/A
1 463
-2%
1 458
0%
1 673
+15%
2 356
+41%
2 888
+23%
3 247
+12%
3 291
+1%
3 100
-6%
3 124
+1%
3 678
+18%
4 611
+25%
5 572
+21%
6 367
+14%
6 603
+4%
6 232
-6%
5 415
-13%
4 573
-16%
4 035
-12%
4 009
-1%
4 268
+6%
4 523
+6%
4 713
+4%
4 861
+3%
4 888
+1%
4 978
+2%
5 230
+5%
5 722
+9%
6 008
+5%
5 080
-15%
3 814
-25%
2 303
-40%
2 081
-10%
1 879
-10%
2 516
+34%
2 995
+19%
2 531
-16%
2 130
-16%
1 723
-19%
1 268
-26%
1 294
+2%
1 148
-11%
846
-26%
589
-30%
660
+12%
536
-19%
794
+48%
1 158
+46%
1 476
+27%
1 788
+21%
1 746
-2%
1 416
-19%
1 037
-27%
761
-27%
532
-30%
298
-44%
173
-42%
(112)
N/A
(214)
-92%
161
N/A
487
+202%
1 009
+107%
1 388
+38%
1 480
+7%
1 635
+10%
1 767
+8%
1 967
+11%
2 254
+15%
2 215
-2%
2 099
-5%
2 123
+1%
1 954
-8%
1 875
-4%
1 891
+1%
1 564
-17%
1 980
+27%
3 257
+64%
5 207
+60%
8 570
+65%
10 814
+26%
11 274
+4%
10 526
-7%
9 071
-14%
6 940
-23%
5 680
-18%
4 849
-15%
399
-92%
728
+82%
414
-43%
1 660
+301%
1 706
+3%
2 199
+29%
Operating Income
Operating Expenses
(224)
(1 277)
(1 948)
(3 015)
906
(3 190)
(2 182)
(1 104)
(1 771)
(1 513)
(1 953)
(1 648)
(1 108)
(1 302)
(1 160)
(1 239)
(1 089)
(1 260)
(1 091)
(1 062)
(717)
(948)
(877)
(808)
(237)
(489)
(420)
(1 175)
(1 853)
(2 384)
(1 993)
(992)
(37)
340
(140)
(444)
(439)
(604)
(653)
(517)
(732)
(738)
(697)
(863)
(862)
(971)
(1 048)
(995)
(956)
(916)
(815)
(682)
(565)
(539)
(1 604)
(1 840)
(3 841)
(3 969)
(3 066)
(3 034)
(923)
(868)
(588)
(539)
(905)
(899)
(1 257)
(1 297)
(1 333)
(1 345)
(1 286)
(1 330)
(1 109)
(1 040)
(1 092)
(1 118)
(1 331)
(588)
906
330
(1 361)
(85)
(1 739)
(1 229)
(1 757)
(3 204)
(267)
(623)
(967)
(1 393)
(1 442)
(1 231)
Selling, General & Administrative
(296)
(296)
(310)
(355)
(359)
(374)
(393)
(367)
(401)
(432)
(459)
(481)
(487)
(493)
(493)
(495)
(490)
(508)
(523)
(538)
(545)
(548)
(541)
(540)
(559)
(566)
(568)
(562)
(611)
(622)
(675)
(728)
(740)
(771)
(802)
(864)
(879)
(940)
(951)
(927)
(945)
(920)
(897)
(899)
(835)
(903)
(930)
(916)
(863)
(881)
(845)
(813)
(768)
(754)
(724)
(732)
(686)
(694)
(668)
(623)
(584)
(597)
(612)
(637)
(636)
(669)
(694)
(705)
(768)
(750)
(726)
(738)
(723)
(745)
(786)
(788)
(898)
(812)
(839)
(959)
(838)
(1 139)
(1 248)
(1 211)
(1 333)
(1 136)
(267)
(528)
(790)
(1 100)
(1 048)
(1 102)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(29)
0
0
0
(28)
0
0
0
(25)
0
0
0
(25)
0
0
0
(26)
0
0
0
(29)
0
0
0
(29)
0
0
0
(29)
0
0
0
(30)
0
0
0
0
(16)
0
0
Depreciation & Amortization
132
0
0
0
126
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(6)
(10)
(14)
(15)
(21)
(26)
0
0
0
0
0
0
0
0
(23)
0
0
0
(24)
0
0
0
(26)
0
0
0
(41)
0
0
0
(38)
0
0
0
(38)
0
0
0
(43)
(6)
(11)
(16)
(48)
(20)
(19)
(14)
(43)
(17)
(89)
(113)
(37)
(294)
(289)
(339)
(41)
(260)
(244)
(213)
(39)
(160)
(133)
(117)
(44)
(102)
(11)
(22)
(116)
(79)
(182)
(184)
Other Operating Expenses
(59)
(981)
(1 638)
(2 661)
1 139
(2 816)
(1 789)
(737)
(1 374)
(1 082)
(1 494)
(1 167)
(621)
(810)
(666)
(744)
(599)
(751)
(568)
(524)
(173)
(397)
(330)
(258)
336
92
170
(586)
(1 241)
(1 763)
(1 318)
(263)
704
1 111
662
420
462
335
298
410
236
182
200
37
(1)
(68)
(118)
(79)
(52)
(35)
29
131
270
216
(880)
(1 107)
(3 089)
(3 275)
(2 398)
(2 411)
(271)
(265)
35
114
(196)
(210)
(544)
(577)
(496)
(579)
(471)
(479)
(319)
(1)
(18)
9
(362)
484
1 989
1 501
(455)
1 215
(357)
100
(350)
(1 966)
11
(73)
(61)
(199)
(212)
55
Operating Income
1 264
N/A
186
-85%
(490)
N/A
(1 342)
-174%
3 263
N/A
(302)
N/A
1 066
N/A
2 187
+105%
1 329
-39%
1 611
+21%
1 725
+7%
2 963
+72%
4 464
+51%
5 065
+13%
5 443
+7%
4 993
-8%
4 326
-13%
3 313
-23%
2 944
-11%
2 947
+0%
3 550
+20%
3 575
+1%
3 836
+7%
4 053
+6%
4 652
+15%
4 488
-4%
4 810
+7%
4 548
-5%
4 156
-9%
2 696
-35%
1 821
-32%
1 311
-28%
2 044
+56%
2 219
+9%
2 375
+7%
2 551
+7%
2 092
-18%
1 525
-27%
1 070
-30%
751
-30%
562
-25%
410
-27%
149
-64%
(274)
N/A
(201)
+27%
(435)
-116%
(254)
+42%
164
N/A
520
+218%
873
+68%
931
+7%
734
-21%
472
-36%
222
-53%
(1 072)
N/A
(1 542)
-44%
(3 669)
-138%
(4 080)
-11%
(3 280)
+20%
(2 873)
+12%
(436)
+85%
140
N/A
800
+470%
941
+18%
730
-22%
868
+19%
710
-18%
957
+35%
882
-8%
754
-15%
837
+11%
625
-25%
766
+23%
851
+11%
472
-45%
862
+83%
1 926
+123%
4 619
+140%
9 476
+105%
11 144
+18%
9 913
-11%
10 441
+5%
7 333
-30%
5 711
-22%
3 922
-31%
1 646
-58%
131
-92%
104
-21%
175
+69%
266
+52%
595
+123%
970
+63%
Pre-Tax Income
Interest Income Expense
(1 272)
(23)
125
72
(3 921)
109
(53)
2
499
129
134
203
53
462
481
454
690
715
737
805
(172)
225
163
64
(197)
46
27
49
92
342
368
505
(154)
252
284
125
227
95
136
(313)
(49)
(322)
(562)
(115)
(410)
(36)
(49)
(79)
(190)
(160)
97
(36)
(107)
(465)
(474)
(1 056)
(875)
(444)
(162)
497
290
211
(275)
(187)
(211)
(244)
(275)
(287)
(111)
(99)
101
(194)
71
(706)
(874)
(696)
(824)
(326)
349
195
(144)
761
71
624
704
831
0
0
153
(254)
96
0
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
64
0
0
0
2
0
0
0
0
0
0
0
51
0
0
0
(56)
0
0
0
71
0
0
0
(1)
0
0
0
(0)
0
0
0
6
0
0
0
906
0
0
0
2 270
0
0
0
(1 394)
(39)
4
149
159
98
165
43
Total Other Income
1
(51)
(52)
(51)
28
63
79
83
(34)
(30)
(33)
(56)
(112)
(103)
(97)
(86)
(41)
(31)
(31)
(26)
46
35
44
40
7
7
(3)
(1)
0
0
0
0
0
(72)
(172)
(28)
(167)
106
199
310
66
278
248
(69)
(31)
(473)
(500)
(488)
(524)
(345)
(349)
(344)
(232)
(249)
(248)
(293)
(275)
(204)
(328)
(295)
(177)
(269)
(91)
(61)
(98)
(139)
(198)
(231)
464
446
445
413
(400)
(367)
(388)
(308)
(162)
(94)
856
789
296
1 179
290
320
47
(257)
(160)
(502)
(529)
(206)
(467)
(323)
Pre-Tax Income
(7)
N/A
112
N/A
(417)
N/A
(1 321)
-217%
(630)
+52%
(130)
+79%
1 092
N/A
2 271
+108%
1 795
-21%
1 710
-5%
1 826
+7%
3 110
+70%
4 405
+42%
5 425
+23%
5 827
+7%
5 361
-8%
4 975
-7%
3 997
-20%
3 650
-9%
3 726
+2%
3 424
-8%
3 834
+12%
4 044
+5%
4 156
+3%
4 462
+7%
4 541
+2%
4 834
+6%
4 596
-5%
4 248
-8%
3 038
-28%
2 189
-28%
1 816
-17%
1 890
+4%
2 399
+27%
2 487
+4%
2 648
+6%
2 152
-19%
1 726
-20%
1 405
-19%
749
-47%
643
-14%
366
-43%
(165)
N/A
(458)
-178%
(641)
-40%
(943)
-47%
(803)
+15%
(403)
+50%
(194)
+52%
367
N/A
679
+85%
354
-48%
184
-48%
(492)
N/A
(1 795)
-265%
(2 892)
-61%
(4 875)
-69%
(4 728)
+3%
(3 770)
+20%
(2 671)
+29%
(252)
+91%
82
N/A
435
+428%
694
+60%
421
-39%
485
+15%
238
-51%
439
+85%
1 235
+181%
1 102
-11%
1 383
+26%
844
-39%
443
-48%
(222)
N/A
(791)
-257%
(141)
+82%
1 846
N/A
4 200
+128%
10 680
+154%
12 128
+14%
12 336
+2%
12 382
+0%
7 693
-38%
6 655
-13%
3 279
-51%
2 181
-33%
(25)
N/A
(249)
-896%
(42)
+83%
(96)
-129%
388
N/A
690
+78%
Net Income
Tax Provision
12
(54)
134
330
267
98
(323)
(644)
(422)
(381)
(438)
(791)
(1 295)
(1 673)
(1 804)
(1 614)
(1 033)
(716)
(473)
(613)
(889)
(1 001)
(1 111)
(1 179)
(1 267)
(1 277)
(1 381)
(1 318)
(1 008)
(668)
(482)
(267)
(544)
(634)
(694)
(823)
(568)
(515)
(400)
(55)
(114)
(15)
273
287
110
259
184
23
211
(6)
(167)
19
25
244
637
716
1 190
1 127
827
663
(325)
(399)
(453)
(529)
(106)
(121)
(69)
(57)
(407)
(354)
(445)
(334)
(66)
98
101
(211)
(554)
(1 279)
(2 822)
(2 643)
(2 276)
(2 264)
(1 058)
(1 235)
(1 186)
(807)
60
184
162
99
(83)
(157)
Income from Continuing Operations
5
59
(283)
(991)
(364)
(32)
769
1 627
1 372
1 330
1 388
2 320
3 111
3 751
4 023
3 747
3 942
3 281
3 176
3 112
2 535
2 834
2 933
2 978
3 195
3 264
3 453
3 278
3 240
2 369
1 707
1 549
1 346
1 765
1 792
1 826
1 584
1 211
1 005
694
529
351
108
(171)
(531)
(684)
(620)
(380)
17
361
512
373
208
(249)
(1 158)
(2 176)
(3 685)
(3 601)
(2 944)
(2 009)
(577)
(317)
(18)
165
315
364
169
382
829
748
938
510
377
(124)
(690)
(353)
1 292
2 921
7 859
9 485
10 060
10 118
6 635
5 420
2 093
1 374
36
(64)
121
3
305
533
Income to Minority Interest
226
226
256
303
43
30
(13)
(55)
(27)
(22)
(19)
(55)
(92)
(94)
(84)
(53)
(23)
(19)
(21)
(25)
(20)
(21)
(22)
(24)
(23)
(22)
(25)
(20)
(15)
(7)
(2)
0
(2)
(16)
(20)
(20)
(12)
(44)
(81)
(132)
(171)
(163)
(133)
(101)
(108)
(105)
(127)
(153)
(158)
(165)
(141)
(99)
(79)
(54)
139
153
449
460
275
255
(93)
(111)
(164)
(156)
(82)
(80)
(34)
(61)
(102)
(114)
(141)
(161)
(163)
(187)
(218)
(314)
(619)
(839)
(1 143)
(1 263)
(989)
(788)
(584)
(414)
(477)
(476)
(21)
(62)
(83)
(149)
(164)
(155)
Net Income (Common)
245
N/A
266
+9%
(38)
N/A
(699)
-1 738%
(325)
+53%
1
N/A
759
+151 620%
1 566
+106%
1 306
-17%
1 309
+0%
1 369
+5%
2 250
+64%
3 019
+34%
3 662
+21%
3 944
+8%
3 721
-6%
3 918
+5%
3 262
-17%
3 155
-3%
3 088
-2%
2 515
-19%
2 813
+12%
2 911
+3%
2 954
+1%
3 172
+7%
3 242
+2%
3 428
+6%
3 258
-5%
3 224
-1%
2 362
-27%
1 705
-28%
1 549
-9%
1 344
-13%
1 789
+33%
1 864
+4%
1 946
+4%
1 572
-19%
1 180
-25%
885
-25%
474
-46%
233
-51%
188
-19%
(25)
N/A
(271)
-989%
(640)
-136%
(789)
-23%
(747)
+5%
(533)
+29%
(142)
+73%
197
N/A
370
+88%
274
-26%
130
-53%
(303)
N/A
(1 019)
-237%
(2 023)
-98%
(3 236)
-60%
(3 141)
+3%
(2 669)
+15%
(1 753)
+34%
(670)
+62%
(428)
+36%
(182)
+58%
9
N/A
233
+2 379%
284
+22%
135
-53%
322
+138%
727
+126%
633
-13%
797
+26%
349
-56%
213
-39%
(310)
N/A
(908)
-193%
(667)
+27%
673
N/A
2 081
+209%
6 716
+223%
8 221
+22%
9 071
+10%
9 330
+3%
6 051
-35%
5 006
-17%
1 616
-68%
898
-44%
14
-98%
(126)
N/A
38
N/A
(146)
N/A
142
N/A
377
+165%
EPS (Diluted)
0.25
N/A
0.27
+8%
-0.03
N/A
-0.7
-2 233%
-0.33
+53%
0.01
N/A
0.78
+7 700%
1.6
+105%
1.3
-19%
1.31
+1%
1.36
+4%
2.23
+64%
3.01
+35%
3.65
+21%
3.93
+8%
3.71
-6%
3.9
+5%
3.25
-17%
3.14
-3%
3.07
-2%
2.51
-18%
2.8
+12%
2.9
+4%
2.94
+1%
3.16
+7%
3.23
+2%
3.41
+6%
3.25
-5%
3.21
-1%
2.35
-27%
1.67
-29%
1.54
-8%
1.34
-13%
1.78
+33%
1.83
+3%
1.93
+5%
1.57
-19%
1.16
-26%
0.88
-24%
0.47
-47%
0.23
-51%
0.18
-22%
-0.03
N/A
-0.27
-800%
-0.64
-137%
-0.78
-22%
-0.74
+5%
-0.53
+28%
-0.14
+74%
0.19
N/A
0.36
+89%
0.26
-28%
0.13
-50%
-0.31
N/A
-1.02
-229%
-2.02
-98%
-3.22
-59%
-3.13
+3%
-2.66
+15%
-1.58
+41%
-0.6
+62%
-0.34
+43%
-0.14
+59%
-0.01
+93%
0.19
N/A
0.23
+21%
0.1
-57%
0.25
+150%
0.59
+136%
0.51
-14%
0.65
+27%
0.28
-57%
0.17
-39%
-0.25
N/A
-0.74
-196%
-0.54
+27%
0.55
N/A
1.69
+207%
5.46
+223%
6.68
+22%
7.37
+10%
7.58
+3%
4.92
-35%
4.07
-17%
1.31
-68%
0.73
-44%
0.01
-99%
-0.1
N/A
0.03
N/A
-0.12
N/A
0.11
N/A
0.3
+173%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett