NEXA
Nexa Resources S.A. (NEXA)
Last Price$5.2(3.7%)
Market Cap$698.0M
$2,636.0M
-3.2% YoY
($198.7M)
-27.2% YoY
$1,384.6M
Net Debt to FCF - (23.7x)
($58.4M)
(2.2% margin)

NEXA Income Statement

NEXA Income Statement Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$2,573.2M (15.2%) YoY
$296.5M (53.6%) YoY
11.5% margin
Cost of revenue
$2,276.8M (4.9%) YoY
Operating expenses
$417.2M 69.7% YoY
Net income
$289.4M 0.0% YoY
(11.2%) margin
Other: $3,747.0K
SG&A
$124.1M (12.2%) YoY
4.8% of revenue

NEXA Income statement key metrics

Annual
Quarterly
LTM

Revenue

$2,573.2M -15.2% YoY

Operating Income

($155.4M) N/A

Net Income

($289.4M) N/A

NEXA Balance Sheet

NEXA Balance Sheet Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$4,840.5M
Current assets ($1,059.8M, 21.9% of total)
$468.3M (9.7%)
$157.1M (3.2%)
Other current assets
$434.4M (9.0%)
Non-current assets ($3,780.7M, 78.1% of total)
$602.2M (12.4%)
Other non-current assets
$678.1M (14.0%)
Financial position
$1,266.5M
$468.3M$1,734.8M
Cash & Short-term Investments
Total Debt

NEXA Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$4,840.5M -1.0% YoY

Liabilities

$3,383.9M +6.4% YoY

Shareholder's Equity

$1,456.6M -14.8% YoY

NEXA Cash Flow Statement

NEXA Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$497.8M$246.8M($270.4M)($25.3M)$8,223.0K$457.3M

NEXA Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$246.8M -6.9% YoY

Capital Expenditure (CAPEX)

($310.2M) -20.8% YoY

Free Cash Flow (FCF)

($66.4M) -51.3% YoY

NEXA Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23
% growth
2,118.3
0.0%
1,865.2
(12.0%)
1,912.8
2.6%
2,449.5
28.1%
2,491.2
1.7%
2,332.3
(6.4%)
1,950.9
(16.4%)
2,622.1
34.4%
3,034.0
15.7%
2,573.2
(15.2%)
Cost of Goods Sold (COGS)1,594.91,463.31,387.11,681.21,888.91,944.71,563.91,966.02,395.22,276.8
% margin
523.4
24.7%
401.9
21.5%
525.7
27.5%
768.3
31.4%
602.3
24.2%
387.6
16.6%
387.0
19.8%
656.1
25.0%
638.8
21.1%
296.5
11.5%
Operating Expenses249.0199.8310.9248.3266.0345.2200.2248.5245.9417.2
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)242.9190.9218.0237.5159.6216.5151.6156.8141.5124.1
172.3
8.1%
163.9
8.8%
130.0
6.8%
401.6
16.4%
334.6
13.4%
18.8
0.8%
142.5
7.3%
446.2
17.0%
359.2
11.8%
(155.4)
(6.0%)
Interest Income3.47.110.13.626.05.58.17.517.911.6
Interest Expense45.933.136.364.684.995.4127.9117.1149.4185.3
Pre-tax Income5.2(178.3)208.9271.5131.9(215.9)(676.7)309.3227.4(293.5)
% effective tax rate
27.5
527.8%
(38.8)
21.8%
98.4
47.1%
106.2
39.1%
40.9
31.0%
(56.9)
26.3%
(24.2)
3.6%
153.2
49.5%
151.0
66.4%
(4.3)
1.5%
% margin
(33.8)
(1.6%)
(129.5)
(6.9%)
93.2
4.9%
126.9
5.2%
74.9
3.0%
(159.0)
(6.8%)
(652.5)
(33.4%)
156.1
6.0%
76.4
2.5%
(289.4)
(11.2%)
EPS(0.30)(1.15)0.831.420.56(1.20)(4.93)1.180.58(2.18)
Diluted EPS(0.30)(1.15)0.831.420.56(1.20)(4.93)1.180.58(2.18)
% margin
510.6
24.1%
173.9
9.3%
612.0
32.0%
649.6
26.5%
514.0
20.6%
216.9
9.3%
(290.6)
(14.9%)
716.9
27.3%
686.6
22.6%
190.3
7.4%