CPA Dividend: Copa Holdings SA Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

CPA Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	3,475	3,446	3,457	2,965	1,509	801
Revenue Growth (YoY)	-1%	0%	17%	96%	88%	-70%
Cost of Revenue	1,309	1,308	1,350	1,349	556	303
Gross Profit	2,165	2,138	2,106	1,615	953	497
Selling, General & Admin	916	917	862	772	479	384
Research & Development	--	--	--	--	--	--
Operating Expenses	1,397	1,385	1,299	1,165	807	715
Other Non Operating Income (Expenses)	13	-8	-4	-1	-5	-9
Pretax Income	739	705	611	388	54	-630
Income Tax Expense	101	97	97	40	10	-23
Net Income	637	608	514	348	43	-607
Net Income Growth	-5%	18%	48%	709%	-107%	-346%
Shares Outstanding (Diluted)	41.24	41.79	40.22	40.6	42.4	42.5
Shares Change (YoY)	-1%	4%	-1%	-4%	0%	0%
EPS (Diluted)	15.45	14.54	12.77	8.58	1.03	-14.28
EPS Growth	-4%	14%	49%	733%	-107%	-346%
Free Cash Flow	605	340	414	485	288	-55
Free Cash Flow Per Share	14.66	8.13	10.29	11.94	6.79	-1.29
Gross Margin	62.3%	62.04%	60.91%	54.46%	63.15%	62.04%
Operating Margin	22.07%	21.82%	23.34%	15.17%	9.67%	-27.09%
Profit Margin	18.33%	17.64%	14.86%	11.73%	2.84%	-75.78%
Free Cash Flow Margin	17.41%	9.86%	11.97%	16.35%	19.08%	-6.86%
EBITDA	1,109	1,082	1,113	717	385	42
EBITDA Margin	31.91%	31.39%	32.19%	24.18%	25.51%	5.24%
D&A For EBITDA	342	330	306	267	239	259
EBIT	767	752	807	450	146	-217
EBIT Margin	22.07%	21.82%	23.34%	15.17%	9.67%	-27.09%
Effective Tax Rate	13.66%	13.75%	15.87%	10.3%	18.51%	3.65%