Income Statement
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
232.874M |
202.533M |
222.666M |
74.504M |
44.621M |
Minority
Interest
|
-97.299M |
-44.961M |
-24.708M |
23.972M |
13.832M |
Net
Income
|
-56.801M |
108.745M |
144.163M |
44.824M |
31.498M |
Selling
General
Administrative
|
152.126M |
150.251M |
103.891M |
31.151M |
26.099M |
Gross
Profit
|
1157.918M |
840.573M |
416.56M |
158.793M |
109.515M |
Reconciled
Depreciation
|
394.632M |
335.035M |
188.195M |
68.428M |
47.338M |
Ebit
|
1005.792M |
678.654M |
324.707M |
124.822M |
79.263M |
Ebitda
|
1419.314M |
1013.689M |
512.902M |
193.25M |
126.601M |
Depreciation
And
Amortization
|
413.522M |
335.035M |
188.195M |
68.428M |
47.338M |
Operating
Income
|
1005.792M |
678.654M |
324.707M |
124.822M |
79.263M |
Other
Operating
Expenses
|
3866.915M |
3081.539M |
1587.59M |
572.486M |
399.748M |
Interest
Expense
|
996.398M |
608.713M |
125.358M |
55.679M |
34.76M |
Tax
Provision
|
152.528M |
93.788M |
53.795M |
24.981M |
9.153M |
Interest
Income
|
3.615M |
450.654M |
1.178M |
43.4M |
31.91M |
Net
Interest
Income
|
-986.915M |
-648.684M |
-138.219M |
-61.801M |
-41.176M |
Income
Tax
Expense
|
176.225M |
93.788M |
53.795M |
24.981M |
9.153M |
Total
Revenue
|
4872.707M |
3789.791M |
1916.332M |
701.612M |
484.385M |
Total
Operating
Expenses
|
152.126M |
132.321M |
87.818M |
29.667M |
24.878M |
Cost
Of
Revenue
|
3714.789M |
2949.218M |
1499.772M |
542.819M |
374.87M |
Total
Other
Income
Expense
Net
|
-772.918M |
-476.121M |
-102.041M |
-50.318M |
-34.642M |
Net
Income
From
Continuing
Ops
|
-29.588M |
108.745M |
168.871M |
49.523M |
35.468M |
Net
Income
Applicable
To
Common
Shares
|
- |
63.784M |
144.163M |
44.824M |
31.498M |
Balance Sheet
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
11642.697M |
9882.9M |
4861.369M |
1644.161M |
622.622M |
Intangible
Assets
|
619.59M |
713.566M |
317.283M |
7.292M |
9.648M |
Other
Current
Assets
|
171.788M |
131.142M |
115.614M |
34.067M |
32.824M |
Total
Liab
|
9029.362M |
8583.4M |
3556.637M |
418.411M |
413.625M |
Total
Stockholder
Equity
|
1742.602M |
1055.2M |
1177.228M |
1201.778M |
195.165M |
Other
Current
Liab
|
653.725M |
606.8M |
255.965M |
38.467M |
1240.65M |
Common
Stock
|
1868.51M |
1151.6M |
1151.602M |
1151.602M |
69.202M |
Capital
Stock
|
1868.51M |
1151.6M |
1151.602M |
1151.602M |
69.202M |
Retained
Earnings
|
259.615M |
316.416M |
267.781M |
157.857M |
-1917.529M |
Good
Will
|
3378.637M |
2565.969M |
1686.841M |
384.829M |
135.128M |
Other
Assets
|
- |
80.268M |
69.963M |
15.462M |
20.69M |
Cash
|
2739.836M |
2853.1M |
793.241M |
591.608M |
77.639M |
Cash
And
Equivalents
|
- |
2597.487M |
659.853M |
538.806M |
69.632M |
Total
Current
Liabilities
|
2045.901M |
1822.4M |
897.523M |
165.649M |
131.369M |
Current
Deferred
Revenue
|
68.957M |
- |
173.846M |
56.858M |
-1201.063M |
Net
Debt
|
4520.037M |
4356.1M |
1950.622M |
-356.156M |
243.043M |
Short
Term
Debt
|
1066.14M |
969.6M |
368.332M |
52.521M |
72.265M |
Short
Long
Term
Debt
|
981.067M |
928.6M |
310.344M |
44.086M |
68.183M |
Short
Long
Term
Debt
Total
|
7259.873M |
7209.2M |
2743.863M |
235.452M |
320.682M |
Other
Stockholder
Equity
|
-412.305M |
-424.431M |
-107.937M |
-107.937M |
2035.475M |
Property
Plant
Equipment
|
- |
1977.413M |
1287.212M |
356.514M |
208.314M |
Total
Current
Assets
|
4840.74M |
4394.3M |
1500.173M |
866.279M |
226.26M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
167.941M |
57.2M |
- |
- |
69.632M |
Net
Receivables
|
1404.903M |
1154.663M |
591.318M |
240.604M |
148.621M |
Long
Term
Debt
|
6043.142M |
6109.029M |
2296.294M |
161.382M |
246.563M |
Inventory
|
356.272M |
111.1M |
54.314M |
- |
0M |
Accounts
Payable
|
257.079M |
246M |
99.38M |
17.803M |
19.517M |
Accumulated
Other
Comprehensive
Income
|
26.782M |
11.615M |
-134.218M |
0.256M |
8.017M |
Non
Currrent
Assets
Other
|
32.215M |
189.7M |
12.407M |
4.202M |
12.558M |
Non
Current
Assets
Total
|
6801.957M |
5488.6M |
3361.196M |
777.882M |
396.362M |
Capital
Lease
Obligations
|
235.664M |
107.7M |
137.225M |
29.984M |
5.936M |
Long
Term
Debt
Total
|
- |
6239.549M |
2375.531M |
182.931M |
253.063M |
Cash Flow
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-1762.401M |
-1954.393M |
-1836.497M |
-196.541M |
-78.421M |
Total
Cashflows
From
Investing
Activities
|
- |
-1954.393M |
-1836.497M |
-196.541M |
-85.842M |
Total
Cash
From
Financing
Activities
|
1300.313M |
3722.7M |
1891.859M |
697.884M |
61.227M |
Net
Income
|
-56.801M |
108.745M |
168.871M |
49.523M |
44.621M |
Change
In
Cash
|
-113.287M |
2132.101M |
201.633M |
513.969M |
55.805M |
Begin
Period
Cash
Flow
|
2853.123M |
793.241M |
591.608M |
77.639M |
21.834M |
End
Period
Cash
Flow
|
2739.836M |
2925.342M |
793.241M |
591.608M |
77.639M |
Total
Cash
From
Operating
Activities
|
-910.696M |
380.548M |
164.601M |
9.523M |
72.999M |
Depreciation
|
413.522M |
335.035M |
188.195M |
68.428M |
47.338M |
Other
Cashflows
From
Investing
Activities
|
- |
-1499.373M |
-260.097M |
-107.233M |
0.425M |
Dividends
Paid
|
27.254M |
24.136M |
8.822M |
2.1M |
9M |
Change
To
Inventory
|
-141.246M |
-43.993M |
0M |
- |
- |
Sale
Purchase
Of
Stock
|
-44.753M |
- |
0M |
95.416M |
174.498M |
Other
Cashflows
From
Financing
Activities
|
503.914M |
4109.544M |
1920.512M |
-14.952M |
0.794M |
Capital
Expenditures
|
583.336M |
455.02M |
140.79M |
89.308M |
78.846M |
Change
In
Working
Capital
|
-236.897M |
-251.56M |
-200.868M |
-87.199M |
-31.331M |
Other
Non
Cash
Items
|
139.351M |
188.328M |
8.403M |
-21.229M |
12.371M |
Free
Cash
Flow
|
-1494.032M |
-74.472M |
23.811M |
-79.785M |
-5.847M |