Income Statement
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-1047.209M |
1130.326M |
857.408M |
-61.532M |
-3.098M |
Minority
Interest
|
-98.108M |
-89.697M |
-94.783M |
176.734M |
185.934M |
Net
Income
|
-907.637M |
867.549M |
742.944M |
-879.86M |
-34.545M |
Selling
General
Administrative
|
155.61M |
185.585M |
169.06M |
283.902M |
213.997M |
Gross
Profit
|
60.671M |
1649.262M |
1623.708M |
580.249M |
657.567M |
Reconciled
Depreciation
|
570.292M |
539.511M |
496.045M |
431.481M |
462.561M |
Ebit
|
-401.322M |
1003.192M |
850.531M |
29.625M |
630.73M |
Ebitda
|
168.97M |
1542.703M |
1346.576M |
461.106M |
1093.291M |
Depreciation
And
Amortization
|
570.292M |
539.511M |
496.045M |
431.481M |
462.561M |
Operating
Income
|
-401.322M |
1003.192M |
850.531M |
29.625M |
630.73M |
Other
Operating
Expenses
|
7749.389M |
7779.188M |
7417.621M |
5259.722M |
5007.819M |
Interest
Expense
|
350.229M |
262.411M |
270.164M |
277.922M |
261.286M |
Tax
Provision
|
-170.47M |
189.339M |
19.681M |
818.328M |
31.447M |
Interest
Income
|
15.644M |
253.845M |
12.545M |
101.593M |
234.671M |
Net
Interest
Income
|
-514.543M |
-351.248M |
-373.268M |
-243.37M |
-99.362M |
Income
Tax
Expense
|
-170.47M |
189.339M |
19.681M |
818.328M |
31.447M |
Total
Revenue
|
7348.067M |
8824.627M |
8423.18M |
5411.382M |
5263.684M |
Total
Operating
Expenses
|
461.993M |
603.823M |
618.149M |
428.589M |
401.702M |
Cost
Of
Revenue
|
7287.396M |
7175.365M |
6799.472M |
4831.133M |
4606.117M |
Total
Other
Income
Expense
Net
|
-645.887M |
127.134M |
6.877M |
-91.157M |
-633.828M |
Net
Income
From
Continuing
Ops
|
-809.529M |
940.987M |
837.727M |
-879.86M |
-34.545M |
Net
Income
Applicable
To
Common
Shares
|
- |
867.549M |
742.944M |
-927.828M |
-64.225M |
Balance Sheet
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
13561.932M |
12274.705M |
11965.227M |
11210.945M |
9816.317M |
Intangible
Assets
|
717.093M |
772.562M |
831.658M |
364.998M |
325.473M |
Other
Current
Assets
|
452.46M |
238.175M |
71.88M |
53.535M |
41.377M |
Total
Liab
|
8857.78M |
6951.228M |
7249.246M |
7470.812M |
4687.95M |
Total
Stockholder
Equity
|
4458.435M |
5095.552M |
4500.799M |
3563.399M |
4942.433M |
Other
Current
Liab
|
1020.613M |
976.793M |
72.797M |
68.925M |
49.546M |
Common
Stock
|
4890.219M |
4705.047M |
4705.309M |
4950.095M |
4950.095M |
Capital
Stock
|
4890.219M |
4705.047M |
4705.309M |
4950.095M |
4950.095M |
Retained
Earnings
|
-234.106M |
673.531M |
183.384M |
-985.901M |
-58.073M |
Good
Will
|
184.222M |
225.784M |
166.265M |
166.265M |
166.265M |
Other
Assets
|
- |
765.66M |
1224.475M |
1975.05M |
1993.323M |
Cash
|
1350.229M |
849.082M |
1449.345M |
632.438M |
190.321M |
Cash
And
Equivalents
|
- |
396.399M |
1114.585M |
276.439M |
52.265M |
Total
Current
Liabilities
|
2056.235M |
2188.564M |
2159.634M |
1990.663M |
1233.894M |
Current
Deferred
Revenue
|
18.325M |
31.183M |
1260.388M |
1375.44M |
596.418M |
Net
Debt
|
2979.463M |
2827.53M |
2719.523M |
3093.398M |
2630.924M |
Short
Term
Debt
|
60.416M |
171.919M |
170.823M |
120.347M |
180.715M |
Short
Long
Term
Debt
|
76.877M |
100.063M |
69.383M |
63.839M |
126.56M |
Short
Long
Term
Debt
Total
|
4329.692M |
3676.612M |
4168.868M |
3725.836M |
2821.245M |
Other
Stockholder
Equity
|
- |
-673.531M |
-183.384M |
-400.795M |
50.411M |
Property
Plant
Equipment
|
- |
5530.485M |
5082.81M |
5100.647M |
4575.526M |
Total
Current
Assets
|
4862.397M |
4348.413M |
4454.983M |
3405.147M |
2669.229M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
379.042M |
339.846M |
337.35M |
616.936M |
416.345M |
Net
Receivables
|
743.412M |
1039.941M |
1004.096M |
1032.358M |
1093.044M |
Long
Term
Debt
|
3523.624M |
2861.135M |
3036.682M |
2882.666M |
2053.944M |
Inventory
|
1937.254M |
1881.369M |
1592.312M |
1069.88M |
928.142M |
Accounts
Payable
|
956.881M |
1008.669M |
655.626M |
425.951M |
407.215M |
Accumulated
Other
Comprehensive
Income
|
-197.678M |
390.505M |
-204.51M |
-400.795M |
-17.858M |
Non
Currrent
Assets
Other
|
901.644M |
1262.654M |
1195.546M |
2395.139M |
1321.541M |
Non
Current
Assets
Total
|
8699.535M |
7926.292M |
7510.244M |
7805.798M |
7147.088M |
Capital
Lease
Obligations
|
1082.394M |
1061.903M |
1062.803M |
779.331M |
640.741M |
Long
Term
Debt
Total
|
- |
2876.68M |
3054.245M |
2889.776M |
2060.45M |
Cash Flow
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-895.466M |
-1060.274M |
10.328M |
-204.329M |
-204.329M |
Total
Cashflows
From
Investing
Activities
|
- |
-1060.274M |
-519.167M |
-547.471M |
-365.441M |
Total
Cash
From
Financing
Activities
|
1393.017M |
-310.406M |
174.726M |
170.747M |
-17.29M |
Net
Income
|
-907.637M |
1130.326M |
857.408M |
-61.532M |
-3.098M |
Change
In
Cash
|
501.147M |
-600.263M |
816.907M |
442.117M |
73.51M |
Begin
Period
Cash
Flow
|
849.082M |
1449.345M |
632.438M |
190.321M |
116.811M |
End
Period
Cash
Flow
|
1350.229M |
849.082M |
1449.345M |
632.438M |
190.321M |
Total
Cash
From
Operating
Activities
|
130.367M |
754.779M |
1161.062M |
812.004M |
428.727M |
Depreciation
|
570.292M |
539.511M |
496.045M |
431.481M |
462.561M |
Other
Cashflows
From
Investing
Activities
|
- |
-107.848M |
10.614M |
11.244M |
-27.098M |
Dividends
Paid
|
82.846M |
324.09M |
11.391M |
11.391M |
55.215M |
Change
To
Inventory
|
-48.871M |
-248.074M |
-523.959M |
-0.723M |
-95.48M |
Sale
Purchase
Of
Stock
|
- |
-8.211M |
-407.022M |
-37.511M |
- |
Other
Cashflows
From
Financing
Activities
|
2941.893M |
508.798M |
247.88M |
516.947M |
1159.601M |
Capital
Expenditures
|
966.536M |
952.426M |
529.495M |
362.251M |
351.461M |
Change
In
Working
Capital
|
520.314M |
-451.776M |
-688.689M |
343.018M |
-5.973M |
Other
Non
Cash
Items
|
-52.602M |
-463.282M |
496.298M |
99.037M |
-24.763M |
Free
Cash
Flow
|
-836.169M |
-197.647M |
631.567M |
449.753M |
77.266M |