| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 1.15B | R$ 1.22B | R$ 1.18B | R$ 1.09B | R$ 1.14B |
| Gross Profit | R$ 230.84M | R$ 355.66M | R$ 364.80M | R$ 325.75M | R$ 356.04M |
| Operating Income | R$ -52.97M | R$ 107.06M | R$ 38.90M | R$ -32.04M | R$ 82.22M |
| EBITDA | R$ 54.34M | R$ 184.67M | R$ 154.73M | R$ 74.62M | R$ 206.49M |
| Net Income | R$ -1.37B | R$ -129.12M | R$ -227.88M | R$ -227.81M | R$ -5.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 116.74M | R$ 145.70M | R$ 218.59M | R$ 233.98M | R$ 127.31M |
| Total Assets | R$ 1.78B | R$ 2.89B | R$ 2.67B | R$ 2.62B | R$ 2.54B |
| Total Debt | R$ 697.17M | R$ 951.06M | R$ 1.31B | R$ 1.34B | R$ 1.07B |
| Net Debt | R$ 580.42M | R$ 836.09M | R$ 1.09B | R$ 1.12B | R$ 944.12M |
| Total Liabilities | R$ 2.03B | R$ 1.75B | R$ 1.73B | R$ 1.63B | R$ 1.33B |
| Stockholders' Equity | R$ -277.54M | R$ 1.09B | R$ 917.46M | R$ 949.70M | R$ 1.18B |
| Cash Flow | |||||
| Free Cash Flow | R$ 24.36M | R$ -140.41M | R$ 10.78M | R$ 74.29M | R$ 48.63M |
| Operating Cash Flow | R$ 102.22M | R$ -41.02M | R$ 102.30M | R$ 187.30M | R$ 149.13M |
| Investing Cash Flow | R$ 219.85M | R$ 142.41M | R$ -111.15M | R$ -142.50M | R$ -105.70M |
| Financing Cash Flow | R$ -320.30M | R$ -205.01M | R$ 8.70M | R$ 196.85M | R$ -145.21M |