| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 1.49B | R$ 1.42B | R$ 1.43B | R$ 1.22B | R$ 825.87M |
| Gross Profit | R$ 1.22B | R$ 1.31B | R$ 1.29B | R$ 1.22B | R$ 825.87M |
| Operating Income | R$ 181.31M | R$ 97.13M | R$ -140.79M | R$ -369.00K | R$ -447.85M |
| EBITDA | R$ 314.75M | R$ 334.46M | R$ 62.91M | R$ 168.99M | R$ -188.58M |
| Net Income | R$ -40.94M | R$ -103.34M | R$ -456.88M | R$ -433.44M | R$ -476.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 302.46M | R$ 509.99M | R$ 613.35M | R$ 814.91M | R$ 986.65M |
| Total Assets | R$ 4.22B | R$ 3.84B | R$ 4.03B | R$ 3.92B | R$ 4.96B |
| Total Debt | R$ 463.12M | R$ 612.81M | R$ 858.55M | R$ 975.51M | R$ 1.03B |
| Net Debt | R$ 176.40M | R$ 212.57M | R$ 375.72M | R$ 287.97M | R$ 234.76M |
| Total Liabilities | R$ 3.74B | R$ 3.31B | R$ 3.42B | R$ 3.60B | R$ 4.58B |
| Stockholders' Equity | R$ 478.79M | R$ 531.63M | R$ 607.96M | R$ 316.48M | R$ 375.29M |
| Cash Flow | |||||
| Free Cash Flow | R$ 240.47M | R$ 295.81M | R$ -659.35M | R$ -121.06M | R$ -238.07M |
| Operating Cash Flow | R$ 244.11M | R$ 382.45M | R$ -570.48M | R$ 118.33M | R$ -104.44M |
| Investing Cash Flow | R$ -121.78M | R$ -86.64M | R$ -88.87M | R$ -244.78M | R$ -133.63M |
| Financing Cash Flow | R$ -214.40M | R$ -410.22M | R$ 461.62M | R$ 29.10M | R$ 110.59M |