| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 2.36B | R$ 1.57B | R$ 1.15B | R$ 799.53M | R$ 619.64M |
| Gross Profit | R$ 816.41M | R$ 526.61M | R$ 399.79M | R$ 266.47M | R$ 225.76M |
| Operating Income | R$ 481.27M | R$ 274.77M | R$ 171.85M | R$ 105.30M | R$ 84.75M |
| EBITDA | R$ 497.30M | R$ 325.55M | R$ 224.16M | R$ 161.73M | R$ 124.91M |
| Net Income | R$ 420.44M | R$ 251.49M | R$ 155.84M | R$ 105.92M | R$ 82.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 551.75M | R$ 331.07M | R$ 257.11M | R$ 193.75M | R$ 116.01M |
| Total Assets | R$ 5.57B | R$ 4.15B | R$ 3.44B | R$ 2.82B | R$ 2.69B |
| Total Debt | R$ 875.99M | R$ 511.41M | R$ 338.94M | R$ 125.41M | R$ 124.86M |
| Net Debt | R$ 566.88M | R$ 180.34M | R$ 81.83M | R$ -64.77M | R$ 10.98M |
| Total Liabilities | R$ 4.05B | R$ 2.61B | R$ 2.10B | R$ 1.64B | R$ 1.62B |
| Stockholders' Equity | R$ 1.52B | R$ 1.54B | R$ 1.34B | R$ 1.18B | R$ 1.07B |
| Cash Flow | |||||
| Free Cash Flow | R$ -142.23M | R$ -20.71M | R$ -182.22M | R$ 57.69M | R$ 85.04M |
| Operating Cash Flow | R$ -79.07M | R$ 6.54M | R$ -150.74M | R$ 77.96M | R$ 95.35M |
| Investing Cash Flow | R$ -207.42M | R$ -53.60M | R$ -8.34M | R$ -13.17M | R$ -12.25M |
| Financing Cash Flow | R$ 264.53M | R$ 121.02M | R$ 217.22M | R$ 11.50M | R$ -18.76M |