| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 1.84B | R$ 1.58B | R$ 1.38B | R$ 1.09B | R$ 738.12M |
| Gross Profit | R$ 1.05B | R$ 977.71M | R$ 887.83M | R$ 695.08M | R$ 402.99M |
| Operating Income | R$ 618.01M | R$ 508.42M | R$ 469.55M | R$ 322.36M | R$ 146.62M |
| EBITDA | R$ 893.87M | R$ 817.83M | R$ 728.73M | R$ 542.45M | R$ 306.10M |
| Net Income | R$ 300.85M | R$ 284.89M | R$ 277.93M | R$ 216.51M | R$ 102.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 590.24M | R$ 768.82M | R$ 546.89M | R$ 780.13M | R$ 202.72M |
| Total Assets | R$ 4.11B | R$ 3.87B | R$ 2.74B | R$ 2.59B | R$ 1.45B |
| Total Debt | R$ 1.87B | R$ 1.90B | R$ 997.78M | R$ 972.24M | R$ 201.50M |
| Net Debt | R$ 1.44B | R$ 1.35B | R$ 450.89M | R$ 192.11M | R$ -1.22M |
| Total Liabilities | R$ 2.53B | R$ 2.42B | R$ 1.28B | R$ 1.35B | R$ 356.99M |
| Stockholders' Equity | R$ 1.57B | R$ 1.45B | R$ 1.46B | R$ 1.24B | R$ 1.09B |
| Cash Flow | |||||
| Free Cash Flow | R$ 96.56M | R$ -99.33M | R$ -168.97M | R$ 83.23M | R$ 98.17M |
| Operating Cash Flow | R$ 148.92M | R$ -57.45M | R$ -124.40M | R$ 144.85M | R$ 134.66M |
| Investing Cash Flow | R$ -161.08M | R$ -343.63M | R$ -44.56M | R$ -160.11M | R$ -116.11M |
| Financing Cash Flow | R$ -95.89M | R$ 396.64M | R$ -64.28M | R$ 592.67M | R$ -194.73M |