| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 2.13B | R$ 1.72B | R$ 1.65B | R$ 1.20B | R$ 882.24M |
| Gross Profit | R$ 573.79M | R$ 461.92M | R$ 375.67M | R$ 187.56M | R$ 156.91M |
| Operating Income | R$ 322.48M | R$ 275.00M | R$ 275.24M | R$ 57.10M | R$ 22.15M |
| EBITDA | R$ 629.54M | R$ 472.80M | R$ 561.25M | R$ 282.61M | R$ 177.25M |
| Net Income | R$ 105.49M | R$ -15.60M | R$ 73.31M | R$ -92.97M | R$ -47.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 712.66M | R$ 533.71M | R$ 256.47M | R$ 148.08M | R$ 540.80M |
| Total Assets | R$ 3.48B | R$ 3.03B | R$ 2.38B | R$ 2.27B | R$ 2.49B |
| Total Debt | R$ 2.08B | R$ 1.71B | R$ 1.20B | R$ 1.19B | R$ 1.26B |
| Net Debt | R$ 1.39B | R$ 1.19B | R$ 986.11M | R$ 1.10B | R$ 769.31M |
| Total Liabilities | R$ 2.46B | R$ 2.04B | R$ 1.59B | R$ 1.51B | R$ 1.59B |
| Stockholders' Equity | R$ 1.01B | R$ 994.27M | R$ 788.37M | R$ 763.66M | R$ 897.99M |
| Cash Flow | |||||
| Free Cash Flow | R$ -78.70M | R$ -142.22M | R$ 16.56M | R$ -348.50M | R$ -710.41M |
| Operating Cash Flow | R$ 401.42M | R$ 258.62M | R$ 321.96M | R$ 34.56M | R$ 27.88M |
| Investing Cash Flow | R$ -475.42M | R$ -370.96M | R$ -278.82M | R$ -370.44M | R$ -773.12M |
| Financing Cash Flow | R$ 257.99M | R$ 406.60M | R$ 87.85M | R$ -65.19M | R$ 1.08B |