| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 1.05B | R$ 903.47M | R$ 776.28M | R$ 626.22M | R$ 435.52M |
| Gross Profit | R$ 470.61M | R$ 413.55M | R$ 247.68M | R$ 187.90M | R$ 178.92M |
| Operating Income | R$ 310.95M | R$ 262.49M | R$ 127.37M | R$ 49.78M | R$ 78.96M |
| EBITDA | R$ 501.45M | R$ 442.69M | R$ 408.47M | R$ 157.97M | R$ 159.60M |
| Net Income | R$ 60.14M | R$ 60.90M | R$ 40.12M | R$ -149.01M | R$ -62.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 922.37M | R$ 601.82M | R$ 323.03M | R$ 240.80M | R$ 401.38M |
| Total Assets | R$ 4.34B | R$ 3.33B | R$ 2.26B | R$ 2.07B | R$ 1.21B |
| Total Debt | R$ 2.23B | R$ 1.97B | R$ 1.18B | R$ 1.07B | R$ 577.23M |
| Net Debt | R$ 1.38B | R$ 1.48B | R$ 888.35M | R$ 902.29M | R$ 574.32M |
| Total Liabilities | R$ 2.79B | R$ 2.46B | R$ 1.52B | R$ 1.49B | R$ 836.65M |
| Stockholders' Equity | R$ 1.44B | R$ 778.16M | R$ 706.00M | R$ 550.49M | R$ 355.65M |
| Cash Flow | |||||
| Free Cash Flow | R$ -388.09M | R$ -372.11M | R$ -219.85M | R$ -184.68M | R$ -216.01M |
| Operating Cash Flow | R$ 242.88M | R$ 183.96M | R$ 35.48M | R$ 12.67M | R$ -93.17M |
| Investing Cash Flow | R$ -581.17M | R$ -832.39M | R$ -76.04M | R$ -250.24M | R$ -516.23M |
| Financing Cash Flow | R$ 696.13M | R$ 695.70M | R$ 161.11M | R$ 403.53M | R$ 606.28M |