| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 1.69B | R$ 1.63B | R$ 1.59B | R$ 1.69B | R$ 1.61B |
| Gross Profit | R$ 576.33M | R$ 625.45M | R$ 686.60M | R$ 808.07M | R$ 632.02M |
| Operating Income | R$ 333.44M | R$ 326.29M | R$ 492.88M | R$ 566.08M | R$ 430.83M |
| EBITDA | R$ 537.55M | R$ 599.92M | R$ 836.70M | R$ 755.63M | R$ 547.70M |
| Net Income | R$ 242.05M | R$ 304.52M | R$ 383.43M | R$ 378.21M | R$ 285.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 839.83M | R$ 604.23M | R$ 600.98M | R$ 1.05B | R$ 506.27M |
| Total Assets | R$ 4.24B | R$ 3.62B | R$ 3.47B | R$ 3.52B | R$ 2.37B |
| Total Debt | R$ 1.96B | R$ 1.71B | R$ 1.65B | R$ 1.81B | R$ 915.39M |
| Net Debt | R$ 1.12B | R$ 1.10B | R$ 1.17B | R$ 1.08B | R$ 884.98M |
| Total Liabilities | R$ 2.78B | R$ 2.25B | R$ 2.19B | R$ 2.39B | R$ 1.41B |
| Stockholders' Equity | R$ 1.45B | R$ 1.37B | R$ 1.28B | R$ 1.13B | R$ 957.44M |
| Cash Flow | |||||
| Free Cash Flow | R$ 259.71M | R$ 166.12M | R$ -99.55M | R$ -167.17M | R$ -28.23M |
| Operating Cash Flow | R$ 504.07M | R$ 395.59M | R$ 269.71M | R$ 377.52M | R$ 367.33M |
| Investing Cash Flow | R$ -252.92M | R$ -107.17M | R$ -99.18M | R$ -310.38M | R$ -557.43M |
| Financing Cash Flow | R$ -15.54M | R$ -168.34M | R$ -421.58M | R$ 637.64M | R$ 166.25M |