| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | R$ 2.61B | R$ 2.41B | R$ 2.19B | R$ 2.20B | R$ 1.91B |
| Gross Profit | R$ 886.14M | R$ 865.37M | R$ 855.42M | R$ 945.61M | R$ 827.09M |
| Operating Income | R$ 112.54M | R$ 134.23M | R$ 135.62M | R$ 314.25M | R$ 279.65M |
| EBITDA | R$ 319.25M | R$ 255.01M | R$ 260.06M | R$ 422.23M | R$ 360.15M |
| Net Income | R$ -291.74M | R$ -102.04M | R$ -35.13M | R$ 153.10M | R$ 216.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | R$ 188.42M | R$ 79.44M | R$ 486.47M | R$ 256.09M | R$ 189.72M |
| Total Assets | R$ 3.48B | R$ 3.35B | R$ 3.30B | R$ 2.48B | R$ 2.16B |
| Total Debt | R$ 2.02B | R$ 1.74B | R$ 1.82B | R$ 961.29M | R$ 827.25M |
| Net Debt | R$ 1.85B | R$ 1.66B | R$ 1.34B | R$ 705.20M | R$ 637.53M |
| Total Liabilities | R$ 3.46B | R$ 2.98B | R$ 2.91B | R$ 2.01B | R$ 1.80B |
| Stockholders' Equity | R$ 26.48M | R$ 371.10M | R$ 385.93M | R$ 467.22M | R$ 356.14M |
| Cash Flow | |||||
| Free Cash Flow | R$ 113.71M | R$ -65.99M | R$ -143.50M | R$ -34.72M | R$ 173.17M |
| Operating Cash Flow | R$ 202.54M | R$ 94.81M | R$ 186.33M | R$ 227.01M | R$ 288.10M |
| Investing Cash Flow | R$ -134.63M | R$ -183.90M | R$ -332.83M | R$ -205.97M | R$ -114.93M |
| Financing Cash Flow | R$ 25.96M | R$ -320.41M | R$ 376.88M | R$ 45.33M | R$ -309.78M |