(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 55.84%423.27M | 55.84%423.27M | --510.92M | 340.01%691.83M | 128.40%271.61M | 128.40%271.61M | --157.23M | 92.57%118.92M | --118.92M | --61.75M |
-Cash and cash equivalents | 55.84%423.27M | 55.84%423.27M | --510.92M | 340.01%691.83M | 128.40%271.61M | 128.40%271.61M | --157.23M | 92.57%118.92M | --118.92M | --61.75M |
Receivables | 18.39%867.48M | 18.39%867.48M | --846.34M | 122.06%750.02M | 195.93%732.72M | 195.93%732.72M | --337.76M | 103.21%247.6M | --247.6M | --121.84M |
-Accounts receivable | 14.30%803.52M | 14.30%803.52M | --795.62M | 118.52%712.54M | 200.05%702.98M | 200.05%702.98M | --326.07M | 106.69%234.29M | --234.29M | --113.35M |
-Taxes receivable | 115.05%63.96M | 115.05%63.96M | --50.72M | 220.70%37.47M | 123.47%29.74M | 123.47%29.74M | --11.69M | 56.73%13.31M | --13.31M | --8.49M |
Inventory | 88.43%34.16M | 88.43%34.16M | --35.68M | 95.11%26.16M | 106.45%18.13M | 106.45%18.13M | --13.41M | 69.71%8.78M | --8.78M | --5.17M |
Prepaid assets | -6.15%69.51M | -6.15%69.51M | --96.01M | 95.53%100.49M | 38.01%74.06M | 38.01%74.06M | --51.39M | 157.26%53.66M | --53.66M | --20.86M |
Other current assets | 25.52%45.81M | 25.52%45.81M | --49.35M | 120.28%56.26M | 49.25%36.5M | 49.25%36.5M | --25.54M | 1.33%24.45M | --24.45M | --24.13M |
Total current assets | 27.11%1.44B | 27.11%1.44B | --1.54B | 177.58%1.62B | 149.89%1.13B | 149.89%1.13B | --585.33M | 93.96%453.41M | --453.41M | --233.76M |
Non current assets | ||||||||||
Net PPE | 49.96%876.3M | 49.96%876.3M | --762.8M | 56.55%659.88M | 76.21%584.36M | 76.21%584.36M | --421.51M | 222.65%331.62M | --331.62M | --102.78M |
-Gross PPE | 63.33%1.54B | 63.33%1.54B | --1.23B | 46.11%1.06B | 52.65%941.8M | 52.65%941.8M | --726.07M | 194.88%616.95M | --616.95M | --209.22M |
-Accumulated depreciation | -85.18%-661.94M | -85.18%-661.94M | ---463.66M | -31.66%-400.98M | -25.27%-357.45M | -25.27%-357.45M | ---304.56M | -168.07%-285.33M | ---285.33M | ---106.44M |
Goodwill and other intangible assets | 17.57%1.9B | 17.57%1.9B | --1.65B | 113.37%1.56B | 170.84%1.61B | 170.84%1.61B | --730.25M | 165.08%595.38M | --595.38M | --224.61M |
-Goodwill | 28.92%1.54B | 28.92%1.54B | --1.27B | 65.05%1.19B | 103.55%1.19B | 103.55%1.19B | --720.3M | 164.49%585.75M | --585.75M | --221.47M |
-Other intangible assets | -14.63%358.7M | -14.63%358.7M | --376.87M | 3,613.20%369.28M | 4,262.51%420.2M | 4,262.51%420.2M | --9.95M | 206.65%9.63M | --9.63M | --3.14M |
Investments and advances | --0 | --0 | --0 | --0 | --7.62M | --7.62M | ---- | --0 | --0 | ---- |
Long-term notes receivables | 12.00%29.32M | 12.00%29.32M | --26.03M | -36.93%25.89M | -24.61%26.18M | -24.61%26.18M | --41.04M | 22.63%34.73M | --34.73M | --28.32M |
Non current accounts receivable | -3.70%36.59M | -3.70%36.59M | --34.14M | 26.03%27.12M | 457.79%37.99M | 457.79%37.99M | --21.52M | 34.31%6.81M | --6.81M | --5.07M |
Non current deferred assets | 13.30%28.8M | 13.30%28.8M | --23.82M | 305.31%25.57M | 182.85%25.42M | 182.85%25.42M | --6.31M | 55.14%8.99M | --8.99M | --5.79M |
Non current prepaid assets | -48.42%1.47M | -48.42%1.47M | --2.85M | --2.85M | --2.85M | --2.85M | ---- | --0 | --0 | ---- |
Other non current assets | -23.61%631K | -23.61%631K | --895K | 350.43%518K | 465.75%826K | 465.75%826K | --115K | -64.13%146K | --146K | --407K |
Total non current assets | 24.86%2.87B | 24.86%2.87B | --2.5B | 88.41%2.3B | 135.02%2.3B | 135.02%2.3B | --1.22B | 166.41%977.67M | --977.67M | --366.98M |
Total assets | 25.60%4.31B | 25.60%4.31B | --4.04B | 117.30%3.92B | 139.73%3.43B | 139.73%3.43B | --1.81B | 138.22%1.43B | --1.43B | --600.74M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.08%349.76M | 14.08%349.76M | --281.96M | 90.92%283.66M | 143.18%306.58M | 143.18%306.58M | --148.58M | 199.73%126.07M | --126.07M | --42.06M |
-accounts payable | 25.92%184.62M | 25.92%184.62M | --146.31M | 149.93%129.22M | 270.48%146.61M | 270.48%146.61M | --51.7M | 96.16%39.57M | --39.57M | --20.17M |
-Total tax payable | 53.43%67.36M | 53.43%67.36M | --51.53M | 36.97%40.6M | 81.65%43.9M | 81.65%43.9M | --29.64M | 85.12%24.17M | --24.17M | --13.06M |
-Dividends payable | -25.41%57.36M | -25.41%57.36M | --42.07M | 37.24%43.19M | 144.40%76.91M | 144.40%76.91M | --31.47M | --31.47M | --31.47M | --0 |
-Other payable | 3.23%40.43M | 3.23%40.43M | --42.05M | 97.54%70.65M | 26.89%39.16M | 26.89%39.16M | --35.77M | 249.39%30.86M | --30.86M | --8.83M |
Current debt and capital lease obligation | 12.28%186.67M | 12.28%186.67M | --136.53M | 244.32%217.36M | 136.19%166.25M | 136.19%166.25M | --63.13M | 283.60%70.39M | --70.39M | --18.35M |
-Current debt | 4.58%155.43M | 4.58%155.43M | --105.47M | 293.89%196.65M | 151.24%148.62M | 151.24%148.62M | --49.93M | 291.15%59.15M | --59.15M | --15.12M |
-Current capital lease obligation | 77.11%31.23M | 77.11%31.23M | --31.06M | 56.86%20.71M | 56.95%17.64M | 56.95%17.64M | --13.2M | 248.19%11.24M | --11.24M | --3.23M |
Other current liabilities | 42.28%183.83M | 42.28%183.83M | --165.12M | 23.94%160.47M | 0.83%129.2M | 0.83%129.2M | --129.48M | 354.89%128.13M | --128.13M | --28.17M |
Current liabilities | 12.00%803.02M | 12.00%803.02M | --672.76M | 99.79%745.99M | 107.13%716.98M | 107.13%716.98M | --373.38M | 236.26%346.14M | --346.14M | --102.94M |
Non current liabilities | ||||||||||
Long term provisions | -35.26%393K | -35.26%393K | --375K | 196.12%382K | 235.36%607K | 235.36%607K | --129K | -66.85%181K | --181K | --546K |
Long term debt and capital lease obligation | -11.65%1.74B | -11.65%1.74B | --1.74B | 99.38%1.69B | 228.81%1.97B | 228.81%1.97B | --848.41M | 405.29%598.74M | --598.74M | --118.5M |
-Long term debt | -13.44%1.67B | -13.44%1.67B | --1.68B | 98.93%1.64B | 236.54%1.93B | 236.54%1.93B | --824.21M | 409.85%572.98M | --572.98M | --112.38M |
-Long term capital lease obligation | 73.47%70.13M | 73.47%70.13M | --68.04M | 114.78%51.98M | 56.93%40.43M | 56.93%40.43M | --24.2M | 321.48%25.76M | --25.76M | --6.11M |
Non current deferred liabilities | -1.60%187.78M | -1.60%187.78M | --199.7M | 490.29%211.51M | 471.29%190.83M | 471.29%190.83M | --35.83M | 158.48%33.4M | --33.4M | --12.92M |
Derivative product liabilities | --30.75M | --30.75M | --38.24M | --41.34M | --0 | --0 | ---- | ---- | ---- | ---- |
Other non current liabilities | 79.27%168.93M | 79.27%168.93M | --49.59M | -72.39%37.13M | -6.96%94.23M | -6.96%94.23M | --134.48M | 246.05%101.28M | --101.28M | --29.27M |
Total non current liabilities | -5.18%2.15B | -5.18%2.15B | --2.05B | 91.16%2B | 203.43%2.27B | 203.43%2.27B | --1.05B | 337.85%747.02M | --747.02M | --170.61M |
Total liabilities | -1.05%2.95B | -1.05%2.95B | --2.72B | 93.43%2.74B | 172.94%2.98B | 172.94%2.98B | --1.42B | 299.63%1.09B | --1.09B | --273.55M |
Shareholders'equity | ||||||||||
Share capital | 450.97%1.44B | 450.97%1.44B | --1.43B | 447.77%1.43B | 0.00%261.92M | 0.00%261.92M | --261.92M | 609.83%261.92M | --261.92M | --36.9M |
-common stock | 450.97%1.44B | 450.97%1.44B | --1.43B | 447.77%1.43B | 0.00%261.92M | 0.00%261.92M | --261.92M | 609.83%261.92M | --261.92M | --36.9M |
Retained earnings | ---62.48M | ---62.48M | ---32.02M | -182.17%-64.33M | --0 | --0 | --78.29M | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -197.38%-208.06M | -197.38%-208.06M | ---173.16M | -309.63%-225.75M | 18.98%213.65M | 18.98%213.65M | --107.69M | 92.58%179.58M | --179.58M | --93.25M |
Other equity interest | 9.71%-99.52M | 9.71%-99.52M | ---84.89M | 7.16%-93.78M | 4.57%-110.22M | 4.57%-110.22M | ---101.01M | -166.56%-115.5M | ---115.5M | --173.53M |
Total stockholders'equity | 193.70%1.07B | 193.70%1.07B | --1.14B | 202.95%1.05B | 12.07%365.35M | 12.07%365.35M | --346.88M | 7.35%325.99M | --325.99M | --303.67M |
Noncontrolling interests | 247.15%283.74M | 247.15%283.74M | --170.23M | 220.76%128.86M | 585.46%81.73M | 585.46%81.73M | --40.17M | -49.30%11.92M | --11.92M | --23.52M |
Total equity | 203.47%1.36B | 203.47%1.36B | --1.31B | 204.80%1.18B | 32.31%447.09M | 32.31%447.09M | --387.05M | 3.28%337.92M | --337.92M | --327.19M |
Currency Unit | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data