(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -0.08%3.75B | -0.08%3.75B | -3.11%3.74B | -17.89%3.22B | -54.67%3.75B | --3.75B | -14.71%3.86B | -20.45%3.92B | -7.22%3.61B | -5.02%8.27B |
-Cash and cash equivalents | -20.79%2.97B | -20.79%2.97B | --3.03B | -17.89%3.22B | -54.67%3.75B | --3.75B | ---- | -20.45%3.92B | -7.22%3.61B | -5.02%8.27B |
-Short-term investments | --777M | --777M | --711M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Receivables | 0.72%1.82B | 0.72%1.82B | -45.07%2.03B | -69.37%1.71B | -37.24%1.81B | --1.81B | 39.61%3.69B | 113.50%5.58B | 117.15%4.63B | 28.18%2.88B |
-Accounts receivable | 9.83%458M | 9.83%458M | -49.43%352M | -55.56%292M | -49.82%417M | --417M | 15.23%696M | 20.33%657M | 26.85%756M | 21.14%831M |
-Taxes receivable | -3.23%1.08B | -3.23%1.08B | -22.07%1.42B | -52.53%949M | -36.09%1.11B | --1.11B | 8.41%1.82B | 15.02%2B | 35.50%2.08B | 45.37%1.74B |
-Related party accounts receivable | --11M | --11M | ---- | ---- | ---- | ---- | --1.18B | --2.12B | --1.79B | ---- |
-Other receivables | -1.08%276M | -1.08%276M | --261M | -41.88%469M | -10.00%279M | --279M | ---- | 143.81%807M | ---- | -15.07%310M |
Inventory | -4.59%1.95B | -4.59%1.95B | -64.04%1.99B | -63.24%1.97B | -61.08%2.05B | --2.05B | -15.88%5.54B | -13.94%5.35B | -27.94%4.88B | -19.57%5.26B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | --710M | ---- | -15.81%623M | ---- |
Other current assets | ---- | ---- | --175M | -30.00%189M | -56.57%109M | --109M | ---- | -6.25%270M | ---- | 0.00%251M |
Total current assets | -73.66%7.52B | -73.66%7.52B | -42.68%7.94B | 88.09%28.95B | 59.80%28.56B | --28.56B | -2.89%13.84B | 7.73%15.39B | 2.82%14.04B | 0.08%17.87B |
Non current assets | ||||||||||
Net PPE | -3.90%6.58B | -3.90%6.58B | -58.04%6.45B | -56.91%6.74B | -58.13%6.84B | --6.84B | -19.56%15.37B | -15.21%15.64B | -23.34%15.54B | -17.82%16.34B |
-Gross PPE | ---- | ---- | --13.91B | -56.91%6.74B | -48.74%14.05B | --14.05B | ---- | -15.21%15.64B | 27.10%25.77B | -12.27%27.41B |
-Accumulated depreciation | ---- | ---- | ---7.46B | ---- | 34.88%-7.21B | ---7.21B | ---- | ---- | ---10.23B | 2.55%-11.06B |
Goodwill and other intangible assets | 58.43%1.97B | 58.43%1.97B | -63.20%1.93B | -63.49%1.99B | -88.28%1.25B | --1.25B | -12.69%5.25B | -4.63%5.46B | -13.27%5.45B | 72.42%10.63B |
-Goodwill | ---- | ---- | --541M | ---- | -25.79%541M | --541M | ---- | ---- | -5.18%714M | -2.80%729M |
-Other intangible assets | ---- | ---- | -73.50%1.39B | -63.49%1.99B | -92.88%705M | --705M | -0.51%5.25B | --5.46B | -14.37%4.73B | 82.84%9.9B |
Investments and advances | 3.72%864M | 3.72%864M | -31.48%849M | -32.61%837M | -33.57%833M | --833M | -4.98%1.24B | -0.16%1.24B | -6.31%1.23B | 0.32%1.25B |
Non current accounts receivable | -32.56%2.59B | -32.56%2.59B | 42.11%3.42B | -2.09%3.8B | 10.04%3.84B | --3.84B | -30.28%2.41B | 6.41%3.88B | 15.03%3.67B | -11.30%3.49B |
Related parties assets | --11M | --11M | ---- | ---- | ---- | ---- | --1.18B | --2.12B | --1.79B | ---- |
Financial assets | ---- | ---- | --1M | -75.00%1M | --0 | --0 | ---- | -66.67%4M | ---- | -50.00%6M |
Non current deferred assets | 16.92%1.08B | 16.92%1.08B | 107.88%1.35B | 132.25%1.29B | 58.69%922M | --922M | 112.13%647M | 560.71%555M | 488.61%465M | --581M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | --1.03B | ---- | -22.52%688M | ---- |
Other non current assets | -9.44%1.45B | -9.44%1.45B | 1.63%750M | -10.31%783M | 140.16%1.6B | --1.6B | -11.72%738M | 7.51%873M | 23.90%731M | -616.47%-3.98B |
Total non current assets | -4.92%14.53B | -4.92%14.53B | -50.08%14.75B | -49.62%15.45B | -51.60%15.28B | --15.28B | -14.20%29.55B | -7.72%30.66B | -15.56%30.72B | -11.45%31.57B |
Total assets | -49.70%22.05B | -49.70%22.05B | -47.72%22.69B | -3.60%44.4B | -11.33%43.84B | --43.84B | -10.89%43.39B | -3.07%46.06B | -10.55%44.76B | -7.60%49.44B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.96%3.67B | -10.96%3.67B | -54.39%3.28B | -67.05%3.17B | -65.55%4.12B | --4.12B | -31.37%7.19B | -8.46%9.63B | -19.19%7.3B | -12.50%11.95B |
-accounts payable | 4.19%3.25B | 4.19%3.25B | -63.07%2.47B | -64.72%2.51B | -69.01%3.12B | --3.12B | -11.98%6.68B | -7.92%7.1B | -16.44%6.49B | -11.78%10.08B |
-Total tax payable | -37.44%411M | -37.44%411M | 42.41%732M | -57.59%578M | -52.67%657M | --657M | -60.76%514M | -2.08%1.36B | 10.58%815M | -6.34%1.39B |
-Dividends payable | ---- | ---- | --1M | -90.00%1M | -99.11%1M | --1M | ---- | -9.09%10M | ---- | -79.86%112M |
-Due to related parties current | ---- | ---- | --81M | -87.78%87M | -9.70%335M | --335M | ---- | 185.94%712M | ---- | 91.24%371M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -61.77%440M | ---- | ---- |
Current accrued expenses | --381M | --381M | ---- | ---- | ---- | ---- | --737M | ---- | -22.60%630M | ---- |
Current provisions | --11M | --11M | ---- | ---- | ---- | ---- | --19M | ---- | -31.25%11M | ---- |
Current debt and capital lease obligation | 2.68%1.53B | 2.68%1.53B | -27.17%2.49B | -28.81%2.63B | -36.96%1.49B | --1.49B | 3.67%3.42B | 3.59%3.69B | -28.16%2.98B | -27.36%2.37B |
-Current debt | 5.59%1.06B | 5.59%1.06B | -45.81%1.41B | -44.74%1.58B | -31.90%1B | --1B | 13.86%2.6B | 9.15%2.85B | -34.27%2.11B | -36.34%1.47B |
-Current capital lease obligation | -3.27%474M | -3.27%474M | 32.39%1.08B | 25.21%1.05B | -45.25%490M | --490M | -19.39%815M | -11.66%841M | -7.50%876M | -5.49%895M |
Current deferred liabilities | 7.69%168M | 7.69%168M | -21.95%160M | -35.52%167M | -59.27%156M | --156M | -34.08%205M | -13.95%259M | -4.23%249M | 28.96%383M |
Other current liabilities | -96.09%469M | -96.09%469M | -92.68%102M | 1,142.14%12.17B | 546.74%11.98B | --11.98B | 583.33%1.39B | 493.94%980M | 3.17%1.5B | 24.36%1.85B |
Current liabilities | -64.92%6.23B | -64.92%6.23B | -53.47%6.03B | 24.61%18.14B | 7.23%17.75B | --17.75B | -9.28%12.97B | 0.08%14.56B | -19.44%12.67B | -11.49%16.55B |
Non current liabilities | ||||||||||
Long term provisions | -38.37%2.15B | -38.37%2.15B | 19.36%2.89B | 414.90%3.73B | 63.87%3.49B | --3.49B | 256.70%2.42B | 22.67%725M | 2.47%2.11B | 7.84%2.13B |
Long term debt and capital lease obligation | -3.34%8.13B | -3.34%8.13B | -56.52%4.64B | -57.98%4.58B | -34.33%8.41B | --8.41B | 39.18%10.67B | -22.63%10.91B | -11.28%11.73B | -10.26%12.81B |
-Long term debt | -11.52%4.3B | -11.52%4.3B | -17.42%4.64B | -19.95%4.58B | -35.87%4.86B | --4.86B | -26.71%5.62B | -19.48%5.73B | 13.32%6.53B | 10.82%7.58B |
-Long term capital lease obligation | 7.87%3.83B | 7.87%3.83B | ---- | ---- | -32.09%3.55B | --3.55B | --5.05B | -25.84%5.18B | -30.31%5.19B | -29.68%5.22B |
Non current deferred liabilities | -22.68%75M | -22.68%75M | -99.58%4M | -99.84%4M | -90.30%97M | --97M | -60.64%947M | 10.65%2.54B | -12.50%924M | -5.03%1B |
Due to related parties non current | --0 | --0 | ---- | ---- | -76.04%23M | --23M | --24M | ---- | -46.11%90M | -42.86%96M |
Other non current liabilities | 139.93%679M | 139.93%679M | 27.84%473M | 7.48%474M | -13.72%283M | --283M | 205.79%370M | 374.19%441M | -23.80%301M | 12.71%328M |
Total non current liabilities | -10.16%11.1B | -10.16%11.1B | -19.85%11.63B | -14.79%12.54B | -25.16%12.36B | --12.36B | -20.43%14.52B | -16.24%14.72B | -10.73%15.29B | -8.29%16.51B |
Total liabilities | -42.44%17.33B | -42.44%17.33B | -35.72%17.67B | 4.80%30.68B | -8.94%30.11B | --30.11B | -15.53%27.48B | -8.85%29.27B | -14.90%27.96B | -9.92%33.06B |
Shareholders'equity | ||||||||||
Share capital | -69.17%1.81B | -69.17%1.81B | -69.16%1.81B | 44.47%8.47B | 0.03%5.86B | --5.86B | 0.03%5.86B | 0.07%5.86B | 3.70%5.86B | 3.70%5.86B |
-common stock | -69.17%1.81B | -69.17%1.81B | -69.16%1.81B | 44.47%8.47B | 0.03%5.86B | --5.86B | 0.03%5.86B | 0.07%5.86B | 3.70%5.86B | 3.70%5.86B |
Retained earnings | ---- | ---- | ---2.14B | -188.02%-845M | ---172M | ---172M | ---- | 797.20%960M | ---- | --0 |
Gains losses not affecting retained earnings | -49.86%2.91B | -49.86%2.91B | -30.63%5.33B | -49.94%3.58B | -25.49%5.8B | --5.8B | 8.21%7.68B | 11.20%7.15B | 0.80%8.42B | -3.17%7.79B |
Other equity interest | ---- | ---- | 2,200.00%21M | -93.33%20M | ---- | ---- | -100.35%-1M | 4.90%300M | ---- | ---- |
Total stockholders'equity | -58.96%4.72B | -58.96%4.72B | -62.95%5.02B | -21.37%11.22B | -15.80%11.49B | --11.49B | 2.14%13.54B | 12.55%14.27B | 1.97%14.28B | -0.34%13.65B |
Noncontrolling interests | -99.78%5M | -99.78%5M | -99.87%3M | -0.60%2.5B | -17.98%2.24B | --2.24B | -18.38%2.37B | -7.68%2.51B | -20.72%2.52B | -12.24%2.73B |
Total equity | -65.62%4.72B | -65.62%4.72B | -68.45%5.02B | -18.26%13.72B | -16.16%13.73B | --13.73B | -1.55%15.91B | 8.97%16.78B | -2.22%16.8B | -2.54%16.38B |
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 | -- | -- | -- | -- | Unqualified Opinion |
No Data