(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 111.69%6.21B | 111.69%6.21B | 23.19%3.05B | 27.15%2.85B | 10.13%2.88B | 13.79%2.93B | 13.79%2.93B | 16.72%2.48B | 1.50%2.24B | 17.50%2.61B |
-Cash and cash equivalents | 58.50%2.9B | 58.50%2.9B | 40.59%1.97B | 44.64%1.72B | 22.46%1.82B | 1.94%1.83B | 1.94%1.83B | 25.14%1.4B | -0.30%1.19B | 17.68%1.48B |
-Short-term investments | 199.88%3.31B | 199.88%3.31B | 0.42%1.08B | 7.23%1.12B | -6.02%1.06B | 40.97%1.1B | 40.97%1.1B | 7.29%1.07B | 3.62%1.05B | 17.27%1.13B |
Receivables | 15.39%42.49B | 15.39%42.49B | 8.21%38.07B | 7.44%34.02B | 32.05%34.61B | 52.83%36.82B | 52.83%36.82B | 69.15%35.18B | 72.57%31.66B | 60.14%26.21B |
-Accounts receivable | 15.20%41.76B | 15.20%41.76B | 8.54%37.52B | 7.79%33.44B | 33.19%34B | 54.72%36.25B | 54.72%36.25B | 71.79%34.57B | 75.84%31.02B | 61.33%25.53B |
-Taxes receivable | 37.12%563.31M | 37.12%563.31M | -17.62%379.14M | -4.27%421.46M | 3.20%448.28M | -12.50%410.8M | -12.50%410.8M | -15.66%460.25M | -22.09%440.23M | 13.35%434.38M |
-Related party accounts receivable | --4.31M | --4.31M | --4.4M | --2.16M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | 0.51%162.83M | 0.51%162.83M | 9.42%162.9M | -22.35%154.61M | -35.88%155.77M | -16.82%162.01M | -16.82%162.01M | 14.87%148.88M | 42.71%199.11M | 54.19%242.92M |
Inventory | 152.52%33.54M | 152.52%33.54M | -49.68%26.2M | -31.53%32.79M | -56.14%21.61M | -73.19%13.28M | -73.19%13.28M | -39.61%52.06M | -34.37%47.89M | -7.11%49.27M |
Total current assets | 22.54%48.73B | 22.54%48.73B | 9.12%41.15B | 8.67%36.9B | 29.91%37.51B | 48.83%39.77B | 48.83%39.77B | 63.90%37.71B | 64.61%33.96B | 54.86%28.87B |
Non current assets | ||||||||||
Net PPE | -1.70%2.45B | -1.70%2.45B | -7.25%2.48B | -6.53%2.47B | -5.45%2.44B | 8.93%2.49B | 8.93%2.49B | 24.37%2.67B | 29.25%2.65B | 32.63%2.58B |
-Gross PPE | 10.00%4.11B | 10.00%4.11B | 6.69%4.04B | 8.48%3.93B | 8.78%3.77B | 23.20%3.73B | 23.20%3.73B | 37.61%3.79B | 43.47%3.62B | 50.53%3.47B |
-Accumulated depreciation | -33.55%-1.65B | -33.55%-1.65B | -40.11%-1.56B | -49.35%-1.45B | -49.93%-1.34B | -67.31%-1.24B | -67.31%-1.24B | -84.75%-1.11B | -104.85%-971.83M | -146.87%-891.61M |
Goodwill and other intangible assets | 19.10%2.57B | 19.10%2.57B | 24.24%2.48B | 24.21%2.36B | 26.97%2.27B | 30.82%2.16B | 30.82%2.16B | 36.26%2B | 45.36%1.9B | 48.33%1.79B |
-Goodwill | 8.17%227.07M | 8.17%227.07M | 4.27%218.86M | 0.00%209.91M | 0.00%209.91M | 0.00%209.91M | 0.00%209.91M | 17.75%209.91M | 23.72%209.91M | 23.72%209.91M |
-Other intangible assets | 20.28%2.34B | 20.28%2.34B | 26.58%2.27B | 27.21%2.15B | 30.57%2.06B | 35.31%1.95B | 35.31%1.95B | 38.82%1.79B | 48.58%1.69B | 52.37%1.58B |
Investments and advances | --0 | --0 | --0 | -87.70%1.81M | -88.63%1.76M | -89.46%1.65M | -89.46%1.65M | -90.14%1.57M | -8.83%14.73M | -5.41%15.51M |
Non current accounts receivable | 58.02%1.21B | 58.02%1.21B | 42.84%1.07B | 78.50%956.54M | 107.40%830.24M | 217.58%764.06M | 217.58%764.06M | 285.13%746.95M | 907.51%535.86M | 800.58%400.32M |
Related parties assets | --4.31M | --4.31M | --4.4M | --2.16M | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | -0.56%98.86M | -0.56%98.86M | -1.37%101.54M | -5.22%97.75M | -10.68%102.11M | -17.68%99.41M | -17.68%99.41M | 16.00%102.95M | 17.09%103.13M | 48.02%114.31M |
Other non current assets | 13.68%50.99M | 13.68%50.99M | 12.64%49.63M | 20.80%49.56M | 7.44%44.21M | 11.51%44.86M | 11.51%44.86M | 14.71%44.06M | 7.24%41.02M | 9.15%41.15M |
Total non current assets | 14.69%6.38B | 14.69%6.38B | 11.02%6.18B | 13.31%5.94B | 15.16%5.68B | 27.68%5.56B | 27.68%5.56B | 40.83%5.57B | 47.26%5.24B | 48.08%4.94B |
Total assets | 21.57%55.11B | 21.57%55.11B | 9.36%47.33B | 9.29%42.84B | 27.76%43.19B | 45.87%45.33B | 45.87%45.33B | 60.52%43.28B | 62.06%39.2B | 53.83%33.81B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 16.43%22.31B | 16.43%22.31B | 21.88%19.36B | 13.58%17.29B | 24.57%17.57B | 32.49%19.16B | 32.49%19.16B | 33.37%15.89B | 44.21%15.23B | 53.20%14.1B |
-accounts payable | 14.43%513.92M | 14.43%513.92M | 18.19%439.36M | -8.33%465.07M | -21.55%437.47M | -22.30%449.1M | -22.30%449.1M | -1.55%371.73M | 47.51%507.36M | 82.41%557.65M |
-Total tax payable | 137.27%314.55M | 137.27%314.55M | 18.69%137.63M | 38.75%122.82M | 49.29%121M | 5.81%132.57M | 5.81%132.57M | 20.75%115.95M | -18.67%88.52M | 12.52%81.05M |
-Due to related parties current | -77.19%135.48M | -77.19%135.48M | -82.62%78.36M | -72.58%74.12M | 27.41%360.27M | 9.25%593.91M | 9.25%593.91M | 22.05%450.99M | -6.20%270.29M | 255.00%282.77M |
-Other payable | 18.68%21.35B | 18.68%21.35B | 25.15%18.71B | 15.82%16.63B | 26.31%16.65B | 36.10%17.99B | 36.10%17.99B | 35.05%14.95B | 46.27%14.36B | 50.67%13.18B |
Current accrued expenses | 66.61%271.37M | 66.61%271.37M | 5.93%202.74M | 9.69%181.69M | 18.46%158.32M | 32.11%162.88M | 32.11%162.88M | 33.17%191.4M | 52.34%165.64M | 40.47%133.65M |
Current provisions | 97.89%91.49M | 97.89%91.49M | 64.00%70.16M | 86.52%61.85M | 83.62%54.7M | 67.19%46.23M | 67.19%46.23M | 75.29%42.78M | 65.04%33.16M | 50.60%29.79M |
Current debt and capital lease obligation | --189.43M | --189.43M | -80.46%192.78M | -75.79%291.9M | -82.38%195.65M | ---- | ---- | --986.7M | --1.21B | --1.11B |
-Current debt | --189.43M | --189.43M | -80.46%192.78M | -75.79%291.9M | -82.38%195.65M | ---- | ---- | --986.7M | --1.21B | --1.11B |
Current deferred liabilities | 1.92%128.46M | 1.92%128.46M | -4.61%125.8M | -9.20%124.98M | -15.02%125.34M | -22.47%126.04M | -22.47%126.04M | -27.13%131.89M | -29.51%137.64M | -23.88%147.49M |
Other current liabilities | 12.65%11.44B | 12.65%11.44B | -21.36%8.64B | 0.23%7.88B | 40.86%7.58B | 222.93%10.15B | 222.93%10.15B | 336.72%10.98B | 374.74%7.86B | 354.19%5.38B |
Current liabilities | 15.78%34.43B | 15.78%34.43B | 1.34%28.67B | 4.90%25.89B | 22.83%25.7B | 56.50%29.74B | 56.50%29.74B | 90.86%28.29B | 96.36%24.68B | 95.32%20.93B |
Non current liabilities | ||||||||||
Long term provisions | -60.13%5.73M | -60.13%5.73M | -56.53%6.31M | -51.35%6.87M | 8.57%14.83M | 3.31%14.37M | 3.31%14.37M | 13.42%14.53M | 10.15%14.12M | 8.10%13.66M |
Non current deferred liabilities | 16.95%1.85B | 16.95%1.85B | 14.46%1.77B | 12.10%1.68B | 13.41%1.63B | 12.25%1.58B | 12.25%1.58B | 12.90%1.55B | 16.84%1.5B | 18.95%1.44B |
Due to related parties non current | --341.33M | --341.33M | --284.08M | --154.83M | --161.09M | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 144.57%5.05B | 144.57%5.05B | 86.57%3.57B | 35.28%2.45B | 430.11%3.38B | 1,298.62%2.07B | 1,298.62%2.07B | 543.03%1.91B | 484.34%1.81B | 77.08%637.69M |
Total non current liabilities | 98.45%7.44B | 98.45%7.44B | 66.60%5.79B | 32.93%4.42B | 152.71%5.28B | 138.55%3.75B | 138.55%3.75B | 106.66%3.48B | 106.80%3.33B | 32.09%2.09B |
Total liabilities | 25.03%41.87B | 25.03%41.87B | 8.48%34.46B | 8.23%30.31B | 34.62%30.98B | 62.77%33.49B | 62.77%33.49B | 92.47%31.76B | 97.55%28.01B | 87.18%23.02B |
Shareholders'equity | ||||||||||
Share capital | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K |
-common stock | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K | 0.00%26K |
Retained earnings | 26.51%7.89B | 26.51%7.89B | 26.99%7.4B | 28.31%6.99B | 30.00%6.61B | 31.80%6.24B | 31.80%6.24B | 31.56%5.83B | 32.60%5.45B | 32.43%5.08B |
Less: Treasury stock | 59.95%760.32M | 59.95%760.32M | 61.93%609.82M | 80.45%505.64M | 45.19%407.34M | 66.78%475.35M | 66.78%475.35M | 189,145.23%376.6M | 32,107.47%280.21M | 31,565.35%280.56M |
Gains losses not affecting retained earnings | 0.49%6.13B | 0.49%6.13B | 0.27%6.1B | 0.31%6.06B | 0.30%6.03B | 0.42%6.1B | 0.42%6.1B | 0.75%6.08B | 2.24%6.04B | 2.70%6.01B |
Other equity interest | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M | 0.00%-22.37M |
Total stockholders'equity | 11.81%13.24B | 11.81%13.24B | 11.78%12.87B | 11.94%12.53B | 13.12%12.21B | 12.76%11.84B | 12.76%11.84B | 10.22%11.51B | 11.93%11.19B | 11.62%10.79B |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Total equity | 11.81%13.24B | 11.81%13.24B | 11.78%12.87B | 11.94%12.53B | 13.12%12.21B | 12.76%11.84B | 12.76%11.84B | 10.09%11.51B | 11.79%11.19B | 11.48%10.79B |
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