Market cap
$841 Mln
Revenue (TTM)
$70,603 Mln
P/E Ratio
--
P/B Ratio
181
Div. Yield
0 %
Income Statement (R$ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
70,603.00
|
69,327.89
|
77,411.00
|
70,569.00
|
96,519.00
|
105,625.00
|
|||||
|
Cost of Revenue
|
64,304.00
|
67,802.46
|
71,414.00
|
67,548.00
|
85,161.00
|
73,568.00
|
|||||
|
Gross Profit
|
6,299.00
|
1,525.44
|
5,997.00
|
3,021.00
|
11,358.00
|
32,057.00
|
|||||
|
Operating Expenses
|
3,329.00
|
5,475.29
|
4,985.00
|
4,771.00
|
5,246.00
|
4,875.00
|
|||||
|
Operating Profit (EBIT)
|
2,970.00
|
-3,949.86
|
1,012.00
|
-1,750.00
|
6,112.00
|
27,182.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,383.00
|
-2,789.12
|
-17,733.00
|
-6,192.00
|
47.00
|
17,961.00
|
|||||
|
Provision for Tax
|
8,017.00
|
7,956.58
|
-5,681.00
|
-1,302.00
|
868.00
|
3,999.00
|
|||||
|
Profit after Tax (Net Income)
|
-5,540.00
|
-9,685.93
|
-11,320.00
|
-4,579.00
|
-336.00
|
13,985.00
|
|||||
|
Minority Interest
|
1,094.00
|
1,081.00
|
732.00
|
307.71
|
485.00
|
23.18
|
|||||
|
Consolidated Profit
|
-10,311.00
|
-9,880.00
|
-11,320.00
|
-4,579.00
|
-335.68
|
13,984.95
|
Liabilities (R$ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-12,586.00
|
-16,138.90
|
-4,278.00
|
3,279.00
|
6,108.00
|
6,203.83
|
|||||
|
Minority Interest
|
1,094.00
|
--
|
--
|
-713.00
|
-1,214.00
|
-1,661.99
|
|||||
|
Non-Current Liabilities
|
54,326.00
|
58,133.81
|
77,581.00
|
63,968.00
|
57,755.00
|
61,167.02
|
|||||
|
Current Liabilities
|
38,001.00
|
40,197.82
|
28,272.00
|
24,494.00
|
24,186.00
|
25,193.52
|
|||||
|
Total Liabilities
|
117,241.00
|
81,837.91
|
101,575.00
|
91,741.00
|
88,049.00
|
92,564.37
|
Assets (R$ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
49,940.00
|
51,405.19
|
64,538.00
|
54,300.00
|
53,592.00
|
53,270.92
|
|||||
|
Current Assets
|
29,300.00
|
30,432.72
|
37,037.00
|
37,441.00
|
34,457.00
|
39,293.45
|
|||||
|
Total Assets
|
117,241.00
|
81,837.91
|
101,575.00
|
91,741.00
|
88,049.00
|
92,564.37
|
|||||
|
Total Debt*
|
68,297.00
|
71,280.21
|
73,722.00
|
59,909.00
|
52,785.00
|
53,533.30
|
|||||
|
Net Current Assets
|
-8,701.00
|
-9,770.00
|
8,765.00
|
12,947.00
|
10,269.00
|
14,103.00
|
Cashflow (R$ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-4,087.11
|
2,435.00
|
-2,272.00
|
8,952.00
|
14,786.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,941.07
|
-3,485.00
|
-4,525.00
|
-4,947.27
|
-3,380.68
|
|||||
|
Cash from Financing Activities
|
--
|
3,134.20
|
469.00
|
8,873.00
|
225.00
|
-16,966.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (R$)
|
-13.89
|
-24.30
|
-28.41
|
-11.49
|
-0.84
|
35.14
|
|||||
|
Cash EPS (R$)
|
--
|
-12.58
|
-15.99
|
1.69
|
11.04
|
45.63
|
|||||
|
Adjusted Book Value (R$)
|
--
|
--
|
--
|
8.23
|
15.34
|
15.59
|
|||||
|
Dividend per Share (R$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (R$)
|
--
|
-10.25
|
6.11
|
-5.70
|
22.48
|
37.15
|
|||||
|
Free Cash Flow per Share (R$)
|
--
|
-17.95
|
-3.33
|
-17.06
|
10.30
|
28.55
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.55
|
-17.07
|
-7.50
|
-0.57
|
24.23
|
|||||
|
ROE (%)
|
--
|
94.88
|
2,266.27
|
-97.56
|
-5.46
|
1,196.67
|
|||||
|
ROA (%)
|
-4.73
|
-10.56
|
-11.71
|
-5.09
|
-0.37
|
15.66
|
|||||
|
EBIT Margin (%)
|
6.70
|
-5.70
|
-1.37
|
-2.75
|
3.50
|
20.03
|
|||||
|
Net Margin (%)
|
-7.85
|
-13.97
|
-14.62
|
-6.49
|
-0.35
|
13.24
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.17
|
-0.10
|
0.10
|
-0.27
|
-0.09
|
0.80
|
|||||
|
EBIT Growth (%)
|
336.88
|
-273.33
|
45.52
|
-157.54
|
-84.04
|
206.46
|
|||||
|
Net Profit Growth (%)
|
12.86
|
14.44
|
-147.22
|
-1,262.80
|
-102.40
|
308.99
|
|||||
|
EPS Growth (%)
|
4.69
|
0.14
|
-1.47
|
-12.62
|
-1.02
|
3.09
|
|||||
|
Book Value Growth (%)
|
-230.95
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-3.41
|
-4.42
|
-17.23
|
18.27
|
8.64
|
8.63
|
|||||
|
Short term debt to equity ratio
|
-1.76
|
-1.34
|
-0.97
|
1.14
|
0.54
|
0.35
|
|||||
|
Current Ratio
|
0.77
|
0.76
|
1.31
|
1.53
|
1.42
|
1.56
|
|||||
|
Quick Ratio
|
0.42
|
0.50
|
0.83
|
1.02
|
0.84
|
0.91
|
|||||
|
Interest Coverage
|
1.29
|
-0.68
|
-0.19
|
-0.46
|
1.01
|
6.63
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.95
|
11.81
|
4.60
|
4.12
|
3.35
|
6.77
|
|||||
|
Asset Turnover
|
0.60
|
0.76
|
0.80
|
0.79
|
1.07
|
1.18
|
|||||
|
Receivable days
|
--
|
30.95
|
15.27
|
15.89
|
19.65
|
20.55
|
|||||
|
Inventory Days
|
--
|
64.34
|
66.10
|
71.39
|
65.12
|
61.36
|
|||||
|
Payable days
|
--
|
80.95
|
76.98
|
68.86
|
52.11
|
54.61
|
|||||
|
Cash Conversion Cycle
|
--
|
14.34
|
4.38
|
18.43
|
32.66
|
27.30
|