Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.77 | 21.71 | 22.27 | 25.49 | 25.23 | 33.65 | 34.46 | 36.85 | 39.82 |
| Growth | +15.7% | +2.6% | +14.5% | −1.0% | +33.4% | +2.4% | +6.9% | +8.1% | |
| Net income | 0.33 | 1.00 | 1.70 | −3.19 | 2.86 | 3.75 | 4.09 | 5.76 | 7.12 |
| Growth | +199.7% | +69.8% | −287.9% | +31.0% | +9.1% | +40.9% | +23.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.1% | 19.5% | 20.6% | 23.1% | 21.3% | 20.0% | 19.8% | 22.8% | 20.5% |
| Net margin | 1.8% | 4.6% | 7.6% | −12.5% | 11.4% | 11.1% | 11.9% | 15.6% | 17.9% |
| Free cash flow margin | 5.8% | 2.3% | 4.2% | 7.7% | 33.6% | 10.4% | 18.5% | 15.1% | 12.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.21 | 0.58 | 1.01 | 2.04 | 8.61 | 3.69 | 6.54 | 6.65 | 5.50 |
| Capital expenditure | −0.12 | −0.08 | −0.08 | −0.07 | −0.13 | −0.18 | −0.17 | −1.08 | −0.67 |
| Free cash flow | 1.09 | 0.50 | 0.93 | 1.97 | 8.48 | 3.50 | 6.37 | 5.57 | 4.83 |
| Growth | −54.5% | +87.3% | +111.2% | +331.1% | −58.7% | +81.9% | −12.6% | −13.4% | |
| Dividends paid | n/a | n/a | n/a | −0.70 | 0.60 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.00 | 1.03 | 0.89 | 0.54 | 1.68 | 0.83 | 1.44 | 1.54 | 1.90 |
| Total debt | 10.34 | 12.03 | 12.57 | 12.03 | 12.96 | n/a | n/a | 7.20 | 9.40 |
| Net cash (debt) | −9.35 | −11.00 | −11.68 | −11.49 | −11.28 | n/a | n/a | −5.66 | −7.51 |
| Shareholders’ equity | 12.93 | 14.33 | 14.58 | 15.89 | 17.47 | 19.46 | 21.78 | 24.65 | 27.38 |
| Debt to equity | 0.80 | 0.84 | 0.86 | 0.76 | 0.74 | n/a | n/a | 0.29 | 0.34 |
In billions of BRL, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 1.00 | 1.03 | 0.89 | 0.54 | 1.68 | 0.83 | 1.44 | 1.54 | 1.90 | |
| n/a | 0.24 | n/a | n/a | n/a | n/a | 0.21 | 0.26 | 0.30 | |
| 0.05 | 0.04 | 0.04 | 0.04 | n/a | n/a | n/a | n/a | n/a | |
| 3.78 | 2.76 | 2.66 | 2.45 | 2.41 | 2.42 | 2.41 | 3.26 | 3.72 | |
| 42.04 | 42.24 | 59.86 | 50.53 | 54.08 | 52.05 | 53.67 | 55.00 | 59.73 | |
| Growth | +0.5% | +41.7% | −15.6% | +7.0% | −3.8% | +3.1% | +2.5% | +8.6% | |
| Liabilities | |||||||||
| 10.34 | 12.03 | 12.57 | 12.03 | 12.96 | n/a | n/a | 7.20 | 9.40 | |
| calc | 10.34 | 12.03 | 12.57 | 12.03 | 12.96 | n/a | n/a | 7.20 | 9.40 |
| 29.10 | 27.91 | 43.92 | −34.42 | 36.61 | 32.58 | 31.89 | 30.34 | 32.34 | |
| Equity | |||||||||
| 5.20 | 5.73 | 6.36 | 8.75 | 10.06 | 10.95 | 10.40 | 13.04 | 13.58 | |
| 12.93 | 14.33 | 14.58 | 15.89 | 17.47 | 19.46 | 21.78 | 24.65 | 27.38 | |
| Growth | +10.8% | +1.8% | +9.0% | +10.0% | +11.3% | +11.9% | +13.2% | +11.1% | |
| Per share and net cash | |||||||||
| calc | −9.35 | −11.00 | −11.68 | −11.49 | −11.28 | n/a | n/a | −5.66 | −7.51 |
| n/a | 487.6 | 487.6 | 487.6 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 29.38 | 29.90 | 32.58 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in BRL as filed; the screener converts to dollars.