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 | 76.74 | 79.23 | 90.70 | 83.00 | 74.06 | 109.73 | 143.63 | 126.05 | 133.50 |
| Growth | +3.2% | +14.5% | −8.5% | −10.8% | +48.2% | +30.9% | −12.2% | +5.9% | |
| Operating income | 0.20 | 0.06 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 1.54 | 1.53 | 1.15 | 0.37 | 0.89 | 0.85 | 1.80 | 2.44 | 2.36 |
| Growth | −0.7% | −24.6% | −67.5% | +139.2% | −4.8% | +111.7% | +35.5% | −3.2% | |
| EPS, diluted | 1.41 | 1.40 | 1.05 | 0.34 | 0.82 | 0.78 | 1.64 | 2.21 | 2.11 |
| Growth | −0.8% | −24.7% | −67.5% | +138.5% | −4.9% | +111.4% | +34.7% | −4.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.5% | 8.6% | 6.8% | 5.8% | 5.4% | 4.5% | 5.1% | 7.4% | 7.3% |
| Operating margin | 0.3% | 0.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 2.0% | 1.9% | 1.3% | 0.5% | 1.2% | 0.8% | 1.3% | 1.9% | 1.8% |
| Free cash flow margin | 1.2% | 0.6% | 1.9% | 2.7% | 3.2% | 1.4% | 0.7% | 2.3% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.99 | 1.74 | 2.89 | 2.92 | 3.14 | 2.59 | 2.00 | 3.85 | 3.74 |
| Capital expenditure | −1.03 | −1.30 | −1.18 | −0.72 | −0.75 | −1.03 | −0.93 | −1.01 | n/a |
| Free cash flow | 0.95 | 0.44 | 1.71 | 2.20 | 2.39 | 1.56 | 1.08 | 2.84 | n/a |
| Growth | −54.3% | +291.6% | +28.8% | +8.3% | −34.8% | −31.0% | +163.8% | ||
| Dividends paid | −0.87 | −0.94 | −0.81 | −0.60 | −0.28 | −0.71 | −0.64 | −0.40 | −0.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.27 | 5.00 | 3.94 | 2.12 | 2.66 | 2.28 | 5.62 | 5.93 | 2.07 |
| Total debt | n/a | n/a | n/a | n/a | 14.12 | 13.51 | 8.39 | 9.77 | 10.75 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −11.46 | −11.23 | −2.77 | −3.85 | −8.68 |
| Shareholders’ equity | 8.53 | 9.25 | 9.45 | 9.46 | 9.53 | 10.07 | 11.71 | 13.51 | 15.16 |
| Debt to equity | n/a | n/a | n/a | n/a | 1.48 | 1.34 | 0.72 | 0.72 | 0.71 |
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 | |||||||||
| 4.27 | 5.00 | 3.94 | 2.12 | 2.66 | 2.28 | 5.62 | 5.93 | 2.07 | |
| 0.02 | 0.04 | 0.06 | 0.04 | 0.06 | 0.06 | 0.17 | 0.26 | 0.29 | |
| 2.76 | 3.51 | 3.35 | 3.72 | 3.85 | 3.92 | 4.91 | 4.29 | 3.92 | |
| 5.80 | 6.64 | 7.28 | 7.57 | 8.01 | 5.53 | 5.86 | 6.39 | 7.14 | |
| 24.16 | 28.28 | 30.50 | 31.20 | 36.25 | 39.01 | 36.44 | 38.25 | 39.56 | |
| Growth | +17.1% | +7.8% | +2.3% | +16.2% | +7.6% | −6.6% | +5.0% | +3.4% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | 14.12 | 13.51 | 8.39 | 9.77 | 10.75 | |
| calc | n/a | n/a | n/a | n/a | 14.12 | 13.51 | 8.39 | 9.77 | 10.75 |
| Equity | |||||||||
| 8.53 | 9.25 | 9.45 | 9.46 | 9.53 | 10.07 | 11.71 | 13.51 | 15.16 | |
| Growth | +8.4% | +2.2% | +0.1% | +0.8% | +5.6% | +16.3% | +15.4% | +12.2% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | −11.46 | −11.23 | −2.77 | −3.85 | −8.68 |
| 28.9 | 28.9 | 542.2 | 1,086 | 1,088 | 1,088 | 1,089 | 1,090 | 1,082 | |
| calc | 294.62 | 319.55 | 17.42 | 8.71 | 8.76 | 9.25 | 10.75 | 12.40 | 14.01 |
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.