Blau Farmacêutica S.A. (BVMF:BLAU3)
Brazil
· Delayed Price · Currency is BRL 12.92
-0.12 (-0.92%)
May 8, 2025, 5:55 PM GMT-3
Blau Farmacêutica Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 268.05 | 217.21 | 249.81 | 363.37 | 325.22 | 254.33 | Upgrade
|
Depreciation & Amortization | 49.94 | 47.58 | 36.33 | 20.7 | 19.94 | 16.2 | Upgrade
|
Other Amortization | 4.18 | 4.18 | 2.56 | 1.59 | 0.97 | 0.97 | Upgrade
|
Asset Writedown & Restructuring Costs | 4.5 | 4.89 | 1.11 | 14.08 | -20.03 | 9.33 | Upgrade
|
Loss (Gain) From Sale of Investments | - | - | - | -59.79 | -34.27 | -5.01 | Upgrade
|
Loss (Gain) on Equity Investments | - | - | -0.16 | - | - | - | Upgrade
|
Provision & Write-off of Bad Debts | 14.34 | 14.69 | 9.43 | 0.01 | -2.13 | -0.55 | Upgrade
|
Other Operating Activities | 131.11 | 118.76 | -73.35 | 69.02 | 61.42 | 41.33 | Upgrade
|
Change in Accounts Receivable | -1.99 | -26.03 | -1.07 | -88.49 | -83.25 | -106.33 | Upgrade
|
Change in Inventory | -71.7 | -6.28 | 24.73 | -160.4 | -93.63 | -148.01 | Upgrade
|
Change in Accounts Payable | 56.88 | 90.51 | -13.56 | 46.63 | -18.99 | 55.03 | Upgrade
|
Change in Income Taxes | -24.62 | -21.83 | -35 | -54.79 | -12.26 | -7.35 | Upgrade
|
Change in Other Net Operating Assets | 16.21 | 63.54 | 19.73 | 19.99 | 11.13 | 113.54 | Upgrade
|
Operating Cash Flow | 446.9 | 507.2 | 220.56 | 171.9 | 154.13 | 223.5 | Upgrade
|
Operating Cash Flow Growth | 57.64% | 129.96% | 28.31% | 11.53% | -31.04% | 1.00% | Upgrade
|
Capital Expenditures | -146.05 | -142.67 | -149.42 | -142.66 | -148.2 | -79.59 | Upgrade
|
Cash Acquisitions | - | - | -136.6 | - | - | -58.72 | Upgrade
|
Sale (Purchase) of Intangibles | -138.54 | -141.15 | -114.97 | -37.48 | -29.58 | -91.2 | Upgrade
|
Investment in Securities | 65.45 | -30.9 | 44.19 | 313.1 | -692.55 | 13.5 | Upgrade
|
Investing Cash Flow | -219.13 | -314.72 | -356.81 | 132.96 | -870.32 | -216.01 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | 155.3 | 33.22 | Upgrade
|
Long-Term Debt Issued | - | - | 350 | - | - | 482.48 | Upgrade
|
Total Debt Issued | - | - | 350 | - | 155.3 | 515.7 | Upgrade
|
Short-Term Debt Repaid | - | - | - | -40.93 | -131.02 | -60.37 | Upgrade
|
Long-Term Debt Repaid | - | -55.88 | -76.77 | -47.69 | -386.26 | -45 | Upgrade
|
Total Debt Repaid | -56.68 | -55.88 | -76.77 | -88.62 | -517.28 | -105.36 | Upgrade
|
Net Debt Issued (Repaid) | -56.68 | -55.88 | 273.23 | -88.62 | -361.98 | 410.34 | Upgrade
|
Issuance of Common Stock | - | - | - | - | 1,216 | - | Upgrade
|
Repurchase of Common Stock | - | - | -3 | -39.9 | - | - | Upgrade
|
Common Dividends Paid | -78.45 | -56.11 | -66.16 | -135.52 | -104.13 | -328.91 | Upgrade
|
Other Financing Activities | -72.63 | -78.67 | -50.44 | -78.58 | -51.99 | -25.93 | Upgrade
|
Financing Cash Flow | -207.76 | -190.67 | 153.63 | -342.62 | 697.86 | 55.5 | Upgrade
|
Foreign Exchange Rate Adjustments | - | - | - | - | - | 0.79 | Upgrade
|
Net Cash Flow | 20.01 | 1.82 | 17.38 | -37.75 | -18.33 | 63.78 | Upgrade
|
Free Cash Flow | 300.85 | 364.53 | 71.14 | 29.24 | 5.93 | 143.91 | Upgrade
|
Free Cash Flow Growth | 128.12% | 412.43% | 143.26% | 392.80% | -95.88% | 3.59% | Upgrade
|
Free Cash Flow Margin | 17.02% | 20.78% | 5.18% | 2.08% | 0.43% | 12.18% | Upgrade
|
Free Cash Flow Per Share | 1.68 | 2.05 | 0.40 | 0.16 | 0.03 | 0.91 | Upgrade
|
Cash Interest Paid | 76.88 | 76.88 | 35.64 | 37.73 | 25.97 | 15.93 | Upgrade
|
Cash Income Tax Paid | 11.96 | 11.96 | 25.12 | 74.57 | 134.95 | 84.09 | Upgrade
|
Levered Free Cash Flow | 50.09 | 110.19 | -104.4 | -117.83 | -125.96 | -52.2 | Upgrade
|
Unlevered Free Cash Flow | 80.72 | 146.64 | -84.33 | -97.57 | -109.21 | -42.63 | Upgrade
|
Change in Net Working Capital | -60.88 | -166.95 | 139.01 | 222.33 | 237.74 | 132.22 | Upgrade
|
Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.