BVMF:CEEB3 Balance Sheet

Financials in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2,355	1,525	956	1,002	650
Short-Term Investments	6	-	-	33	44
Trading Asset Securities	279	29	18	-	-
Accounts Receivable	3,625	3,451	3,328	2,624	2,724
Other Receivables	704	606	1,216	1,310	1,300
Other Current Assets	654	735	557	419	918
Total Current Assets	7,623	6,346	6,075	5,388	5,636
Property, Plant & Equipment	43	46	39	40	41
Other Intangible Assets	4,841	4,607	5,073	5,360	5,650
Long-Term Investments	64	58	53	60	54
Long-Term Accounts Receivable	169	178	116	95	107
Other Long-Term Assets	23,121	20,048	16,527	14,690	12,909
Total Assets	35,861	31,283	27,883	25,633	24,397
Accounts Payable	1,425	1,088	1,050	887	825
Accrued Expenses	1,232	1,223	1,875	1,559	1,891
Current Portion of Long-Term Debt	2,515	2,707	2,876	2,347	1,498
Current Portion of Leases	16	18	12	12	10
Current Income Taxes Payable	26	51	48	16	-
Other Current Liabilities	1,170	1,586	1,101	917	779
Total Current Liabilities	6,384	6,673	6,962	5,738	5,003
Long-Term Debt	18,199	13,862	11,885	11,148	10,028
Long-Term Leases	32	32	28	26	25
Long-Term Deferred Tax Liabilities	1,096	819	530	344	215
Other Long-Term Liabilities	2,302	2,473	2,041	2,466	2,950
Total Liabilities	28,013	23,859	21,446	19,722	18,221
Common Stock	2,988	2,988	2,988	2,988	2,988
Retained Earnings	4,872	4,456	3,492	2,884	3,026
Comprehensive Income & Other	-12	-20	-43	39	162
Shareholders' Equity	7,848	7,424	6,437	5,911	6,176
Total Liabilities & Equity	35,861	31,283	27,883	25,633	24,397
Total Debt	20,762	16,619	14,801	13,533	11,561
Net Cash (Debt)	-18,122	-15,065	-13,827	-12,498	-10,867
Net Cash Per Share	-69.14	-57.48	-52.76	-47.68	-41.46
Filing Date Shares Outstanding	262.1	262.1	262.1	262.1	262.1
Total Common Shares Outstanding	262.1	262.1	262.1	262.1	262.1
Working Capital	1,239	-327	-887	-350	633
Book Value Per Share	29.94	28.33	24.56	22.55	23.56
Tangible Book Value	3,007	2,817	1,364	551	526
Tangible Book Value Per Share	11.47	10.75	5.20	2.10	2.01

Source: S&P Global Market Intelligence. Utility template. Financial Sources.