Dotz S.A. (BVMF:DOTZ3)
Brazil
· Delayed Price · Currency is BRL 7.51
+0.86 (12.93%)
May 30, 2025, 4:35 PM GMT-3
Dotz S.A. 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | -7.28 | -16.49 | -60.5 | -95.2 | -82.25 | -63.41 | Upgrade
|
| Depreciation & Amortization | 3.6 | 4.07 | 3.6 | 23.17 | 15.5 | 13.74 | Upgrade
|
| Other Amortization | 25.82 | 25.82 | 26.49 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 0.05 | 0.01 | - | - | 0.79 | Upgrade
|
| Loss (Gain) From Sale of Investments | -6.4 | -6.4 | -16.02 | -1.07 | - | - | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 1.82 | 0.22 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.16 | -0.99 | 0.59 | 0.74 | -0.18 | -1.69 | Upgrade
|
| Other Operating Activities | -3.19 | -8.43 | 3.35 | 9.14 | 14.68 | 46.51 | Upgrade
|
| Change in Accounts Receivable | -1.92 | 7.45 | 1.26 | 0.9 | -9.42 | 15.03 | Upgrade
|
| Change in Inventory | 0.21 | 0.63 | -1.2 | -0.18 | 0.58 | 0.11 | Upgrade
|
| Change in Accounts Payable | 2.62 | -19.07 | -24.41 | -20.47 | 15.1 | -11.76 | Upgrade
|
| Change in Unearned Revenue | -16.49 | -16.78 | -8.31 | -15.34 | -7.87 | -11.55 | Upgrade
|
| Change in Income Taxes | 3.81 | 9.02 | -2.18 | -3.98 | -0.9 | 0.84 | Upgrade
|
| Change in Other Net Operating Assets | 11.76 | 1.13 | -11.09 | 10.05 | -11.14 | 1.57 | Upgrade
|
| Operating Cash Flow | 11.37 | -20 | -88.42 | -92.22 | -64.07 | -9.61 | Upgrade
|
| Capital Expenditures | 1 | - | -19.33 | -28.23 | -25.61 | -0.25 | Upgrade
|
| Cash Acquisitions | -4.52 | -4.52 | -3.94 | -30.97 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -14.87 | -14.87 | - | - | - | -8.25 | Upgrade
|
| Investment in Securities | 26.52 | 26.92 | -0.73 | -10.57 | - | - | Upgrade
|
| Investing Cash Flow | 4.61 | 7.53 | -24 | -69.77 | -25.61 | -8.5 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 7.14 | 3.53 | - | Upgrade
|
| Long-Term Debt Issued | - | 10 | 55.31 | 65.44 | 19.3 | 24.03 | Upgrade
|
| Total Debt Issued | 10 | 10 | 55.31 | 72.58 | 22.83 | 24.03 | Upgrade
|
| Short-Term Debt Repaid | - | -12.95 | -5.29 | - | - | -4.25 | Upgrade
|
| Long-Term Debt Repaid | - | -28.75 | -52.97 | -13.48 | -124.37 | -34.42 | Upgrade
|
| Total Debt Repaid | -46.7 | -41.7 | -58.26 | -13.48 | -124.37 | -38.67 | Upgrade
|
| Net Debt Issued (Repaid) | -36.7 | -31.7 | -2.95 | 59.1 | -101.54 | -14.64 | Upgrade
|
| Issuance of Common Stock | - | - | - | 9.99 | 370.37 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -6.44 | - | - | Upgrade
|
| Other Financing Activities | -0.6 | -0.29 | -0.29 | 0 | -23.04 | -6.99 | Upgrade
|
| Financing Cash Flow | -37.3 | -31.99 | -3.25 | 62.64 | 245.79 | -21.63 | Upgrade
|
| Net Cash Flow | -21.31 | -44.46 | -115.67 | -99.35 | 156.12 | -39.73 | Upgrade
|
| Free Cash Flow | 12.38 | -20 | -107.76 | -120.45 | -89.68 | -9.85 | Upgrade
|
| Free Cash Flow Margin | 7.63% | -12.98% | -77.71% | -86.59% | -72.62% | -8.88% | Upgrade
|
| Free Cash Flow Per Share | 0.93 | -1.51 | -8.14 | -9.10 | -6.76 | -1.02 | Upgrade
|
| Cash Interest Paid | 12.43 | 12.43 | 14.02 | 5.44 | 2.04 | 6.99 | Upgrade
|
| Cash Income Tax Paid | 0 | 0 | 0.14 | 0.78 | 1.37 | 1.68 | Upgrade
|
| Levered Free Cash Flow | 14.78 | -10.03 | -81.46 | -98.94 | -54.85 | 12.83 | Upgrade
|
| Unlevered Free Cash Flow | 22.73 | -1.55 | -70.02 | -82 | -38.96 | 43.89 | Upgrade
|
| Change in Net Working Capital | -4.85 | 11.48 | 43.28 | 11.43 | -15.17 | -48.73 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.