Fictor Alimentos 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
Period Ending	Sep '25 Sep 30, 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
Net Income	-24.54	-1.42	-0.52	10.02	6.07	12.33
Depreciation & Amortization	3.58	-	0.2	0.2	0.16	0.07
Asset Writedown & Restructuring Costs	-	-	0	0.04	0	-
Loss (Gain) on Equity Investments	1	0.24	-	-	-	-
Provision & Write-off of Bad Debts	-	-	-0.25	0.4	-	-
Other Operating Activities	21.5	1.05	0.02	0.03	0.01	0.01
Change in Accounts Receivable	-5.52	-	4.92	-2.09	3.99	-8.28
Change in Accounts Payable	17.64	-0.01	-0.06	0.31	-0.46	-0.35
Change in Income Taxes	-0.48	-	-0.35	0.04	0.45	0.04
Change in Other Net Operating Assets	-10	0.32	0.6	-1.34	-0.53	-
Operating Cash Flow	-15.35	-0.87	4.57	7.62	9.71	3.82
Operating Cash Flow Growth	-	-	-39.99%	-21.48%	154.12%	-20.62%
Capital Expenditures	-1.2	-	-0.14	-0.26	-0.27	-0.02
Other Investing Activities	-1.5	0.87	-	-	-	-
Investing Cash Flow	-2.7	0.87	-0.14	-0.26	-0.27	-0.02
Long-Term Debt Repaid	-	-	-0.13	-0.15	-0.07	-0.13
Net Debt Issued (Repaid)	-	-	-0.13	-0.15	-0.07	-0.13
Repurchase of Common Stock	-	-	-0.88	-	-	-
Common Dividends Paid	-	-	-7.51	-1.44	-6.27	-
Other Financing Activities	0.77	-	-	-	-	-0.05
Financing Cash Flow	70.77	-	-8.52	-1.59	-6.34	-0.18
Net Cash Flow	52.72	-	-4.09	5.76	3.1	3.62
Free Cash Flow	-16.55	-0.87	4.43	7.36	9.43	3.8
Free Cash Flow Growth	-	-	-39.75%	-22.03%	148.26%	-20.85%
Free Cash Flow Margin	-53.22%	-	20.86%	20.49%	33.52%	12.33%
Free Cash Flow Per Share	-0.43	-0.04	0.19	0.32	0.40	0.16
Cash Income Tax Paid	-	-	0.54	0.73	-	-
Levered Free Cash Flow	1.01	4.84	1.38	4.22	5.24	0.68
Unlevered Free Cash Flow	1.27	4.84	1.39	4.24	5.25	0.69
Change in Working Capital	-15.83	0.31	5.11	-3.08	3.46	-8.59