G2D Investments Cash Flow Statement

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	-109.03	-97.04	-73.39	-119.2	-239.98	457.51
Loss (Gain) From Sale of Investments	89.6	77.75	53.04	97.73	223.66	-522.84
Other Operating Activities	-0.69	-8.27	86.92	-33.57	-48.27	-81.52
Change in Accounts Payable	0.66	-0.33	-0.79	-0.97	-6.78	-0.23
Change in Other Net Operating Assets	-0.35	-0.08	-0.47	0.5	-62.19	54.62
Operating Cash Flow	-19.82	-27.97	65.31	-55.5	-133.56	-92.46
Investment in Securities	7.54	5.23	-5.59	-1.79	52.95	-46.33
Other Investing Activities	-	-	-	-	-	0.28
Investing Cash Flow	7.54	5.23	-5.59	-1.79	52.95	-46.05
Long-Term Debt Issued	-	33.34	29.21	-	-	68.37
Total Debt Issued	29.53	33.34	29.21	-	-	68.37
Long-Term Debt Repaid	-	-11.33	-82.54	-27.66	-2.42	-71.31
Net Debt Issued (Repaid)	18.19	22.01	-53.32	-27.66	-2.42	-2.95
Issuance of Common Stock	-	-	-	-	71.01	259.17
Other Financing Activities	-2.47	-2.56	-6.14	-0.83	-4.42	-
Financing Cash Flow	15.73	19.45	-59.46	-28.48	64.16	256.22
Foreign Exchange Rate Adjustments	-0.23	-0.43	0.52	-1.97	-9.02	-2.7
Net Cash Flow	3.21	-3.73	0.79	-87.74	-25.46	115.01
Cash Interest Paid	2.47	2.56	6.14	-	-	-
Levered Free Cash Flow	-67.74	-61.4	-46.28	-76.02	-199.66	340.14
Unlevered Free Cash Flow	-63.98	-57.85	-41.91	-72.11	-197.7	343.67
Change in Working Capital	0.31	-0.41	-1.26	-0.47	-68.97	54.4