Itaúsa Balance Sheet

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

Millions BRL. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Cash & Equivalents	4,709	4,039	4,852	5,977	4,472	3,876
Short-Term Investments	318	351	523	-	-	-
Trading Asset Securities	1,505	1,529	1,640	1,716	2,005	1,516
Cash & Short-Term Investments	6,532	5,919	7,015	7,693	6,477	5,392
Cash Growth	-11.03%	-15.62%	-8.81%	18.77%	20.12%	23.67%
Accounts Receivable	1,245	1,084	1,220	1,160	1,425	1,430
Other Receivables	2,500	1,483	1,927	1,830	1,637	953
Receivables	3,745	2,567	3,147	2,990	3,062	2,383
Inventory	1,791	1,761	1,642	1,541	1,605	1,433
Prepaid Expenses	85	78	38	32	49	32
Other Current Assets	2,902	1,004	677	535	499	532
Total Current Assets	15,055	11,329	12,519	12,791	11,692	9,772
Property, Plant & Equipment	8,074	8,310	8,215	7,470	6,537	5,379
Long-Term Investments	93,534	88,246	90,485	81,541	75,414	67,668
Goodwill	-	407	382	382	432	324
Other Intangible Assets	725	427	453	484	450	432
Long-Term Deferred Tax Assets	1,634	1,594	1,342	1,396	1,089	1,252
Other Long-Term Assets	750	874	1,229	1,284	1,023	1,154
Total Assets	119,772	111,187	114,625	105,348	96,637	85,981

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Accounts Payable	1,218	1,160	1,306	1,272	1,327	1,758
Accrued Expenses	1,219	595	627	593	644	508
Short-Term Debt	-	3	54	-	-	-
Current Portion of Long-Term Debt	1,329	797	1,440	1,245	921	1,277
Current Portion of Leases	62	58	54	53	41	28
Current Income Taxes Payable	386	7	35	16	21	18
Current Unearned Revenue	28	39	31	16	38	20
Other Current Liabilities	3,288	905	2,229	1,603	4,367	2,218
Total Current Liabilities	7,530	3,564	5,776	4,798	7,359	5,827
Long-Term Debt	9,859	10,452	10,069	9,789	11,124	7,606
Long-Term Leases	897	843	720	699	568	377
Pension & Post-Retirement Benefits	36	34	32	37	36	38
Long-Term Deferred Tax Liabilities	321	372	357	425	207	149
Other Long-Term Liabilities	2,547	2,543	2,674	2,550	808	2,476
Total Liabilities	21,190	17,808	19,628	18,298	20,102	16,473

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Common Stock	83,689	83,689	80,189	73,189	63,500	51,460
Additional Paid-In Capital	-	10	4	4	4	4
Retained Earnings	11,973	5,863	10,945	12,582	13,598	16,319
Treasury Stock	-77	-23	-30	-	-	-97
Comprehensive Income & Other	-1,795	-784	-665	-2,823	-4,305	-1,800
Total Common Equity	93,790	88,755	90,443	82,952	72,797	65,886
Minority Interest	4,792	4,624	4,554	4,098	3,738	3,622
Shareholders' Equity	98,582	93,379	94,997	87,050	76,535	69,508
Total Liabilities & Equity	119,772	111,187	114,625	105,348	96,637	85,981

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Total Debt	12,147	12,153	12,337	11,786	12,654	9,288
Net Cash (Debt)	-5,429	-6,061	-5,161	-3,955	-6,127	-3,856
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.48	-0.54	-0.47	-0.36	-0.56	-0.35
Filing Date Shares Outstanding	11,207	11,211	11,058	11,061	10,910	10,914
Total Common Shares Outstanding	11,207	11,211	11,058	11,061	10,910	10,914
Working Capital	7,525	7,765	6,743	7,993	4,333	3,945
Book Value Per Share	8.37	7.92	8.18	7.50	6.67	6.04
Tangible Book Value	93,065	87,921	89,608	82,086	71,915	65,130
Tangible Book Value Per Share	8.30	7.84	8.10	7.42	6.59	5.97
Land	621	687	707	703	719	715
Buildings	1,269	1,286	1,441	1,278	1,286	1,373
Machinery	6,117	6,518	6,554	5,571	5,271	5,626
Construction In Progress	663	736	799	1,128	749	346