Strategy Ratios and Metrics

Market cap in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 26, 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
Market Capitalization	221,973	253,149	439,684	47,924	8,470	32,295
Market Cap Growth	-53.39%	-42.43%	817.46%	465.78%	-73.77%	72.71%
Enterprise Value	287,990	330,008	465,807	58,576	21,083	44,468
Last Close Price	9.45	12.41	27.00	4.74	1.03	-
PE Ratio	-	-	-	23.02	-	-
PS Ratio	84.45	96.31	153.39	19.90	3.21	11.35
PB Ratio	0.79	0.90	3.90	4.56	-4.18	5.92
P/TBV Ratio	0.91	1.04	3.90	4.56	-	5.92
P/FCF Ratio	-	-	-	1010.50	2210.00	63.61
P/OCF Ratio	-	-	-	776.95	498.99	61.77
EV/Sales Ratio	117.61	125.55	162.50	24.33	7.99	15.63
EV/FCF Ratio	-464.96	-	-	1235.09	5500.79	87.58
Debt / Equity Ratio	0.16	0.16	0.40	1.04	-6.38	2.28
Debt / FCF Ratio	-	-	-	230.62	3374.29	24.49
Net Debt / Equity Ratio	0.12	0.12	0.40	1.02	-6.27	2.22
Net Debt / EBITDA Ratio	-1.09	-1.09	-3.91	-20.32	-1.89	-2.79
Net Debt / FCF Ratio	-52.88	-52.88	-108.56	225.83	3313.83	23.80
Asset Turnover	0.01	0.01	0.03	0.14	0.17	0.20
Quick Ratio	5.52	5.52	0.64	0.76	0.74	0.81
Current Ratio	5.62	5.62	0.71	0.83	0.83	0.86
Return on Equity (ROE)	-11.11%	-11.11%	-11.44%	48.17%	-493.35%	-69.91%
Return on Assets (ROA)	-7.78%	-7.78%	-7.57%	-2.00%	-26.72%	-19.52%
Return on Invested Capital (ROIC)	-8.83%	-13.21%	-12.43%	-3.60%	-49.38%	-37.26%
Return on Capital Employed (ROCE)	-8.90%	-8.90%	-7.30%	-2.60%	-61.00%	-24.20%
Earnings Yield	-10.50%	-8.37%	-1.64%	4.35%	-91.73%	-9.24%
FCF Yield	-0.28%	-0.24%	-0.09%	0.10%	0.04%	1.57%
Buyback Yield / Dilution	-44.20%	-44.20%	-16.23%	-46.33%	-12.98%	-3.47%

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