Minupar Participações S.A. (BVMF:MNPR3)

Minupar Participações Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	14.51	12.03	11.89	6.53	33.77	16.55
Depreciation & Amortization	8.76	8.36	10.58	7.02	6.41	6.41
Other Amortization	0.11	0.09	0.06	-	-	-
Asset Writedown & Restructuring Costs	1.16	4.6	11.4	10.01	0.54	-0.15
Provision & Write-off of Bad Debts	0.07	0.1	0.76	0.1	2.57	-0.43
Other Operating Activities	29.99	31.26	24.38	46.6	24.58	12.69
Change in Accounts Receivable	-1.07	-4.5	-3.35	-17.45	-12.23	-38.41
Change in Inventory	-5.92	-5.76	-6.52	-4.96	-2.18	-3.01
Change in Accounts Payable	3.04	0.17	3.6	1.59	2.15	3.57
Change in Income Taxes	-0.23	-8.12	-13.97	-10.41	-24	-4.1
Change in Other Net Operating Assets	-17.03	-5.12	-24.04	-9.9	-27.13	13.94
Operating Cash Flow	33.44	33.11	14.82	29.14	4.53	7.09
Operating Cash Flow Growth	70.83%	123.43%	-49.14%	543.93%	-36.16%	-12.54%
Capital Expenditures	-35.16	-34.4	-19.4	-10.48	-4.13	-7.59
Sale (Purchase) of Intangibles	-0.34	-0.37	-0.05	-0.03	-0.1	-0.05
Investing Cash Flow	-35.5	-34.77	-19.45	-10.51	-4.23	-7.64
Long-Term Debt Issued	-	2.16	0.08	-	-	-
Long-Term Debt Repaid	-	-0.41	-0.35	-0.22	-0.13	-0.09
Net Debt Issued (Repaid)	2.01	1.75	-0.26	-0.22	-0.13	-0.09
Other Financing Activities	-	-0	-5.37	-8.71	0.55	0.5
Financing Cash Flow	2.01	1.75	-5.63	-8.93	0.43	0.41
Net Cash Flow	-0.05	0.09	-10.26	9.69	0.72	-0.15
Free Cash Flow	-1.72	-1.29	-4.58	18.66	0.39	-0.5
Free Cash Flow Growth	-	-	-	4635.53%	-	-
Free Cash Flow Margin	-0.47%	-0.36%	-1.24%	5.10%	0.12%	-0.19%
Free Cash Flow Per Share	-0.24	-0.18	-0.64	2.63	0.06	-0.07
Levered Free Cash Flow	16.47	17.14	19.96	89.79	17.12	-5.83
Unlevered Free Cash Flow	34.71	36.5	39.88	89.79	17.12	11.13
Change in Working Capital	-21.2	-23.34	-44.27	-41.14	-63.38	-28.01

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