Minupar Participações 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	510.73	510.62	12.03	11.89	6.53	33.77
Depreciation & Amortization	11.55	10.91	8.45	10.64	7.02	6.41
Asset Writedown & Restructuring Costs	-0.41	-1.58	4.6	11.4	10.01	0.54
Provision & Write-off of Bad Debts	0.06	0.05	0.1	0.76	0.1	2.57
Other Operating Activities	-443.26	-444.68	31.26	24.38	46.6	24.58
Change in Accounts Receivable	-20.97	-8.88	-4.5	-3.35	-17.45	-12.23
Change in Inventory	-9.19	-6.33	-5.76	-6.52	-4.96	-2.18
Change in Accounts Payable	5.42	1.01	0.17	3.6	1.59	2.15
Change in Unearned Revenue	4.04	-	-	-	-	-
Change in Income Taxes	-15.77	-17.57	-8.12	-13.97	-10.41	-24
Change in Other Net Operating Assets	104.4	96.95	-5.12	-24.04	-9.9	-27.13
Operating Cash Flow	152.12	146.04	33.11	14.82	29.14	4.53
Operating Cash Flow Growth	354.91%	341.04%	123.43%	-49.14%	543.93%	-36.16%
Capital Expenditures	-22.97	-20.27	-34.4	-19.4	-10.48	-4.13
Sale (Purchase) of Intangibles	-0.09	-0.09	-0.37	-0.05	-0.03	-0.1
Investment in Securities	-92.8	-82.55	-	-	-	-
Investing Cash Flow	-115.86	-102.91	-34.77	-19.45	-10.51	-4.23
Long-Term Debt Issued	-	-	2.16	0.08	-	-
Long-Term Debt Repaid	-	-2.62	-0.41	-0.35	-0.22	-0.13
Net Debt Issued (Repaid)	-3.05	-2.62	1.75	-0.26	-0.22	-0.13
Other Financing Activities	-0	-	-0	-5.37	-8.71	0.55
Financing Cash Flow	-3.06	-2.62	1.75	-5.63	-8.93	0.43
Net Cash Flow	33.21	40.51	0.09	-10.26	9.69	0.72
Free Cash Flow	129.15	125.77	-1.29	-4.58	18.66	0.39
Free Cash Flow Growth	-	-	-	-	4635.53%	-
Free Cash Flow Margin	28.83%	28.82%	-0.36%	-1.24%	5.10%	0.12%
Free Cash Flow Per Share	1.58	1.77	-0.02	-0.06	0.26	0.01
Cash Income Tax Paid	13.56	13.56	5.61	-	-	-
Levered Free Cash Flow	-423.01	-418.26	12.62	27.43	89.79	17.12
Unlevered Free Cash Flow	-414.65	-408.77	34.01	27.43	89.79	17.12
Change in Working Capital	67.93	65.18	-23.34	-44.27	-41.14	-63.38

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