Ouro Fino Saúde Animal Participações S.A. (BVMF:OFSA3)
Brazil
· Delayed Price · Currency is BRL 23.81
-0.19 (-0.79%)
At close: Jun 25, 2025, 4:55 PM GMT-3
BVMF:OFSA3 Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 123.53 | 134.33 | -49.98 | 130.66 | 113.96 | 89.72 | Upgrade
|
| Depreciation & Amortization | 27.79 | 27.89 | 26.92 | 24.41 | 20.49 | 18.4 | Upgrade
|
| Other Amortization | 12.12 | 11.48 | 9.27 | 8.06 | 13.01 | 25.76 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.49 | -1.49 | -0.79 | -2.98 | -2.55 | 2.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.55 | 4.84 | 21.68 | 0.91 | 0.68 | - | Upgrade
|
| Stock-Based Compensation | 13.37 | 7.2 | 9.64 | 8.1 | 0.48 | 0.15 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.08 | -0.06 | 0.37 | -0.1 | -0.13 | 0.04 | Upgrade
|
| Other Operating Activities | 20.43 | 25.51 | 37.47 | 1.62 | -2.45 | 6.57 | Upgrade
|
| Change in Accounts Receivable | -36.45 | -87.09 | 38.64 | -57.2 | -36.19 | -19.46 | Upgrade
|
| Change in Inventory | -167.57 | -106.26 | 91.08 | -68.25 | -89.51 | -28.93 | Upgrade
|
| Change in Accounts Payable | 62.7 | 38.91 | -13.15 | 17.11 | 13.46 | 12.99 | Upgrade
|
| Change in Income Taxes | 0.36 | 0.02 | 37.32 | 14.08 | 2.46 | -0.46 | Upgrade
|
| Change in Other Net Operating Assets | 4.88 | 18.67 | -18.18 | 13.16 | 12.79 | 4.46 | Upgrade
|
| Operating Cash Flow | 64.13 | 73.94 | 190.3 | 89.59 | 46.5 | 111.94 | Upgrade
|
| Operating Cash Flow Growth | -63.61% | -61.15% | 112.41% | 92.67% | -58.46% | 98.51% | Upgrade
|
| Capital Expenditures | -18.54 | -17.8 | -24.92 | -51.97 | -55.91 | -15.25 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.75 | 0.77 | 10.04 | 5.73 | 5.77 | 1 | Upgrade
|
| Cash Acquisitions | - | - | - | -14.53 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -25.02 | -25.86 | -22.26 | -17.38 | -10.28 | -9.27 | Upgrade
|
| Investing Cash Flow | -42.8 | -42.88 | -37.14 | -78.15 | -60.41 | -23.53 | Upgrade
|
| Long-Term Debt Issued | - | 31.54 | 94.68 | 106.1 | 76.5 | 214 | Upgrade
|
| Total Debt Issued | 19.67 | 31.54 | 94.68 | 106.1 | 76.5 | 214 | Upgrade
|
| Long-Term Debt Repaid | - | -115.03 | -82.38 | -80.9 | -90.65 | -122.54 | Upgrade
|
| Total Debt Repaid | -103.54 | -115.03 | -82.38 | -80.9 | -90.65 | -122.54 | Upgrade
|
| Net Debt Issued (Repaid) | -83.87 | -83.49 | 12.31 | 25.2 | -14.15 | 91.46 | Upgrade
|
| Repurchase of Common Stock | -120.13 | - | - | - | -5.13 | - | Upgrade
|
| Common Dividends Paid | -18.17 | -18.17 | -23.41 | -33.22 | -35.61 | -10.99 | Upgrade
|
| Other Financing Activities | -0.58 | -0.51 | -3.25 | 0.07 | 4.26 | 11.05 | Upgrade
|
| Financing Cash Flow | -222.75 | -102.17 | -14.36 | -7.95 | -50.62 | 91.52 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.67 | 1.04 | 0.19 | 0.29 | 0.21 | 0.64 | Upgrade
|
| Net Cash Flow | -200.75 | -70.07 | 138.99 | 3.78 | -64.32 | 180.57 | Upgrade
|
| Free Cash Flow | 45.59 | 56.14 | 165.38 | 37.62 | -9.41 | 96.69 | Upgrade
|
| Free Cash Flow Growth | -70.16% | -66.06% | 339.66% | - | - | 354.84% | Upgrade
|
| Free Cash Flow Margin | 4.40% | 5.48% | 17.53% | 3.61% | -1.04% | 13.24% | Upgrade
|
| Free Cash Flow Per Share | 0.85 | 1.04 | 3.08 | 0.70 | -0.17 | 1.79 | Upgrade
|
| Cash Interest Paid | 27.72 | 30.1 | 34.89 | 34.56 | 19.11 | 12.76 | Upgrade
|
| Cash Income Tax Paid | 53.48 | 50.63 | 113.94 | 27.94 | 22.64 | 11.16 | Upgrade
|
| Levered Free Cash Flow | 62.53 | 63.5 | 152.73 | -42.8 | -68.13 | 83.81 | Upgrade
|
| Unlevered Free Cash Flow | 81.33 | 83.18 | 175.9 | -19.39 | -55.86 | 92.51 | Upgrade
|
| Change in Net Working Capital | 36.88 | 35.69 | -113.06 | 98.81 | 113.99 | 3.88 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.