OSX Brasil Cash Flow Statement

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-1,104	-1,595	-1,189	-287.71	122.56
Depreciation & Amortization	0.42	0.34	9.21	11.47	15.92
Other Amortization	0.99	0.99	0.99	0.99	0.99
Asset Writedown & Restructuring Costs	354.98	970.48	333.46	-476.24	-897
Loss (Gain) on Equity Investments	-0.34	0.04	-0.19	0.35	-0.84
Other Operating Activities	967.8	675.57	1,229	760.77	565.61
Change in Accounts Receivable	-11.89	0.54	-1.75	-1.1	-0.77
Change in Accounts Payable	9.48	-0.25	-144.34	22.59	137.91
Change in Income Taxes	-219.32	-0.56	-168.3	34.93	20.42
Change in Other Net Operating Assets	11.73	-48.69	24.77	-53.02	39.05
Operating Cash Flow	7.03	0.04	-21.47	12.32	4.15
Operating Cash Flow Growth	18894.60%	-	-	196.89%	1895.19%
Capital Expenditures	-0.09	-0.14	-	-	-
Sale of Property, Plant & Equipment	-	-	0.16	0.44	0.04
Sale (Purchase) of Intangibles	-	-0.21	-	-	-
Investment in Securities	-	-	-	-	0.04
Investing Cash Flow	-0.09	-0.35	0.16	0.44	0.08
Long-Term Debt Issued	-	3.23	-	-	0.9
Long-Term Debt Repaid	-1.07	-	-0.9	-0.87	-
Net Debt Issued (Repaid)	-1.07	3.23	-0.9	-0.87	0.9
Financing Cash Flow	-1.07	3.23	-0.9	-0.87	0.9
Foreign Exchange Rate Adjustments	2.83	-4.45	6.55	1.09	-1.13
Net Cash Flow	8.7	-1.53	-15.67	12.98	4
Free Cash Flow	6.94	-0.1	-21.47	12.32	4.15
Free Cash Flow Growth	-	-	-	196.89%	1895.19%
Free Cash Flow Margin	8.39%	-0.16%	-47.46%	38.68%	15.72%
Free Cash Flow Per Share	2.20	-0.03	-6.82	3.91	1.32
Cash Income Tax Paid	-1.99	-5.39	-0.08	-0.06	-0.02
Levered Free Cash Flow	-332.81	243.12	-121.84	-243.34	-232.72
Unlevered Free Cash Flow	-333.13	242.8	-120.16	176.8	6.25
Change in Working Capital	-210	-48.96	-403	3.4	196.61

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