PDG Realty S.A. Empreendimentos e Participações (BVMF:PDGR3)
Brazil
· Delayed Price · Currency is BRL 0.4200
-0.0600 (-12.50%)
May 23, 2025, 5:07 PM GMT-3
BVMF:PDGR3 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 | -464.05 | -430.13 | 1,124 | -78.44 | -127.24 | -454.62 | Upgrade
|
| Depreciation & Amortization | 0.5 | 0.56 | 0.75 | 0.74 | 0.61 | 0.54 | Upgrade
|
| Other Amortization | - | - | - | - | 0.1 | 2.31 | Upgrade
|
| Asset Writedown & Restructuring Costs | 385.56 | 297.51 | 334.74 | 256.55 | 144.46 | -205.54 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.32 | -0.35 | 0.8 | -0.76 | 0.27 | 2.28 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.27 | -10.94 | -25.25 | 18.9 | 18.97 | 22.26 | Upgrade
|
| Other Operating Activities | -85.98 | -15.66 | -1,576 | -403.04 | -379.42 | 578.2 | Upgrade
|
| Change in Accounts Receivable | 49.27 | 49.4 | 84.33 | 135.23 | 148.74 | 24.55 | Upgrade
|
| Change in Inventory | 37.48 | 28.85 | 3.78 | 27.88 | 205.17 | 65.27 | Upgrade
|
| Change in Accounts Payable | 22.09 | 23.5 | 7.01 | 7.7 | -5.92 | 6.76 | Upgrade
|
| Change in Unearned Revenue | 0.11 | 3.43 | 0.35 | 7.47 | -0.43 | -10.85 | Upgrade
|
| Change in Income Taxes | 1.85 | 0.99 | 12.18 | -30.73 | 95.63 | 11.9 | Upgrade
|
| Change in Other Net Operating Assets | 8.45 | 4.75 | -22.81 | 62.67 | -76.28 | -3.22 | Upgrade
|
| Operating Cash Flow | -45.31 | -48.11 | -56.12 | 4.17 | 24.65 | 39.84 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -83.08% | -38.12% | -69.80% | Upgrade
|
| Capital Expenditures | -0.12 | - | - | -2.16 | - | -0.27 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.78 | -0.78 | - | -0.22 | -0.46 | -0.53 | Upgrade
|
| Other Investing Activities | -2.93 | -2.98 | -1.54 | 5.74 | -0.52 | -5.69 | Upgrade
|
| Investing Cash Flow | -5.48 | -5.41 | -1.87 | 3.36 | -0.99 | -6.49 | Upgrade
|
| Long-Term Debt Issued | - | 22.57 | 11.34 | - | - | 11.26 | Upgrade
|
| Long-Term Debt Repaid | - | -4.89 | -5.97 | -19.83 | -48.3 | -46.67 | Upgrade
|
| Net Debt Issued (Repaid) | 21.09 | 17.68 | 5.37 | -19.83 | -48.3 | -35.42 | Upgrade
|
| Issuance of Common Stock | 0.65 | 0.65 | 13.53 | 19.14 | 0.24 | - | Upgrade
|
| Financing Cash Flow | 21.74 | 18.33 | 18.9 | -0.69 | -48.07 | -35.42 | Upgrade
|
| Net Cash Flow | -29.05 | -35.19 | -39.09 | 6.84 | -24.4 | -2.07 | Upgrade
|
| Free Cash Flow | -45.43 | -48.11 | -56.12 | 2.01 | 24.65 | 39.57 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -91.85% | -37.70% | -69.63% | Upgrade
|
| Free Cash Flow Margin | -33.03% | -40.11% | -61.16% | 1.68% | 5.69% | 19.01% | Upgrade
|
| Free Cash Flow Per Share | - | -10.72 | -615.68 | - | - | - | Upgrade
|
| Cash Interest Paid | 3.19 | 3.19 | 0.16 | 5.19 | 28.71 | 8.4 | Upgrade
|
| Cash Income Tax Paid | 8.48 | 8.48 | 14.26 | 18.14 | 26.39 | 7.42 | Upgrade
|
| Levered Free Cash Flow | 44.06 | 18.17 | -246.62 | -247.13 | -46.24 | -185.35 | Upgrade
|
| Unlevered Free Cash Flow | 139.57 | 67.92 | 142.44 | 47.89 | 158.01 | 14.1 | Upgrade
|
| Change in Net Working Capital | -195.57 | -148.78 | -455.91 | -90.51 | -370.38 | -143.9 | Upgrade
|
Updated Nov 8, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.