Padtec Holding Income 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
Revenue	291.85	298.76	368.69	365.73	343.74
Revenue Growth (YoY)	-2.31%	-18.97%	0.81%	6.40%	103.04%
Cost of Revenue	187.26	203.72	237.42	248.86	221.13
Gross Profit	104.6	95.04	131.27	116.87	122.61
Selling, General & Admin	65.26	60.98	66.72	61.72	59.33
Research & Development	20.82	34.26	37.49	34.68	33.49
Other Operating Expenses	-11.76	5.77	-0.64	4.83	9.27
Operating Expenses	74.32	101.02	103.56	101.22	102.09
Operating Income	30.27	-5.97	27.71	15.65	20.52
Interest Expense	-26.65	-19.38	-11.02	-13.93	-10.31
Interest & Investment Income	14.91	11.08	5.17	4.71	4.39
Currency Exchange Gain (Loss)	-1.75	-8	-5.56	-3.15	-2.08
Other Non Operating Income (Expenses)	-2.23	-5.3	-3.29	-4.68	-0.9
EBT Excluding Unusual Items	14.56	-27.58	13.01	-1.39	11.61
Legal Settlements	-7.13	0.14	2.47	11.51	9.42
Pretax Income	7.43	-27.44	15.48	10.12	21.03
Income Tax Expense	0.47	0.39	0.07	0.37	8.76
Earnings From Continuing Operations	6.96	-27.84	15.41	9.75	12.27
Earnings From Discontinued Operations	-	-	-	-	13.28
Net Income to Company	6.96	-27.84	15.41	9.75	25.55
Net Income	6.96	-27.84	15.41	9.75	25.55
Net Income to Common	6.96	-27.84	15.41	9.75	25.55
Net Income Growth	-	-	58.02%	-61.82%	48.45%
Shares Outstanding (Basic)	79	79	79	78	78
Shares Outstanding (Diluted)	79	79	79	78	78
Shares Change (YoY)	-	-	1.30%	-	-
EPS (Basic)	0.09	-0.35	0.19	0.12	0.33
EPS (Diluted)	0.09	-0.35	0.19	0.12	0.33
EPS Growth	-	-	55.99%	-61.83%	48.45%
Free Cash Flow	2.44	-63.3	0.61	-74.18	14.84
Free Cash Flow Per Share	0.03	-0.80	0.01	-0.95	0.19
Dividend Per Share	-	-	0.046	-	-
Gross Margin	35.84%	31.81%	35.60%	31.96%	35.67%
Operating Margin	10.37%	-2.00%	7.51%	4.28%	5.97%
Profit Margin	2.38%	-9.32%	4.18%	2.67%	7.43%
Free Cash Flow Margin	0.84%	-21.19%	0.17%	-20.28%	4.32%
EBITDA	35.23	0.46	33.22	20.37	35.82
EBITDA Margin	12.07%	0.15%	9.01%	5.57%	10.42%
D&A For EBITDA	4.95	6.43	5.52	4.72	15.3
EBIT	30.27	-5.97	27.71	15.65	20.52
EBIT Margin	10.37%	-2.00%	7.51%	4.28%	5.97%
Effective Tax Rate	6.34%	-	0.43%	3.64%	41.67%

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