BVMF:SCAR3 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	2016 - 2020
Period Ending	Jun '25 Jun 30, 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	2016 - 2020
Net Income	276.32	292.95	305.21	-80.24	30.44	87.33	Upgrade
Depreciation & Amortization	57.38	54.77	50.73	61.32	50.43	47.65	Upgrade
Gain (Loss) on Sale of Assets	-60.75	-60.75	-547.75	18.75	-	-	Upgrade
Gain (Loss) on Sale of Investments	6.8	-	-	-	-8.24	-69.16	Upgrade
Asset Writedown	23.51	23.51	12.78	7.96	-	-	Upgrade
Stock-Based Compensation	1.42	1.44	3.82	2.73	3.02	4.05	Upgrade
Income (Loss) on Equity Investments	-	-	-	-	-	-0.04	Upgrade
Change in Accounts Receivable	11.73	7.69	18.62	-83.38	-3.59	-4.17	Upgrade
Change in Accounts Payable	-	-	-	-6.1	3.31	-	Upgrade
Change in Other Net Operating Assets	-121.64	-163.1	-131.7	-202.52	-60.9	-114.49	Upgrade
Other Operating Activities	-206.54	-197.64	283.12	225.1	122.22	132.97	Upgrade
Operating Cash Flow	-36.06	-108.85	-7.84	-44.38	119.38	69.78	Upgrade
Operating Cash Flow Growth	-	-	-	-	71.09%	291.26%	Upgrade
Acquisition of Real Estate Assets	-63.36	-44.63	-72.37	-118.7	-773.17	-38.56	Upgrade
Sale of Real Estate Assets	385.59	480.91	595.23	100.07	-	-	Upgrade
Net Sale / Acq. of Real Estate Assets	322.23	436.28	522.86	-18.62	-773.17	-38.56	Upgrade
Cash Acquisition	-	-	-	1.3	-	-	Upgrade
Investment in Marketable & Equity Securities	-179.72	7.31	-67.29	-89.36	-45.34	295.68	Upgrade
Other Investing Activities	-4.49	-	-	-	-5	0.15	Upgrade
Investing Cash Flow	140.03	445.59	455.57	-106.68	-824.09	257.27	Upgrade
Long-Term Debt Issued	-	-	10.41	718.13	541.17	358.5	Upgrade
Long-Term Debt Repaid	-	-319.97	-344.75	-569.54	-192.94	-330.34	Upgrade
Net Debt Issued (Repaid)	-254.99	-319.97	-334.35	148.59	348.23	28.16	Upgrade
Issuance of Common Stock	-	-	-	8.49	8.49	10.8	Upgrade
Repurchase of Common Stock	-1.38	-2.52	-	-1.46	-22.43	-5.55	Upgrade
Common Dividends Paid	-99.51	-99.38	-	-8.18	-20.74	-3.56	Upgrade
Other Financing Activities	212.85	-34.26	-5.14	-	-	-	Upgrade
Net Cash Flow	-39.07	-119.38	108.23	-3.63	-391.16	356.89	Upgrade
Cash Interest Paid	138.88	138.88	199.81	208.35	-	-	Upgrade
Cash Income Tax Paid	38.17	38.17	46.01	20.85	25.71	20.63	Upgrade
Levered Free Cash Flow	325.9	125.49	15.53	-406.68	-11.59	274.16	Upgrade
Unlevered Free Cash Flow	325.9	125.49	152.46	-261.98	50.33	329.05	Upgrade
Change in Working Capital	-130.82	-219.84	-132.54	-274.57	-83.04	-132.67	Upgrade

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.