Mobly S.A. (BVMF:TOKY3)
Brazil
· Delayed Price · Currency is BRL 0.9900
+0.0200 (2.06%)
At close: May 29, 2025
Mobly 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | -160.37 | -149.18 | -85.15 | -89.84 | -84.81 | -40.26 | Upgrade
|
| Depreciation & Amortization | 98.1 | 71.29 | 67.65 | 66.45 | 40.44 | 19.08 | Upgrade
|
| Other Amortization | 18.81 | 18.81 | - | 10.95 | 8.97 | 8.21 | Upgrade
|
| Loss (Gain) From Sale of Assets | 9.82 | 9.19 | -0.06 | -0.92 | -1.01 | -0.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 0.5 | - | - | Upgrade
|
| Stock-Based Compensation | 0.54 | 3.55 | 2.12 | 3.07 | 5.69 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.68 | -0.33 | 0.88 | 0.35 | 0.71 | 2.69 | Upgrade
|
| Other Operating Activities | 33.9 | 21.16 | -37.57 | -33.61 | -2.11 | 12.91 | Upgrade
|
| Change in Accounts Receivable | 17.91 | -25.39 | 16.97 | 65.14 | -119.05 | -8.66 | Upgrade
|
| Change in Inventory | 29.38 | -2.32 | 21.22 | 41.43 | -56.21 | -35.5 | Upgrade
|
| Change in Accounts Payable | -31.43 | 3.04 | -32.66 | 2.45 | -30.11 | 38.19 | Upgrade
|
| Change in Income Taxes | - | - | - | - | - | 5.16 | Upgrade
|
| Change in Other Net Operating Assets | -0.05 | -0.82 | -36.08 | -52.83 | -102.1 | -4.67 | Upgrade
|
| Operating Cash Flow | 15.91 | -51.01 | -82.65 | 13.14 | -339.59 | -2.88 | Upgrade
|
| Capital Expenditures | -13.1 | -12.26 | -4.52 | -29 | -57.79 | -14.48 | Upgrade
|
| Sale of Property, Plant & Equipment | -0.89 | - | 0.09 | 1.85 | 4.59 | - | Upgrade
|
| Cash Acquisitions | 20.75 | 20.75 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -11.91 | -15.23 | -14.21 | -22.28 | -20.74 | -10.29 | Upgrade
|
| Other Investing Activities | -4.29 | - | 30.32 | 22.69 | 14.64 | - | Upgrade
|
| Investing Cash Flow | -9.43 | -6.74 | 11.68 | -26.75 | -59.31 | -24.76 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 12.86 | 10.31 | - | Upgrade
|
| Long-Term Debt Issued | - | 26.84 | 52.19 | - | - | 95.59 | Upgrade
|
| Total Debt Issued | 15.26 | 26.84 | 52.19 | 12.86 | 10.31 | 95.59 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -84.22 | - | Upgrade
|
| Long-Term Debt Repaid | - | -98.7 | -64.9 | -34.46 | -21.04 | -77.6 | Upgrade
|
| Total Debt Repaid | -102.04 | -98.7 | -64.9 | -34.46 | -105.26 | -77.6 | Upgrade
|
| Net Debt Issued (Repaid) | -86.78 | -71.86 | -12.72 | -21.6 | -94.95 | 17.99 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 777.78 | 27.36 | Upgrade
|
| Other Financing Activities | - | - | - | - | -35.93 | - | Upgrade
|
| Financing Cash Flow | -86.78 | -71.86 | -12.72 | -21.6 | 646.91 | 45.35 | Upgrade
|
| Net Cash Flow | -80.29 | -129.6 | -83.69 | -35.21 | 248.01 | 17.7 | Upgrade
|
| Free Cash Flow | 2.81 | -63.26 | -87.17 | -15.87 | -397.39 | -17.36 | Upgrade
|
| Free Cash Flow Margin | 0.27% | -7.80% | -16.09% | -2.49% | -55.09% | -2.88% | Upgrade
|
| Free Cash Flow Per Share | - | -0.59 | -0.82 | -0.15 | -3.14 | -0.25 | Upgrade
|
| Cash Interest Paid | 22.89 | 22.89 | 37.64 | 31.22 | 19.41 | 7.82 | Upgrade
|
| Levered Free Cash Flow | 75.61 | -9.08 | -45.88 | 21.95 | -329.2 | -32.43 | Upgrade
|
| Unlevered Free Cash Flow | 124.06 | 16.58 | -27.07 | 37.79 | -314.86 | -18.55 | Upgrade
|
| Change in Net Working Capital | -74.57 | -9.57 | 21.73 | -69.25 | 258.75 | 7.39 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.