Vamos Locação de Caminhões, Máquinas e Equipamentos S.A. (BVMF:VAMO3)
Brazil · Delayed Price · Currency is BRL 3.870
+0.040 (1.04%)
At close: Dec 1, 2025
BVMF:VAMO3 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 | Sep '25 Sep 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 | 2017 - 2019 |
Net Income | 133.1 | 380.97 | 586.96 | 1,792 | 402.38 | 179.19 | Upgrade |
Depreciation & Amortization | 938.17 | 749.66 | 547.12 | 321.96 | 296.11 | 267.49 | Upgrade |
Other Amortization | 0.96 | 0.96 | - | - | - | 1.73 | Upgrade |
Loss (Gain) From Sale of Assets | - | - | - | - | - | 23.4 | Upgrade |
Asset Writedown & Restructuring Costs | 15.23 | 24.42 | 26.35 | 6.45 | 1.24 | - | Upgrade |
Stock-Based Compensation | - | - | - | 0.01 | 0.12 | 0.27 | Upgrade |
Provision & Write-off of Bad Debts | 114.31 | 184.61 | 84.67 | 28.62 | 15.74 | 2.91 | Upgrade |
Other Operating Activities | -1,169 | -2,968 | -1,964 | -8,406 | -2,452 | -1,110 | Upgrade |
Change in Accounts Receivable | -583.32 | -299.32 | -334.81 | -632.25 | -283.36 | -59.23 | Upgrade |
Change in Inventory | 46.49 | 28.87 | 28.99 | -372.42 | -171.8 | 50.82 | Upgrade |
Change in Accounts Payable | -170.15 | 122.86 | -1,954 | 2,059 | 64.15 | 17.04 | Upgrade |
Change in Income Taxes | -40.14 | -54.06 | -39.32 | -19.36 | -47.34 | -14.22 | Upgrade |
Change in Other Net Operating Assets | -985.9 | -873.77 | -224.38 | 1,985 | -2,698 | -6.2 | Upgrade |
Operating Cash Flow | -1,654 | -2,703 | -3,242 | -3,237 | -4,872 | -646.5 | Upgrade |
Capital Expenditures | -41.19 | -32.04 | - | -73.97 | -46.69 | -16.25 | Upgrade |
Sale of Property, Plant & Equipment | - | - | 0.48 | - | - | - | Upgrade |
Cash Acquisitions | -77.89 | -68.69 | - | -62.35 | -26.93 | - | Upgrade |
Sale (Purchase) of Intangibles | -2.78 | -0.22 | -0.84 | -4.64 | -4.9 | -4.69 | Upgrade |
Investment in Securities | -135.65 | - | - | - | - | - | Upgrade |
Other Investing Activities | 1,876 | 1,977 | 1,353 | 917.98 | - | - | Upgrade |
Investing Cash Flow | 1,618 | 1,876 | 1,353 | 777.02 | -78.52 | -20.93 | Upgrade |
Long-Term Debt Issued | - | 2,638 | 3,030 | 1,164 | 3,799 | 1,265 | Upgrade |
Long-Term Debt Repaid | - | -708 | -566.5 | -295.21 | -498.83 | -764.9 | Upgrade |
Net Debt Issued (Repaid) | 338.44 | 1,930 | 2,464 | 868.98 | 3,300 | 500.23 | Upgrade |
Issuance of Common Stock | - | - | 106.05 | 623.86 | 1,941 | - | Upgrade |
Repurchase of Common Stock | -122.79 | -106.86 | - | -0.6 | - | - | Upgrade |
Common Dividends Paid | -289.5 | -340.57 | -17.6 | - | -190.81 | -159.38 | Upgrade |
Other Financing Activities | -8.83 | -601.19 | -650.98 | 899.02 | 34.85 | 22.17 | Upgrade |
Financing Cash Flow | -82.68 | 881.51 | 1,901 | 2,391 | 5,086 | 363.01 | Upgrade |
Net Cash Flow | -118.42 | 55.17 | 12.73 | -68.66 | 134.76 | -304.43 | Upgrade |
Free Cash Flow | -1,695 | -2,735 | -3,242 | -3,311 | -4,919 | -662.75 | Upgrade |
Free Cash Flow Margin | -31.02% | -58.20% | -91.34% | -67.38% | -174.22% | -43.80% | Upgrade |
Free Cash Flow Per Share | -1.60 | -2.52 | -3.07 | -1.26 | -5.41 | -0.86 | Upgrade |
Cash Interest Paid | 1,618 | 1,215 | 833.03 | 593.87 | 222.41 | 113.07 | Upgrade |
Cash Income Tax Paid | - | 5.36 | 5.28 | 98.45 | 52.88 | 53.52 | Upgrade |
Levered Free Cash Flow | 2,001 | 2,887 | -1,411 | 2,743 | 208.65 | 835.74 | Upgrade |
Unlevered Free Cash Flow | 3,358 | 3,993 | -544.03 | 2,743 | 385.66 | 931.48 | Upgrade |
Change in Working Capital | -1,733 | -1,075 | -2,523 | 3,020 | -3,136 | -11.79 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.