BVMF:VIVR3 Cash Flow 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
Net Income	-16.88	-211.51	-72.72	-34.05	-57.53
Depreciation & Amortization	0.4	0.36	0.73	1.24	0.74
Other Amortization	-	-	-	-	0.3
Asset Writedown & Restructuring Costs	0.15	-9.66	-10.96	-	-
Loss (Gain) From Sale of Investments	90.27	8.82	-	-	-
Loss (Gain) on Equity Investments	-0.48	1.42	0.18	0.07	4.15
Other Operating Activities	2.07	42.15	38.85	-16.67	-67.29
Change in Accounts Receivable	4.68	11.23	42.48	-3.14	37.5
Change in Inventory	5.94	21.57	5.33	-25.35	33.07
Change in Accounts Payable	1.55	-1.26	-4.41	-6.17	3.84
Change in Unearned Revenue	-0.31	-5.51	4.69	-	-
Change in Income Taxes	-12.06	0.19	-1.32	-13.44	-1.22
Change in Other Net Operating Assets	-139.93	163.92	-29.51	22.79	-13.75
Operating Cash Flow	-64.6	21.72	-26.67	-74.73	-59.79
Capital Expenditures	-0	-	-0.05	-1.37	-0.77
Sale of Property, Plant & Equipment	-	0.61	-	-	-
Cash Acquisitions	-	0.3	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-	0.3
Investment in Securities	-	-	-1.71	-4.31	0.68
Other Investing Activities	-	3.28	-	-	-
Investing Cash Flow	-0	4.19	-1.76	-5.68	0.21
Long-Term Debt Issued	6.25	23.17	15.12	43.74	15
Long-Term Debt Repaid	-4.69	-43.76	-11.56	-	-4.71
Net Debt Issued (Repaid)	1.56	-20.59	3.56	43.74	10.29
Issuance of Common Stock	51	0.22	-	12.18	110.87
Repurchase of Common Stock	-	-	-	-	-27.1
Other Financing Activities	0.1	-	-	-	-
Financing Cash Flow	52.66	-20.37	3.56	55.92	94.06
Net Cash Flow	-11.94	5.54	-24.88	-24.49	34.47
Free Cash Flow	-64.6	21.72	-26.72	-76.1	-60.56
Free Cash Flow Margin	-224.46%	19.27%	-38.43%	-62.39%	-89.08%
Free Cash Flow Per Share	-1.68	0.72	-1.15	-5.03	-5.03
Cash Income Tax Paid	1.18	1.39	0.48	-	-
Levered Free Cash Flow	16.07	-91.63	11.7	-97.18	-49.49
Unlevered Free Cash Flow	16.15	-91.06	12.79	-95.57	-41.68
Change in Working Capital	-140.13	190.14	17.26	-25.32	59.45

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