CM Hospitalar S/A (BVMF:VVEO3)
Brazil · Delayed Price · Currency is BRL 1.480
+0.140 (10.45%)
At close: Jun 2, 2026
CM Hospitalar S/A Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 20.17 | 18.24 | -1,415 | 359.92 | 259.73 | 395.16 |
Depreciation & Amortization | 200.66 | 187.01 | 266.85 | 260.61 | 176.36 | 98.19 |
Other Amortization | 143.36 | 143.36 | 44.27 | - | - | - |
Loss (Gain) From Sale of Assets | -0.59 | - | - | -16.67 | 6.35 | 2.28 |
Asset Writedown & Restructuring Costs | 8.66 | 8.66 | 222.66 | 7.15 | - | - |
Loss (Gain) From Sale of Investments | 5.26 | 5.17 | 97.26 | - | - | - |
Loss (Gain) on Equity Investments | 0.75 | 1 | 11.86 | 1.68 | 3.53 | 3 |
Stock-Based Compensation | 2.67 | 3.17 | 4.42 | 6.94 | 4.51 | - |
Provision & Write-off of Bad Debts | 27.08 | 26.78 | 109.94 | -8.46 | 5.97 | 1.34 |
Other Operating Activities | -194.14 | -185.49 | 888.2 | -208.34 | 93.62 | -42 |
Change in Accounts Receivable | 158.09 | 56.75 | 216.76 | -404.93 | -387.02 | -67.75 |
Change in Inventory | 43.11 | 45.16 | -138.82 | -684.34 | -53.06 | -162.7 |
Change in Accounts Payable | 14.05 | 42.09 | -397.78 | -55.49 | 441.66 | 185.57 |
Change in Income Taxes | -105.44 | -89.41 | 109 | -193.82 | -14.27 | -132.54 |
Change in Other Net Operating Assets | 11.36 | 14.08 | 15.02 | 40.11 | -4.63 | 39.58 |
Operating Cash Flow | 335.06 | 276.58 | 34.15 | -895.63 | 532.75 | 320.12 |
Operating Cash Flow Growth | 209.40% | 709.90% | - | - | 66.42% | 72.47% |
Capital Expenditures | -45.99 | -45.49 | -81.62 | -168.1 | -152.24 | -77.95 |
Sale (Purchase) of Intangibles | -103.94 | -105.82 | -103.67 | -134.18 | -107.08 | -48.24 |
Investment in Securities | -53.15 | 487.37 | -57.7 | 370.82 | -1,318 | -1,184 |
Other Investing Activities | - | - | -29.8 | -68.15 | -32.31 | -105.58 |
Investing Cash Flow | -203.08 | 336.05 | -272.79 | 0.39 | -1,609 | -1,416 |
Long-Term Debt Issued | - | 63.87 | 1,450 | 232.35 | 1,389 | 1,589 |
Long-Term Debt Repaid | - | -506.18 | -983.02 | -384.54 | -296.55 | -685.85 |
Net Debt Issued (Repaid) | -403.23 | -442.31 | 467.4 | -152.18 | 1,092 | 903.26 |
Issuance of Common Stock | - | - | - | 778.35 | - | 652.87 |
Repurchase of Common Stock | - | - | -18.72 | - | -40.45 | -25.36 |
Common Dividends Paid | - | - | -43.48 | -74.74 | -112.99 | - |
Other Financing Activities | -119.08 | -140.34 | -95.59 | -226.05 | -184.3 | -7.66 |
Financing Cash Flow | -522.3 | -582.65 | 309.61 | 325.38 | 754.34 | 1,523 |
Net Cash Flow | -390.33 | 29.98 | 70.96 | -569.86 | -322.29 | 427.51 |
Free Cash Flow | 289.07 | 231.09 | -47.47 | -1,064 | 380.51 | 242.16 |
Free Cash Flow Growth | 665.42% | - | - | - | 57.13% | 77.73% |
Free Cash Flow Margin | 2.49% | 2.00% | -0.41% | -9.60% | 4.35% | 3.89% |
Free Cash Flow Per Share | - | 0.73 | -0.15 | -3.54 | 1.34 | 0.93 |
Cash Interest Paid | 512.64 | 512.64 | 412.76 | 450.52 | 245.01 | 78.88 |
Cash Income Tax Paid | 31.33 | 31.33 | 23.97 | 73.51 | 58.48 | 28.66 |
Levered Free Cash Flow | 426.6 | 323.54 | -79.81 | -1,694 | 68.85 | 35.39 |
Unlevered Free Cash Flow | 809.36 | 692.85 | 226.09 | -1,281 | 68.85 | 277.11 |
Change in Working Capital | 121.17 | 68.67 | -195.82 | -1,298 | -17.31 | -137.84 |