BVMF:WIZC3 Income 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
Revenue	1,383	1,257	1,121	934.31	816.76
Revenue Growth (YoY)	10.00%	12.11%	20.03%	14.39%	1.71%
Cost of Revenue	534.95	467.94	430.09	398.93	314.59
Gross Profit	848.02	789.32	691.39	535.38	502.17
Selling, General & Admin	151.57	157.18	151.46	131.63	137.67
Other Operating Expenses	3.9	-45.02	-35.76	-5.6	14.52
Operating Expenses	263.58	229.54	237.29	237.86	180.97
Operating Income	584.44	559.78	454.1	297.51	321.2
Interest Expense	-120.71	-52.66	-70.77	-40.92	-46.03
Interest & Investment Income	-	34.93	44.48	22.58	12.11
Earnings From Equity Investments	46.79	37.2	22.83	23.13	27.59
Currency Exchange Gain (Loss)	-	-16.44	-	-	-
Other Non Operating Income (Expenses)	58.31	-43.13	-66.31	-43.04	-
EBT Excluding Unusual Items	568.84	519.68	384.33	259.26	314.87
Gain (Loss) on Sale of Assets	-	-24.43	-12.67	-0.97	-
Asset Writedown	-10.99	-20.35	-22	-	-
Other Unusual Items	-	-7.99	-	-9.51	-
Pretax Income	557.85	466.91	349.67	248.78	314.87
Income Tax Expense	190.14	170.12	113.77	54.8	109.08
Earnings From Continuing Operations	367.71	296.8	235.9	193.98	205.78
Minority Interest in Earnings	-166.63	-136.69	-94.32	-63.32	-17.75
Net Income	201.08	160.11	141.58	130.66	188.04
Net Income to Common	201.08	160.11	141.58	130.66	188.04
Net Income Growth	25.59%	13.09%	8.36%	-30.51%	-3.44%
Shares Outstanding (Basic)	-	160	160	160	160
Shares Outstanding (Diluted)	-	160	160	160	160
EPS (Basic)	-	1.00	0.89	0.82	1.18
EPS (Diluted)	-	1.00	0.89	0.82	1.18
EPS Growth	-	13.09%	8.36%	-30.51%	-3.44%
Free Cash Flow	516.2	499.86	371.47	397.9	219.41
Free Cash Flow Per Share	-	3.13	2.32	2.49	1.37
Dividend Per Share	-	-	0.246	0.445	0.588
Dividend Growth	-	-	-44.69%	-24.28%	-3.44%
Gross Margin	61.32%	62.78%	61.65%	57.30%	61.48%
Operating Margin	42.26%	44.52%	40.49%	31.84%	39.33%
Profit Margin	14.54%	12.73%	12.63%	13.98%	23.02%
Free Cash Flow Margin	37.33%	39.76%	33.12%	42.59%	26.86%
EBITDA	688.96	661.87	562.97	402.25	346.72
EBITDA Margin	49.82%	52.64%	50.20%	43.05%	42.45%
D&A For EBITDA	104.52	102.09	108.87	104.74	25.52
EBIT	584.44	559.78	454.1	297.51	321.2
EBIT Margin	42.26%	44.52%	40.49%	31.84%	39.33%
Effective Tax Rate	34.08%	36.44%	32.53%	22.03%	34.64%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.