Lavoro Limited (LVRO)
NASDAQ: LVRO · Real-Time Price · USD
4.850
+0.130 (2.75%)
Nov 21, 2024, 2:45 PM EST - Market closed

Lavoro Cash Flow Statement

Millions BRL. Fiscal year is Jul - Jun.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020
Period Ending
Jun '24 Jun '24 Jun '23 Jun '22 Jun '21 Jun '20
Net Income
-762.46-762.46-260.7178.1738.39-108.7
Depreciation & Amortization
162.52162.52131.89118.5151.2135.98
Other Amortization
16.4616.46328.24-2.220.68
Loss (Gain) on Equity Investments
-1.48-1.48----
Stock-Based Compensation
15.6515.6514.53-12--
Provision & Write-off of Bad Debts
60.3160.3127.2723.911.0986.9
Other Operating Activities
180.06180.06174.25120.4-50.42-3.22
Change in Accounts Receivable
-53.81-53.81-599.0523.06262.67-88.59
Change in Inventory
88.1488.14240.88-647.06-195.61-63.15
Change in Accounts Payable
1,0151,015-117.57273.61-316.58-46.86
Change in Unearned Revenue
-258.32-258.32106.9-207.44187.04130.91
Change in Income Taxes
-47.39-47.39-69.71-81.152.14-6.02
Change in Other Net Operating Assets
-249.01-249.01131.1450.5361.6650.62
Operating Cash Flow
165.75165.75108.07-259.4753.82-11.43
Operating Cash Flow Growth
53.38%53.38%----
Capital Expenditures
-114.43-114.43-65.38-47.7-34.94-33.84
Sale of Property, Plant & Equipment
19.1219.122.081.314.240.55
Cash Acquisitions
-222.96-222.96-157.44-198.31-362.66-247.15
Investing Cash Flow
-318.27-318.27-220.73-244.69-393.36-280.43
Long-Term Debt Issued
2,5652,5651,449615.98466.2862.11
Long-Term Debt Repaid
-2,454-2,454-1,517-345.43-480.87-173.11
Net Debt Issued (Repaid)
111.46111.46-67.14270.56-14.59-111.01
Issuance of Common Stock
--60.88190554.74492
Common Dividends Paid
-4.07-4.07-2.28-139.51--
Other Financing Activities
382.13382.13457.27-21.93100.35-
Financing Cash Flow
489.52489.52448.73299.12640.5381
Foreign Exchange Rate Adjustments
10.0310.03-26.19---
Net Cash Flow
347.04347.04309.88-205.05300.9689.13
Free Cash Flow
51.3351.3342.69-307.1718.88-45.27
Free Cash Flow Growth
20.22%20.22%----
Free Cash Flow Margin
0.55%0.55%0.46%-3.97%0.37%-1.67%
Free Cash Flow Per Share
0.450.450.38-2.70--
Cash Interest Paid
918.52918.52447.36382.97239.3650.87
Cash Income Tax Paid
-28.72-28.7276.7876.5585.6839.33
Levered Free Cash Flow
111.7111.7-45.47-744.84-131.8-
Unlevered Free Cash Flow
763.77763.77482.59-373.5452.68-
Change in Net Working Capital
-679.68-679.6867.2640.4748.31-
Source: S&P Capital IQ. Standard template. Financial Sources.