Nvni Group Income 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
Period Ending	Jun '25 Jun 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
Revenue	199.3	193.28	168.99	124.55	89.86	12.14
Revenue Growth (YoY)	-	14.38%	35.68%	38.59%	639.99%	-
Cost of Revenue	71.15	70.75	66.14	52.81	35.83	2
Gross Profit	128.15	122.53	102.85	71.73	54.03	10.14
Selling, General & Admin	98.73	85.82	121.98	80.72	78.67	18.98
Other Operating Expenses	40.7	1.89	-17.6	-0.18	-0.01	-
Operating Expenses	139.43	87.71	104.39	80.54	78.66	18.98
Operating Income	-11.28	34.82	-1.54	-8.8	-24.63	-8.84
Interest Expense	-94.34	-71.76	-19.56	-15.81	-7.26	-
Interest & Investment Income	2.19	1.61	1.13	0.85	0.57	0.05
Currency Exchange Gain (Loss)	2.39	-12.52	2	-0.11	-0.07	-0.01
Other Non Operating Income (Expenses)	0.09	0.01	-174.42	-1.39	-3.35	-
EBT Excluding Unusual Items	-100.96	-47.85	-192.4	-25.27	-34.74	-8.8
Impairment of Goodwill	-18.34	-18.34	-11.37	-86.9	-6.76	-
Other Unusual Items	25.84	-2.52	-40.54	-0.27	-32.37	-
Pretax Income	-93.46	-68.71	-244.3	-112.43	-73.86	-8.8
Income Tax Expense	8.8	9.5	3.56	1.78	3.84	1.64
Earnings From Continuing Operations	-102.26	-78.21	-247.86	-114.21	-77.7	-10.44
Minority Interest in Earnings	-7.8	-7.96	-6.85	-0.2	-	-
Net Income	-107.13	-86.17	-254.71	-114.41	-77.7	-10.44
Net Income to Common	-107.13	-86.17	-254.71	-114.41	-77.7	-10.44
Shares Outstanding (Basic)	6	3	2	2	11	-
Shares Outstanding (Diluted)	6	3	2	2	11	-
Shares Change (YoY)	61.02%	31.10%	31.02%	-83.96%	-	-
EPS (Basic)	-17.81	-28.47	-110.31	-64.92	-7.07	-
EPS (Diluted)	-17.81	-28.47	-110.31	-64.92	-7.07	-
Free Cash Flow	-12.45	36.75	-0.76	12.87	-7.81	2.2
Free Cash Flow Per Share	-2.07	12.14	-0.33	7.30	-0.71	-
Gross Margin	64.30%	63.39%	60.86%	57.59%	60.12%	83.50%
Operating Margin	-5.66%	18.02%	-0.91%	-7.07%	-27.41%	-72.78%
Profit Margin	-53.75%	-44.58%	-150.73%	-91.86%	-86.46%	-85.97%
Free Cash Flow Margin	-6.25%	19.02%	-0.45%	10.33%	-8.69%	18.13%
EBITDA	-1.43	44.4	7.87	-0.47	-17.84	-6.09
EBITDA Margin	-0.71%	22.97%	4.66%	-0.37%	-19.85%	-50.15%
D&A For EBITDA	9.85	9.58	9.41	8.34	6.79	2.75
EBIT	-11.28	34.82	-1.54	-8.8	-24.63	-8.84
EBIT Margin	-5.66%	18.02%	-0.91%	-7.07%	-27.41%	-72.78%

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

SEC Filings: 10-K · 10-Q