Vasta Platform Limited (VSTA)
4.900
-0.080 (-1.61%)
Inactive · Last trade price on Jan 28, 2026
Vasta Platform 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 | Sep '25 Sep 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 |
| 1,737 | 1,674 | 1,486 | 1,264 | 947.42 | 997.63 | |
Revenue Growth (YoY) | 13.60% | 12.64% | 17.56% | 33.45% | -5.03% | 0.80% |
Cost of Revenue | 679.03 | 653.45 | 570.91 | 473.14 | 396.83 | 378 |
Gross Profit | 1,058 | 1,021 | 915.37 | 791.15 | 550.59 | 619.63 |
Selling, General & Admin | 697.83 | 647.44 | 711.62 | 665.67 | 594.72 | 571.52 |
Other Operating Expenses | 60.49 | 72.88 | 88.81 | 49.4 | 27.17 | 20.73 |
Total Operating Expenses | 758.32 | 720.32 | 800.43 | 715.07 | 621.89 | 592.25 |
Operating Income | 300.08 | 300.42 | 114.94 | 76.08 | -71.3 | 27.37 |
Interest Income | 275.54 | 267.51 | 70.29 | 88.56 | 35.64 | 20.98 |
Interest Expense | -251.96 | -260.84 | -304.93 | -270.32 | -120.18 | -119.41 |
Total Non-Operating Income (Expense) | 23.59 | 6.67 | -234.64 | -181.77 | -84.54 | -98.43 |
Pretax Income | 312.42 | 307.09 | -119.71 | -105.69 | -155.84 | -71.05 |
Provision for Income Taxes | -176.11 | -179.26 | -36.73 | -51.11 | -37.09 | - |
Net Income | 488.53 | 486.35 | -82.98 | -54.57 | -118.75 | -45.65 |
Minority Interest in Earnings | -0.25 | 0.13 | -0.79 | - | - | - |
Net Income to Common | 488.28 | 486.49 | -83.77 | -54.57 | -118.75 | -45.65 |
Shares Outstanding (Basic) | 80 | 80 | 81 | 83 | 83 | 83 |
Shares Outstanding (Diluted) | 80 | 80 | 81 | 83 | 83 | 83 |
Shares Change (YoY) | 0.09% | -0.99% | -1.99% | -0.89% | 0.46% | -0.18% |
EPS (Basic) | 6.09 | 6.07 | -1.02 | -0.66 | -1.44 | -0.55 |
EPS (Diluted) | 6.09 | 5.99 | -1.02 | -0.66 | -1.44 | -0.55 |
Free Cash Flow | 268.78 | 143.1 | 197.32 | 113.7 | -42.52 | 213.82 |
Free Cash Flow Growth | 87.83% | -27.48% | 73.55% | - | - | - |
Free Cash Flow Per Share | - | 1.78 | 2.40 | 1.37 | -0.51 | 2.58 |
Gross Margin | 60.92% | 60.97% | 61.59% | 62.58% | 58.11% | 62.11% |
Operating Margin | 17.27% | 17.94% | 7.73% | 6.02% | -7.53% | 2.74% |
Profit Margin | 28.12% | 29.05% | -5.58% | -4.32% | -12.53% | -4.58% |
FCF Margin | 15.47% | 8.55% | 13.28% | 8.99% | -4.49% | 21.43% |
EBITDA | 591.13 | 594.5 | 402.72 | 344.79 | 139.86 | 201.46 |
EBITDA Margin | 34.02% | 35.51% | 27.10% | 27.27% | 14.76% | 20.19% |
EBIT | 300.08 | 300.42 | 114.94 | 76.08 | -71.3 | 27.37 |
EBIT Margin | 17.27% | 17.94% | 7.73% | 6.02% | -7.53% | 2.74% |
Effective Tax Rate | -56.37% | -58.37% | 30.68% | 48.36% | 23.80% | 0.00% |