









Mercados
/
Ações
/
nasdaq-odp
/

ODP Corp

ODP

18.570USD

+0.030+0.16%

Fechamento 07/10, 16:00（ET）Cotações atrasadas em 15 min

558.48MValor de mercado

PerdaP/L TTM



ODP Corp

18.570

+0.030+0.16%

Visão Geral Empresa Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Visão Geral

Empresa

Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Trimestral

Trimestral+Anual

Trimestral

Anual

YOY

Ocultar linhas em branco

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2019Q4

FY2019Q3

FY2019Q2

FY2019Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

FY2014Q4

FY2014Q3

FY2014Q2

FY2014Q1

FY2013Q4

FY2013Q3

FY2013Q2

FY2013Q1

FY2012Q4

FY2012Q3

FY2012Q2

FY2012Q1

Fluxos de caixa operacionais (método indireto)

Fluxo operacional contínuo

50.00%57.00M

-51.43%34.00M

-26.79%82.00M

162.50%5.00M

-75.80%38.00M

-55.70%70.00M

-31.29%112.00M

92.98%-8.00M

--157.00M

--158.00M

--163.00M

---114.00M

-65.12%30.00M

2300.00%88.00M

-41.42%181.00M

-37.50%-11.00M

-54.26%86.00M

-102.63%-4.00M

45.75%309.00M

86.21%-8.00M

213.33%188.00M

149.18%152.00M

-30.26%212.00M

-231.82%-58.00M

-71.01%60.00M

3.39%61.00M

3.75%304.00M

62.96%44.00M

135.23%207.00M

31.11%59.00M

47.24%293.00M

-91.43%27.00M

231.34%88.00M

-67.39%45.00M

47.41%199.00M

453.93%315.00M

-45.65%-67.00M

14.05%138.00M

-31.47%135.00M

-7.23%-89.00M

41.77%-46.00M

845.53%121.00M

870.71%197.00M

-27292.74%-83.00M

15.90%-79.00M

-86.56%12.80M

-111.84%-25.56M

99.21%-303.00K

-0.61%-93.93M

--95.24M

--215.93M

---38.48M

---93.37M

Lucro operacional contínuo

-293.33%-29.00M

91.89%-3.00M

-15.94%58.00M

-308.57%-73.00M

-79.17%15.00M

-317.65%-37.00M

2.99%69.00M

29.63%35.00M

--72.00M

--17.00M

--67.00M

--27.00M

3.77%55.00M

-1622.22%-274.00M

77.19%101.00M

79.95%-88.00M

17.78%53.00M

-67.27%18.00M

-5.00%57.00M

-1729.17%-439.00M

462.50%45.00M

492.86%55.00M

-1.64%60.00M

-250.00%-24.00M

-80.49%8.00M

73.08%-14.00M

-34.41%61.00M

-33.33%16.00M

-64.66%41.00M

-122.71%-52.00M

-51.81%93.00M

-88.57%24.00M

152.17%116.00M

1426.67%229.00M

3116.67%193.00M

462.07%210.00M

2.22%46.00M

117.86%15.00M

-80.00%6.00M

69.47%-58.00M

141.67%45.00M

30.03%-84.00M

-81.35%30.00M

-250.51%-190.00M

-1525.77%-108.00M

-1542.96%-120.05M

359.83%160.90M

5.54%-54.21M

-113.42%-6.64M

---7.31M

---61.92M

---57.39M

--49.50M

Ganho/perda operacional

85.71%65.00M

-64.00%36.00M

0.00%31.00M

-20.00%28.00M

2.94%35.00M

170.27%100.00M

-11.43%31.00M

-5.41%35.00M

--34.00M

--37.00M

--35.00M

--37.00M

-37.93%36.00M

-29.63%38.00M

-257.14%-88.00M

-64.81%158.00M

-4.92%58.00M

-3.57%54.00M

-1.75%56.00M

550.72%449.00M

-21.79%61.00M

-1.75%56.00M

29.55%57.00M

46.81%69.00M

65.96%78.00M

23.91%57.00M

18.92%44.00M

17.50%47.00M

-2.13%46.00M

-28.85%37.00M

-18.37%40.00M

-16.67%40.00M

30.56%47.00M

-26.76%52.00M

-38.75%49.00M

-39.24%48.00M

-60.44%36.00M

-14.46%71.00M

-20.00%80.00M

-37.80%79.00M

19.58%91.00M

-14.73%83.00M

93.26%100.00M

135.97%127.00M

24.95%76.10M

-29.18%97.34M

2.02%51.74M

5.73%53.82M

--60.90M

--137.45M

--50.72M

--50.90M

Imposto de renda diferido

-87.50%-15.00M

2400.00%25.00M

93.75%31.00M

-266.67%-10.00M

-147.06%-8.00M

-85.71%1.00M

-23.81%16.00M

200.00%6.00M

--17.00M

--7.00M

--21.00M

--2.00M

66.67%10.00M

-450.00%-11.00M

-107.14%-1.00M

100.00%0.00

-75.00%6.00M

-102.60%-2.00M

-56.25%14.00M

-200.00%-27.00M

--24.00M

2025.00%77.00M

68.42%32.00M

-250.00%-9.00M

-100.00%0.00

-103.96%-4.00M

416.67%19.00M

-14.29%6.00M

-45.71%19.00M

--101.00M

97.47%-6.00M

250.00%7.00M

--35.00M

----

---237.00M

--2.00M

--0.00

----

--0.00

----

Itens não monetários

-55.56%4.00M

-46.15%7.00M

-16.67%5.00M

-20.00%4.00M

50.00%9.00M

225.00%13.00M

-14.29%6.00M

150.00%5.00M

--6.00M

--4.00M

--7.00M

--2.00M

-14.29%6.00M

-60.00%4.00M

-36.36%7.00M

-83.33%3.00M

-30.00%7.00M

66.67%10.00M

-21.43%11.00M

1000.00%18.00M

100.00%10.00M

-82.35%6.00M

-26.32%14.00M

-150.00%-2.00M

-68.75%5.00M

61.90%34.00M

18.75%19.00M

-76.47%4.00M

-11.11%16.00M

105.51%21.00M

-52.94%16.00M

21.43%17.00M

12.50%18.00M

-12800.00%-381.00M

112.50%34.00M

0.00%14.00M

0.00%16.00M

-96.25%3.00M

-27.27%16.00M

-30.00%14.00M

6.67%16.00M

40.97%80.00M

105.99%22.00M

50.84%20.00M

1.72%15.00M

36.27%56.75M

-2402.57%-367.58M

-76.85%13.26M

117.27%14.75M

--41.64M

--15.96M

--57.28M

---85.38M

Capital de giro (var.)

204.17%25.00M

-285.71%-54.00M

-211.11%-56.00M

62.24%-37.00M

-220.00%-24.00M

-121.54%-14.00M

-181.82%-18.00M

47.03%-98.00M

--20.00M

--65.00M

--22.00M

---185.00M

-72.92%-83.00M

115.63%15.00M

-57.59%67.00M

-295.65%-91.00M

-217.07%-48.00M

-255.56%-96.00M

285.37%158.00M

77.23%-23.00M

205.13%41.00M

-80.00%-27.00M

-73.55%41.00M

-146.34%-101.00M

-144.32%-39.00M

75.00%-15.00M

11.51%155.00M

45.33%-41.00M

211.39%88.00M

---60.00M

1444.44%139.00M

-1975.00%-75.00M

59.07%-79.00M

----

-78.57%9.00M

103.20%4.00M

-3.76%-193.00M

----

-32.26%42.00M

-861.54%-125.00M

-64.60%-186.00M

---10.00M

-26.00%62.00M

-17.12%-13.00M

27.50%-113.00M

----

-32.67%83.78M

87.54%-11.10M

-43.80%-155.86M

----

--124.44M

---89.09M

---108.39M

-Recebíveis (var.)

----

--43.00M

----

---3.00M

----

-Estoque (var.)

----

---2.00M

----

---1.00M

----

-Antecipadas (var.)

----

--4.00M

----

--14.00M

----

-Outros passivos (CP) (var.)

----

--140.00M

----

---20.00M

----

Investimentos não recorrentes

Fluxo de caixa operacional

50.00%57.00M

-51.43%34.00M

-26.79%82.00M

162.50%5.00M

-75.80%38.00M

-55.70%70.00M

-31.29%112.00M

92.98%-8.00M

--157.00M

--158.00M

--163.00M

---114.00M

-65.12%30.00M

2300.00%88.00M

-41.42%181.00M

-37.50%-11.00M

-54.26%86.00M

-102.63%-4.00M

45.75%309.00M

86.21%-8.00M

213.33%188.00M

149.18%152.00M

-30.26%212.00M

-231.82%-58.00M

-71.01%60.00M

3.39%61.00M

3.75%304.00M

62.96%44.00M

135.23%207.00M

31.11%59.00M

47.24%293.00M

-91.43%27.00M

231.34%88.00M

-67.39%45.00M

47.41%199.00M

453.93%315.00M

-45.65%-67.00M

14.05%138.00M

-31.47%135.00M

-7.23%-89.00M

41.77%-46.00M

845.53%121.00M

870.71%197.00M

-27292.74%-83.00M

15.90%-79.00M

-86.56%12.80M

-111.84%-25.56M

99.21%-303.00K

-0.61%-93.93M

--95.24M

--215.93M

---38.48M

---93.37M

Caixa (Investimentos)

Invest. contínuos (líquido)

-38.24%21.00M

-4.00%24.00M

4.76%22.00M

119.74%15.00M

30.77%34.00M

-13.79%25.00M

-16.00%21.00M

-445.45%-76.00M

--26.00M

--29.00M

--25.00M

--22.00M

15.38%15.00M

127.27%25.00M

21.43%17.00M

-13.33%13.00M

-48.00%13.00M

147.83%11.00M

-56.25%14.00M

-66.67%15.00M

-45.65%25.00M

-145.10%-23.00M

-31.91%32.00M

25.00%45.00M

24.32%46.00M

-1.92%51.00M

-40.51%47.00M

--36.00M

68.18%37.00M

92.59%52.00M

203.85%79.00M

-100.00%0.00

-4.35%22.00M

400.00%27.00M

-10.34%26.00M

-70.27%11.00M

387.50%23.00M

-130.00%-9.00M

26.09%29.00M

37.04%37.00M

-126.67%-8.00M

-29.26%30.00M

-14.07%23.00M

-27.76%27.00M

5.45%30.00M

37.70%42.41M

72.73%26.77M

117.23%37.38M

15.46%28.45M

--30.80M

--15.50M

--17.21M

--24.64M

Despesas de capital (CapEx)

-40.00%21.00M

-10.34%26.00M

-12.00%22.00M

-37.50%15.00M

29.63%35.00M

-6.45%29.00M

0.00%25.00M

9.09%24.00M

--27.00M

--31.00M

--25.00M

--22.00M

61.54%21.00M

85.71%26.00M

28.57%18.00M

6.67%16.00M

-48.00%13.00M

-48.15%14.00M

-56.25%14.00M

-66.67%15.00M

-45.65%25.00M

-59.09%27.00M

-31.91%32.00M

21.62%45.00M

24.32%46.00M

26.92%66.00M

-40.51%47.00M

48.00%37.00M

23.33%37.00M

30.00%52.00M

203.85%79.00M

19.05%25.00M

25.00%30.00M

90.48%40.00M

-50.00%26.00M

-52.27%21.00M

-11.11%24.00M

-36.36%21.00M

116.67%52.00M

62.96%44.00M

-30.77%27.00M

-22.69%33.00M

-24.97%24.00M

-27.76%27.00M

36.13%39.00M

35.32%42.69M

21.88%31.99M

34.29%37.38M

-17.29%28.65M

--31.54M

--26.25M

--27.83M

--34.64M

Venda de ativos fixos

-38.24%21.00M

-4.00%24.00M

4.76%22.00M

119.74%15.00M

30.77%34.00M

-13.79%25.00M

-16.00%21.00M

-445.45%-76.00M

--26.00M

--29.00M

--25.00M

--22.00M

15.38%15.00M

127.27%25.00M

21.43%17.00M

-13.33%13.00M

-48.00%13.00M

147.83%11.00M

-56.25%14.00M

-66.67%15.00M

-45.65%25.00M

-145.10%-23.00M

-31.91%32.00M

25.00%45.00M

24.32%46.00M

-1.92%51.00M

-40.51%47.00M

--36.00M

68.18%37.00M

92.59%52.00M

203.85%79.00M

-100.00%0.00

-4.35%22.00M

400.00%27.00M

-10.34%26.00M

-70.27%11.00M

387.50%23.00M

-130.00%-9.00M

26.09%29.00M

37.04%37.00M

-126.67%-8.00M

-29.26%30.00M

-14.07%23.00M

-27.76%27.00M

5.45%30.00M

37.70%42.41M

72.73%26.77M

117.23%37.38M

15.46%28.45M

--30.80M

--15.50M

--17.21M

--24.64M

Transações de negócios

----

100.00%0.00

-1200.00%-11.00M

--0.00

100.00%0.00

---7.00M

--1.00M

--0.00

---10.00M

----

--0.00

100.00%0.00

90.00%-1.00M

--0.00

-55.56%-28.00M

-100.00%-2.00M

-1100.00%-10.00M

100.00%0.00

-260.00%-18.00M

94.12%-1.00M

102.94%1.00M

---17.00M

83.33%-5.00M

98.06%-17.00M

---34.00M

--0.00

---30.00M

---875.00M

----

100.00%0.00

---10.00M

-100.00%0.00

----

---1.00M

----

--174.00K

--674.83M

----

--0.00

Produtos de investimento

----

-100.00%0.00

--0.00

--21.00M

--22.00M

--0.00

----

-100.00%0.00

--0.00

--49.84M

Outros investimentos

--9.00M

-100.00%0.00

50.00%3.00M

0.00%1.00M

----

0.00%2.00M

100.00%2.00M

0.00%1.00M

--0.00

--2.00M

--1.00M

-87.50%1.00M

-66.67%1.00M

-100.00%0.00

1200.00%13.00M

-99.02%8.00M

200.00%3.00M

300.00%8.00M

0.00%1.00M

82000.00%819.00M

--1.00M

0.00%2.00M

--1.00M

-200.00%-1.00M

-100.00%0.00

108.00%2.00M

----

--1.00M

--20.00M

-933.33%-25.00M

----

200.00%3.00M

----

-97.44%1.00M

--68.00M

---68.00M

-99.80%1.00M

--39.00M

----

--488.79M

--0.00

---789.00K

-100.00%0.00

--0.00

--8.57M

Investimentos (LP)

Caixa (Invest. líquido)

64.71%-12.00M

20.00%-24.00M

-66.67%-30.00M

-118.18%-14.00M

5.56%-34.00M

-11.11%-30.00M

25.00%-18.00M

466.67%77.00M

---36.00M

---27.00M

---24.00M

---21.00M

57.58%-14.00M

-140.00%-24.00M

-12.50%-18.00M

100.00%0.00

-104.25%-33.00M

-143.48%-10.00M

44.83%-16.00M

77.05%-14.00M

1592.31%776.00M

133.82%23.00M

63.29%-29.00M

-69.44%-61.00M

21.21%-52.00M

92.50%-68.00M

24.04%-79.00M

---36.00M

-200.00%-66.00M

-3259.26%-907.00M

-352.17%-104.00M

100.00%0.00

4.35%-22.00M

-400.00%-27.00M

17.86%-23.00M

-135.48%-11.00M

67.14%-23.00M

131.03%9.00M

-275.00%-28.00M

542.86%31.00M

-775.00%-70.00M

-106.49%-29.00M

-97.53%16.00M

81.66%-7.00M

71.88%-8.00M

1550.10%446.56M

4282.11%648.06M

-121.82%-38.17M

-184.25%-28.45M

---30.80M

---15.50M

---17.21M

--33.77M

Caixa (Financiamento)

Financiamento contínuo

78.76%-24.00M

67.65%-11.00M

6.98%-40.00M

21.79%-61.00M

38.92%-113.00M

83.33%-34.00M

44.16%-43.00M

-680.00%-78.00M

---185.00M

---204.00M

---77.00M

---10.00M

-113.33%-64.00M

-5720.00%-291.00M

73.10%-85.00M

17.19%-53.00M

96.29%-30.00M

92.54%-5.00M

-731.58%-316.00M

-48.84%-64.00M

-1162.50%-808.00M

73.73%-67.00M

26.92%-38.00M

34.85%-43.00M

-56.10%-64.00M

-137.95%-255.00M

59.06%-52.00M

-94.12%-66.00M

-7.89%-41.00M

1046.48%672.00M

62.54%-127.00M

12.82%-34.00M

-46.15%-38.00M

-688.89%-71.00M

-4137.50%-339.00M

-3800.00%-39.00M

-225.00%-26.00M

-136.00%-9.00M

-700.00%-8.00M

90.91%-1.00M

-500.00%-8.00M

110.86%25.00M

99.73%-1.00M

72.68%-11.00M

-69.54%2.00M

-1293.10%-230.17M

-5608.44%-376.13M

-627.42%-40.27M

124.75%6.57M

---16.52M

---6.59M

---5.54M

---26.54M

Dívidas (líquido)

62.50%-21.00M

1233.33%34.00M

971.43%61.00M

229.55%57.00M

-260.00%-56.00M

40.00%-3.00M

-40.00%-7.00M

-780.00%-44.00M

--35.00M

---5.00M

-716.67%-49.00M

-2525.00%-105.00M

97.78%-7.00M

87.72%-7.00M

99.21%-6.00M

82.61%-4.00M

-1115.38%-316.00M

-137.50%-57.00M

-3066.67%-760.00M

89.40%-23.00M

-13.04%-26.00M

7.69%-24.00M

4.00%-24.00M

-130.22%-217.00M

75.53%-23.00M

-188.89%-26.00M

-316.67%-25.00M

10357.14%718.00M

65.19%-94.00M

-12.50%-9.00M

76.92%-6.00M

22.22%-7.00M

-2354.55%-270.00M

-166.67%-8.00M

-188.89%-26.00M

10.00%-9.00M

-175.00%-11.00M

---3.00M

-280.00%-9.00M

---10.00M

97.43%-4.00M

----

-70.28%5.00M

--0.00

-2233.38%-155.94M

-11825.00%-28.14M

186.64%16.82M

--0.00

---6.68M

---236.00K

---19.42M

Ações ON (líquido)

----

-48.39%-46.00M

-206.06%-101.00M

-243.33%-103.00M

75.12%-50.00M

84.26%-31.00M

52.17%-33.00M

---30.00M

---201.00M

---197.00M

---69.00M

----

---185.00M

---76.00M

---46.00M

100.00%0.00

--0.00

-172.73%-30.00M

-70.59%-29.00M

100.00%0.00

--0.00

---11.00M

22.73%-17.00M

17.65%-14.00M

----

100.00%0.00

56.86%-22.00M

69.09%-17.00M

73.08%-7.00M

---10.00M

---51.00M

---55.00M

---26.00M

--0.00

----

Dividendos pagos

----

--0.00

-100.00%0.00

-7.14%13.00M

7.69%14.00M

0.00%14.00M

-7.14%13.00M

0.00%14.00M

-7.14%13.00M

7.69%14.00M

0.00%13.00M

--13.00M

--0.00

----

-100.00%0.00

----

-100.00%0.00

--19.72M

--22.94M

--10.17M

----

--0.00

Opções exercidas (funcionários)

----

--0.00

----

-100.00%0.00

0.00%3.00M

--3.00M

--1.00M

1721.97%35.00M

1314.57%3.00M

----

828.02%1.92M

-199.20%-247.00K

-74.42%154.00K

121.97%1.17M

--207.00K

--249.00K

--602.00K

--528.00K

Outros financiamentos

57.14%-3.00M

--1.00M

100.00%0.00

-275.00%-15.00M

63.16%-7.00M

100.00%0.00

0.00%-3.00M

20.00%-4.00M

---19.00M

---2.00M

---3.00M

---5.00M

37.50%-15.00M

0.00%-1.00M

---2.00M

100.00%0.00

-380.00%-24.00M

0.00%-1.00M

-100.00%0.00

-16.67%-7.00M

66.67%-5.00M

87.50%-1.00M

300.00%2.00M

---6.00M

-650.00%-15.00M

20.00%-8.00M

66.67%-1.00M

100.00%0.00

77.78%-2.00M

---10.00M

-200.00%-3.00M

0.00%-5.00M

---9.00M

--0.00

---1.00M

-400.00%-5.00M

--0.00

----

--0.00

90.91%-1.00M

----

100.00%0.00

----

-421.08%-11.00M

-138.47%-3.00M

-1169.45%-212.37M

-126999.35%-197.00M

64.23%-2.11M

83.55%-1.26M

---16.73M

---155.00K

---5.90M

---7.65M

Financiamento não recorrente

Financiamento (líquido)

78.76%-24.00M

67.65%-11.00M

6.98%-40.00M

21.79%-61.00M

38.92%-113.00M

83.33%-34.00M

44.16%-43.00M

-680.00%-78.00M

---185.00M

---204.00M

---77.00M

---10.00M

-113.33%-64.00M

-5720.00%-291.00M

73.10%-85.00M

17.19%-53.00M

96.29%-30.00M

92.54%-5.00M

-731.58%-316.00M

-48.84%-64.00M

-1162.50%-808.00M

73.73%-67.00M

26.92%-38.00M

34.85%-43.00M

-56.10%-64.00M

-137.95%-255.00M

59.06%-52.00M

-94.12%-66.00M

-7.89%-41.00M

1046.48%672.00M

62.54%-127.00M

12.82%-34.00M

-46.15%-38.00M

-688.89%-71.00M

-4137.50%-339.00M

-3800.00%-39.00M

-225.00%-26.00M

-136.00%-9.00M

-700.00%-8.00M

90.91%-1.00M

-500.00%-8.00M

110.86%25.00M

99.73%-1.00M

72.68%-11.00M

-69.54%2.00M

-1293.10%-230.17M

-5608.44%-376.13M

-627.42%-40.27M

124.75%6.57M

---16.52M

---6.59M

---5.54M

---26.54M

Caixa líquido

Caixa inicial

-56.71%171.00M

-49.10%197.00M

-42.73%193.00M

-17.39%285.00M

-2.23%395.00M

-18.35%387.00M

-19.18%337.00M

-38.06%345.00M

--404.00M

--474.00M

--417.00M

--557.00M

-26.34%537.00M

1.35%753.00M

-9.55%691.00M

-10.78%753.00M

4.14%729.00M

25.93%743.00M

71.30%764.00M

39.27%844.00M

6.06%700.00M

-36.35%590.00M

-40.53%446.00M

-22.01%606.00M

3.29%660.00M

12.50%927.00M

-8.54%750.00M

-3.12%777.00M

-20.82%639.00M

-12.62%824.00M

-26.65%820.00M

-8.76%802.00M

-24.51%807.00M

-1.57%943.00M

28.95%1.12B

-5.18%879.00M

-0.19%1.07B

-0.73%958.00M

12.31%867.00M

7.04%927.00M

12.15%1.07B

33.12%965.00M

63.57%772.00M

57.67%866.00M

42.36%955.00M

17.01%724.93M

11.66%471.95M

12.38%549.26M

17.55%670.81M

--619.53M

--422.68M

--488.77M

--570.68M

Variação do caixa

117.27%19.00M

-425.00%-26.00M

-92.00%4.00M

-1050.00%-92.00M

-86.44%-110.00M

111.43%8.00M

-12.28%50.00M

94.29%-8.00M

---59.00M

---70.00M

--57.00M

---140.00M

-16.67%20.00M

-1442.86%-216.00M

395.24%62.00M

22.50%-62.00M

-83.33%24.00M

-112.73%-14.00M

-114.58%-21.00M

50.00%-80.00M

366.67%144.00M

141.20%110.00M

-18.64%144.00M

-492.59%-160.00M

-139.13%-54.00M

-42.02%-267.00M

4325.00%177.00M

-250.00%-27.00M

2860.00%138.00M

-38.24%-188.00M

102.29%4.00M

-92.47%18.00M

97.37%-5.00M

-222.52%-136.00M

-292.31%-175.00M

498.33%239.00M

-31.94%-190.00M

4.72%111.00M

-52.85%91.00M

38.78%-60.00M

-69.41%-144.00M

-53.93%106.00M

-23.65%193.00M

-26.77%-98.00M

30.07%-85.00M

348.66%230.07M

28.41%252.79M

-16.96%-77.31M

-48.40%-121.55M

--51.28M

--196.85M

---66.09M

---81.91M

Variação cambial

100.00%0.00

-200.00%-2.00M

200.00%1.00M

-200.00%-1.00M

---1.00M

100.00%2.00M

80.00%-1.00M

150.00%1.00M

--0.00

--1.00M

---5.00M

---2.00M

0.00%1.00M

-100.00%0.00

-250.00%-3.00M

-66.67%2.00M

108.33%1.00M

150.00%5.00M

300.00%2.00M

200.00%6.00M

-700.00%-12.00M

140.00%2.00M

-200.00%-1.00M

166.67%2.00M

200.00%2.00M

-400.00%-5.00M

-66.67%1.00M

-200.00%-3.00M

-200.00%-2.00M

90.00%-1.00M

200.00%3.00M

--2.00M

---10.00M

112.50%1.00M

200.00%1.00M

100.00%0.00

57.89%-8.00M

-133.33%-1.00M

---20.00M

-1344.34%-11.00M

-396.09%-19.00M

109.64%3.00M

100.00%0.00

-73.67%884.00K

113.62%6.42M

129.34%1.43M

-235.73%-5.73M

--3.36M

--3.00M

---4.88M

--4.22M

Caixa final

-33.33%190.00M

-56.71%171.00M

-49.10%197.00M

-42.73%193.00M

-17.39%285.00M

-2.23%395.00M

-18.35%387.00M

-19.18%337.00M

--345.00M

--404.00M

--474.00M

--417.00M

-26.03%557.00M

-26.34%537.00M

1.35%753.00M

-9.55%691.00M

-10.78%753.00M

4.14%729.00M

25.93%743.00M

71.30%764.00M

39.27%844.00M

6.06%700.00M

-36.35%590.00M

-40.53%446.00M

-22.01%606.00M

3.77%660.00M

12.50%927.00M

-8.54%750.00M

-3.12%777.00M

-21.19%636.00M

-12.62%824.00M

-26.65%820.00M

-8.76%802.00M

-24.51%807.00M

-1.57%943.00M

28.95%1.12B

-5.18%879.00M

-0.19%1.07B

-0.73%958.00M

12.89%867.00M

6.55%927.00M

12.15%1.07B

33.15%965.00M

62.73%768.00M

58.39%870.00M

42.36%955.00M

16.98%724.74M

11.66%471.95M

12.38%549.26M

--670.81M

--619.53M

--422.68M

--488.77M

Fluxo de caixa livre

1100.00%36.00M

-80.49%8.00M

-31.03%60.00M

68.75%-10.00M

-97.69%3.00M

-67.72%41.00M

-36.96%87.00M

76.47%-32.00M

--130.00M

--127.00M

--138.00M

---136.00M

-87.67%9.00M

444.44%62.00M

-44.75%163.00M

-17.39%-27.00M

-55.21%73.00M

-114.40%-18.00M

63.89%295.00M

77.67%-23.00M

1064.29%163.00M

2600.00%125.00M

-29.96%180.00M

-1571.43%-103.00M

-91.76%14.00M

-171.43%-5.00M

20.09%257.00M

250.00%7.00M

193.10%170.00M

40.00%7.00M

23.70%214.00M

-99.32%2.00M

163.74%58.00M

-95.73%5.00M

108.43%173.00M

321.05%294.00M

-24.66%-91.00M

32.95%117.00M

-52.02%83.00M

-20.91%-133.00M

38.14%-73.00M

394.43%88.00M

400.62%173.00M

-191.93%-110.00M

3.74%-118.00M

-146.92%-29.89M

-130.34%-57.55M

43.18%-37.68M

4.24%-122.58M

--63.70M

--189.69M

---66.31M

---128.00M

Moeda

USD

Opinião da Auditoria

KeyAI

