Cruzeiro do Sul Educacional S.A. (BVMF:CSED3)
Brazil
· Delayed Price · Currency is BRL 5.32
-0.26 (-4.66%)
Apr 29, 2026, 5:06 PM GMT-3
BVMF:CSED3 Cash Flow 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | 296.87 | 144.31 | 100.46 | 6.61 | 82.96 | Upgrade
|
| Depreciation & Amortization | 233.56 | 227.33 | 219.53 | 238.77 | 195.53 | Upgrade
|
| Other Amortization | 36.12 | 27.98 | 45.55 | 0.67 | 1.15 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.72 | -0.72 | -0.72 | -0.72 | -1.33 | Upgrade
|
| Asset Writedown & Restructuring Costs | 6.38 | 11.37 | 0.42 | 11.61 | 4.66 | Upgrade
|
| Provision & Write-off of Bad Debts | 127.43 | 172.49 | 131.44 | 135.35 | 98.45 | Upgrade
|
| Other Operating Activities | 282.25 | 258.61 | 311.67 | 320.9 | 196.7 | Upgrade
|
| Change in Accounts Receivable | -172.75 | -112.97 | -176.92 | -169.47 | -99.79 | Upgrade
|
| Change in Accounts Payable | 38.96 | -3.05 | -10.84 | 7.55 | -2.69 | Upgrade
|
| Change in Income Taxes | -12.95 | 6.53 | -18.54 | -17.17 | -14.21 | Upgrade
|
| Change in Other Net Operating Assets | 16.46 | -12.98 | -39.23 | -20.42 | 4.29 | Upgrade
|
| Operating Cash Flow | 851.61 | 718.9 | 562.81 | 513.68 | 465.71 | Upgrade
|
| Operating Cash Flow Growth | 18.46% | 27.73% | 9.56% | 10.30% | 81.37% | Upgrade
|
| Capital Expenditures | -76.23 | -73.5 | -121.66 | -88.84 | -55.14 | Upgrade
|
| Cash Acquisitions | - | -157.92 | - | - | - | Upgrade
|
| Divestitures | - | 0.38 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -42.47 | -67.77 | -81.24 | -56.05 | -32.55 | Upgrade
|
| Other Investing Activities | -227.93 | -179.31 | - | -68.34 | -3.76 | Upgrade
|
| Investing Cash Flow | -346.63 | -478.12 | -202.9 | -213.23 | -91.45 | Upgrade
|
| Long-Term Debt Issued | 846.25 | 469.57 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -751.15 | -499.81 | -567.87 | -459.56 | -440.71 | Upgrade
|
| Net Debt Issued (Repaid) | 95.11 | -30.24 | -567.87 | -459.56 | -440.71 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,071 | Upgrade
|
| Repurchase of Common Stock | - | - | -35.85 | -23.13 | - | Upgrade
|
| Common Dividends Paid | -177 | -60 | -85.08 | -50 | -71.86 | Upgrade
|
| Other Financing Activities | -170.16 | -118.13 | -0.94 | - | -60.61 | Upgrade
|
| Financing Cash Flow | -252.06 | -208.36 | -689.74 | -532.7 | 497.82 | Upgrade
|
| Net Cash Flow | 252.92 | 32.42 | -329.83 | -232.24 | 872.08 | Upgrade
|
| Free Cash Flow | 775.37 | 645.4 | 441.15 | 424.84 | 410.57 | Upgrade
|
| Free Cash Flow Growth | 20.14% | 46.30% | 3.84% | 3.48% | 84.13% | Upgrade
|
| Free Cash Flow Margin | 27.34% | 25.13% | 19.20% | 20.95% | 22.55% | Upgrade
|
| Free Cash Flow Per Share | 2.13 | 1.77 | 1.21 | 1.11 | 1.14 | Upgrade
|
| Cash Interest Paid | 169.21 | 118.13 | 140.33 | - | - | Upgrade
|
| Cash Income Tax Paid | 11.99 | 4.49 | 3.69 | 7.01 | 4.84 | Upgrade
|
| Levered Free Cash Flow | 124.98 | 348.42 | 179 | -62.05 | 233.78 | Upgrade
|
| Unlevered Free Cash Flow | 369.85 | 574.01 | 418.75 | 207.02 | 414.94 | Upgrade
|
| Change in Working Capital | -130.27 | -122.47 | -245.53 | -199.51 | -112.4 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.