Log-In Logística Intermodal S.A. (BVMF:LOGN3)
Brazil
· Delayed Price · Currency is BRL 31.12
+0.09 (0.29%)
Apr 29, 2026, 1:39 PM GMT-3
BVMF:LOGN3 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 | 93.6 | 53.6 | 60.1 | 406.7 | 97.49 | Upgrade
|
| Depreciation & Amortization | 276.24 | 271.46 | 220.05 | 176.02 | 122.56 | Upgrade
|
| Other Amortization | 9.34 | 8.04 | 7.6 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -0.94 | - | - | 36.86 | Upgrade
|
| Stock-Based Compensation | - | 0.63 | 6.85 | 1.93 | 4.46 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.17 | -4.04 | -0.45 | 1.64 | - | Upgrade
|
| Other Operating Activities | 297.91 | 292.02 | 183.06 | -118.65 | 184.06 | Upgrade
|
| Change in Accounts Receivable | -102.51 | -102.51 | -57.13 | 135.37 | -23.84 | Upgrade
|
| Change in Inventory | -1.69 | -9.14 | -8.2 | -13.14 | -18.4 | Upgrade
|
| Change in Accounts Payable | 14 | 563.25 | -19.48 | -69.78 | -28.66 | Upgrade
|
| Change in Income Taxes | -227.35 | -7.78 | 59.55 | 30.77 | -9.42 | Upgrade
|
| Change in Other Net Operating Assets | 107.51 | -7.16 | 53.66 | 17.13 | 51 | Upgrade
|
| Operating Cash Flow | 467.21 | 1,057 | 505.63 | 567.99 | 416.1 | Upgrade
|
| Operating Cash Flow Growth | -55.82% | 109.13% | -10.98% | 36.50% | 73.00% | Upgrade
|
| Capital Expenditures | -69.32 | -309.51 | -286.5 | -190.76 | -343.01 | Upgrade
|
| Cash Acquisitions | - | - | - | 4.07 | - | Upgrade
|
| Investment in Securities | 7.44 | 123.03 | 143.44 | 93.63 | 244.66 | Upgrade
|
| Investing Cash Flow | -61.87 | -186.48 | -143.06 | -93.06 | -98.36 | Upgrade
|
| Long-Term Debt Issued | 1,137 | 415.01 | 275 | 130 | 586.91 | Upgrade
|
| Long-Term Debt Repaid | -1,368 | -1,290 | -362.76 | -255.35 | -604.04 | Upgrade
|
| Net Debt Issued (Repaid) | -231.72 | -874.93 | -87.76 | -125.35 | -17.14 | Upgrade
|
| Issuance of Common Stock | - | 1.52 | 3.76 | 4.09 | 2.35 | Upgrade
|
| Other Financing Activities | -163.3 | -144.16 | -179.43 | -232.7 | -187.99 | Upgrade
|
| Financing Cash Flow | -395.02 | -1,018 | -263.43 | -353.96 | -202.78 | Upgrade
|
| Net Cash Flow | 10.32 | -146.61 | 99.14 | 120.97 | 114.96 | Upgrade
|
| Free Cash Flow | 397.89 | 747.93 | 219.13 | 377.23 | 73.08 | Upgrade
|
| Free Cash Flow Growth | -46.80% | 241.32% | -41.91% | 416.16% | -49.38% | Upgrade
|
| Free Cash Flow Margin | 12.91% | 26.75% | 9.37% | 18.25% | 5.23% | Upgrade
|
| Free Cash Flow Per Share | 3.75 | 7.05 | 2.07 | 3.58 | 0.69 | Upgrade
|
| Cash Interest Paid | 163.3 | 144.31 | 144.14 | 131.02 | 92.79 | Upgrade
|
| Cash Income Tax Paid | 55.85 | 51.86 | 64.89 | 41.39 | - | Upgrade
|
| Levered Free Cash Flow | 79.65 | -31.38 | -1.38 | 108.1 | -148.44 | Upgrade
|
| Unlevered Free Cash Flow | 249.74 | 120.47 | 125.04 | 232.08 | -60.58 | Upgrade
|
| Change in Working Capital | -210.05 | 436.67 | 28.41 | 100.35 | -29.33 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.