Livetech da Bahia Indústria e Comércio S.A. (BVMF:WDCN3)
Brazil
· Delayed Price · Currency is BRL 2.450
-0.040 (-1.61%)
Last updated: Apr 28, 2026, 4:10 PM GMT-3
BVMF:WDCN3 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 | -191.72 | 28.66 | -11.88 | 23.17 | 72.45 | Upgrade
|
| Depreciation & Amortization | 154.72 | 163.26 | 166.45 | 168.51 | 137.38 | Upgrade
|
| Other Amortization | 36.57 | 35.19 | 28.78 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 43.63 | 2.51 | 3.76 | 1.55 | 0.36 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -23.62 | -8.1 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 7.25 | Upgrade
|
| Provision & Write-off of Bad Debts | 196.26 | 26.02 | 20.46 | 27.64 | 25.95 | Upgrade
|
| Other Operating Activities | -14.94 | 27.84 | -15.58 | 40.89 | 7.24 | Upgrade
|
| Change in Accounts Receivable | -35.69 | -191.29 | -95.71 | -134.97 | -87.64 | Upgrade
|
| Change in Inventory | 26.06 | 9.78 | 165.14 | -32.22 | -157.83 | Upgrade
|
| Change in Accounts Payable | -50.32 | 12.87 | -46.24 | -71.47 | 56.3 | Upgrade
|
| Change in Unearned Revenue | - | - | - | -0.44 | -7.55 | Upgrade
|
| Change in Income Taxes | -10.8 | 23.69 | 7.47 | -0.43 | -39.48 | Upgrade
|
| Change in Other Net Operating Assets | -9.97 | -8.32 | -18.78 | 3.25 | -35.89 | Upgrade
|
| Operating Cash Flow | 143.79 | 130.21 | 203.86 | 1.88 | -29.55 | Upgrade
|
| Operating Cash Flow Growth | 10.43% | -36.13% | 10737.85% | - | - | Upgrade
|
| Capital Expenditures | -82.74 | -170.68 | -192.88 | -216.51 | -227.05 | Upgrade
|
| Investment in Securities | - | - | 152.17 | 169.97 | -238.37 | Upgrade
|
| Investing Cash Flow | -82.74 | -170.68 | -40.71 | -46.54 | -465.42 | Upgrade
|
| Long-Term Debt Issued | 196.22 | 50 | - | 488.01 | 275.46 | Upgrade
|
| Total Debt Issued | 196.22 | 50 | - | 488.01 | 275.46 | Upgrade
|
| Long-Term Debt Repaid | -174.75 | -60.72 | -216.82 | -301.71 | -203.12 | Upgrade
|
| Total Debt Repaid | -174.75 | -60.72 | -216.82 | -301.71 | -203.12 | Upgrade
|
| Net Debt Issued (Repaid) | 21.46 | -10.72 | -216.82 | 186.3 | 72.35 | Upgrade
|
| Issuance of Common Stock | - | - | - | 3.81 | 437.56 | Upgrade
|
| Repurchase of Common Stock | - | - | -1.49 | -7.04 | - | Upgrade
|
| Common Dividends Paid | -12.06 | - | -0.86 | -11.25 | -15.01 | Upgrade
|
| Other Financing Activities | -0.93 | 46.18 | 4.83 | -12.4 | - | Upgrade
|
| Financing Cash Flow | 8.47 | 35.45 | -214.34 | 159.41 | 494.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.44 | 5.09 | 0.69 | -0.75 | 0.75 | Upgrade
|
| Net Cash Flow | 69.95 | 0.07 | -50.51 | 114.01 | 0.68 | Upgrade
|
| Free Cash Flow | 61.05 | -40.48 | 10.98 | -214.63 | -256.6 | Upgrade
|
| Free Cash Flow Margin | 7.00% | -4.83% | 1.22% | -20.04% | -24.06% | Upgrade
|
| Free Cash Flow Per Share | 0.97 | -0.64 | 0.17 | -3.34 | -4.80 | Upgrade
|
| Cash Interest Paid | 93.68 | 70.17 | 106.13 | 84.97 | 52.45 | Upgrade
|
| Cash Income Tax Paid | - | - | - | 4.51 | 17.69 | Upgrade
|
| Levered Free Cash Flow | 3.49 | -31.05 | 81.66 | -284.9 | -256.77 | Upgrade
|
| Unlevered Free Cash Flow | 61.06 | 14.54 | 141.24 | -131.48 | -172.37 | Upgrade
|
| Change in Working Capital | -80.72 | -153.27 | 11.88 | -236.27 | -272.08 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.