WLM Participações e Comércio de Máquinas e Veículos S.A. (BVMF:WLMM4)
Brazil
· Delayed Price · Currency is BRL 20.79
+0.42 (2.06%)
Apr 29, 2026, 10:11 AM GMT-3
BVMF:WLMM4 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 | 86.48 | 129.4 | 114.64 | 117.3 | 105.73 | Upgrade
|
| Depreciation & Amortization | 22.28 | 10.35 | 4.8 | 3.96 | 3.95 | Upgrade
|
| Other Amortization | 0.01 | 0.01 | 0.01 | 0.02 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.32 | 1.44 | -1.32 | -2.75 | 0.67 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.81 | 0.53 | 10.92 | 5.79 | -7.61 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.1 | 0.09 | 0.07 | 0.11 | 0.1 | Upgrade
|
| Loss (Gain) on Equity Investments | 1.8 | -0.67 | -0.13 | -0.12 | -0.03 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.14 | 0.23 | -0.56 | 0.64 | -0.79 | Upgrade
|
| Other Operating Activities | 36.18 | 30.8 | -1.03 | -63.09 | -50.1 | Upgrade
|
| Change in Accounts Receivable | -13.53 | 58.18 | -143.6 | -53.12 | -14.77 | Upgrade
|
| Change in Inventory | -15.18 | -168.07 | -16.13 | -166.27 | -30.59 | Upgrade
|
| Change in Accounts Payable | 71.33 | -25.67 | 33.88 | 10.17 | 4.97 | Upgrade
|
| Change in Income Taxes | -5.46 | -32.6 | 23.39 | 14.86 | 39.62 | Upgrade
|
| Change in Other Net Operating Assets | 93.51 | 17.15 | -0.48 | -11.84 | 4.29 | Upgrade
|
| Operating Cash Flow | 280.16 | 21.17 | 24.46 | -144.35 | 55.44 | Upgrade
|
| Operating Cash Flow Growth | 1223.52% | -13.46% | - | - | -51.72% | Upgrade
|
| Capital Expenditures | -180.2 | -115.26 | -41.45 | -16.93 | -17.21 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.49 | 0.14 | 3.51 | 5.58 | 2.31 | Upgrade
|
| Sale (Purchase) of Intangibles | -7.45 | -30.51 | - | -0.1 | -0.09 | Upgrade
|
| Investment in Securities | -15.74 | -22.43 | 0.83 | 108.95 | -4.31 | Upgrade
|
| Other Investing Activities | 0.3 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -194.6 | -168.07 | -37.11 | 97.5 | -19.3 | Upgrade
|
| Long-Term Debt Issued | 657.49 | 803.61 | 420.29 | 56.25 | 2.16 | Upgrade
|
| Total Debt Issued | 657.49 | 803.61 | 420.29 | 56.25 | 2.16 | Upgrade
|
| Short-Term Debt Repaid | -0.42 | -0.13 | - | - | -0.1 | Upgrade
|
| Long-Term Debt Repaid | -580.14 | -579.84 | -336.13 | -6.44 | -5.38 | Upgrade
|
| Total Debt Repaid | -580.56 | -579.96 | -336.13 | -6.44 | -5.48 | Upgrade
|
| Net Debt Issued (Repaid) | 76.93 | 223.65 | 84.16 | 49.8 | -3.32 | Upgrade
|
| Common Dividends Paid | -32.48 | -24.85 | -14.94 | -19.46 | -12.89 | Upgrade
|
| Other Financing Activities | -46.37 | -55.35 | -37.28 | -16.63 | -9.59 | Upgrade
|
| Financing Cash Flow | -1.93 | 143.45 | 31.94 | 13.71 | -25.8 | Upgrade
|
| Net Cash Flow | 83.64 | -3.45 | 19.29 | -33.13 | 10.34 | Upgrade
|
| Free Cash Flow | 99.96 | -94.09 | -16.99 | -161.27 | 38.23 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -63.23% | Upgrade
|
| Free Cash Flow Margin | 3.31% | -3.01% | -0.71% | -8.14% | 2.07% | Upgrade
|
| Free Cash Flow Per Share | 2.75 | -2.58 | -0.47 | -4.43 | 1.05 | Upgrade
|
| Cash Interest Paid | 28.72 | 31.41 | 11.82 | 0.89 | 0.42 | Upgrade
|
| Cash Income Tax Paid | 38.45 | 68.75 | 38.87 | 47.36 | 36.48 | Upgrade
|
| Levered Free Cash Flow | 44.64 | -168.25 | -52.83 | -164.94 | 34.17 | Upgrade
|
| Unlevered Free Cash Flow | 74.67 | -157.15 | -47.68 | -163.66 | 35.02 | Upgrade
|
| Change in Working Capital | 130.67 | -151.01 | -102.96 | -206.21 | 3.51 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.