Cogna Educação S.A. (BVMF:COGN3)
Brazil
· Delayed Price · Currency is BRL 2.900
-0.090 (-3.01%)
May 13, 2025, 2:45 PM GMT-3
Cogna Educação Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 983.49 | 879.87 | -492.88 | -528.93 | -489.13 | -5,806 | Upgrade
|
| Depreciation & Amortization | 413.72 | 413.95 | 396.73 | 402.05 | 386.39 | 815.58 | Upgrade
|
| Other Amortization | 274.63 | 274.63 | 282.83 | 267.65 | 408.72 | 54.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | 11.04 | 3.66 | -5.75 | 14.11 | 0.03 | 188.13 | Upgrade
|
| Asset Writedown & Restructuring Costs | 246.07 | 246.07 | 200.81 | 476.31 | 275.53 | 4,456 | Upgrade
|
| Loss (Gain) on Equity Investments | 11.66 | 12.3 | 16.4 | 1.89 | -1.56 | 5.67 | Upgrade
|
| Stock-Based Compensation | 26.06 | 27.69 | 31.52 | 34.19 | 11.7 | 62.38 | Upgrade
|
| Provision & Write-off of Bad Debts | 624.5 | 568.93 | 457.57 | 428.35 | 531.08 | 1,546 | Upgrade
|
| Other Operating Activities | -832.29 | -786.59 | 209.11 | -275.32 | -116.92 | -59.62 | Upgrade
|
| Change in Accounts Receivable | -740.07 | -690.91 | -536.48 | -451.72 | -467.49 | -565.7 | Upgrade
|
| Change in Inventory | -8.28 | 47.15 | -67.65 | -76.95 | -135.41 | -72.44 | Upgrade
|
| Change in Accounts Payable | -96.73 | -133.84 | 301.64 | 19.15 | 140.9 | -23.34 | Upgrade
|
| Change in Unearned Revenue | 11.96 | 20.29 | -34.12 | 16.64 | -20.74 | -40.16 | Upgrade
|
| Change in Income Taxes | 52.58 | 42.66 | -68.82 | -225.45 | -34.44 | -218.57 | Upgrade
|
| Change in Other Net Operating Assets | -42.06 | -58.41 | -11.07 | 15.39 | 14.92 | -85.81 | Upgrade
|
| Operating Cash Flow | 936.28 | 867.44 | 679.85 | 117.35 | 503.6 | 256.34 | Upgrade
|
| Operating Cash Flow Growth | 17.74% | 27.59% | 479.35% | -76.70% | 96.46% | -38.85% | Upgrade
|
| Capital Expenditures | -113.19 | -105.31 | -121.24 | -148.08 | -133.28 | -152.4 | Upgrade
|
| Cash Acquisitions | - | - | -6.46 | -28.86 | -183.1 | -111.99 | Upgrade
|
| Divestitures | 96.66 | 93.16 | 12.77 | 191.1 | 492.86 | 345.44 | Upgrade
|
| Sale (Purchase) of Intangibles | -325.67 | -304.78 | -335.38 | -293.49 | -248.44 | -291.9 | Upgrade
|
| Investment in Securities | 53.57 | 53.57 | 998.76 | 715.87 | -321.65 | -1,645 | Upgrade
|
| Other Investing Activities | -0.87 | - | -1.67 | 3.24 | - | 321.51 | Upgrade
|
| Investing Cash Flow | -262.9 | -238.9 | 505.86 | 439.78 | -393.6 | -1,534 | Upgrade
|
| Long-Term Debt Issued | - | 1,824 | 1,561 | 500 | 1,900 | 496.63 | Upgrade
|
| Long-Term Debt Repaid | - | -2,853 | -1,967 | -2,378 | -2,478 | -1,406 | Upgrade
|
| Net Debt Issued (Repaid) | -1,057 | -1,030 | -405.81 | -1,878 | -577.7 | -909.03 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 2,572 | Upgrade
|
| Repurchase of Common Stock | -90.92 | -53.64 | -55.4 | -18.84 | - | - | Upgrade
|
| Other Financing Activities | 45.25 | -74.76 | -221.79 | -139.82 | -136.18 | 1,607 | Upgrade
|
| Financing Cash Flow | -1,103 | -1,158 | -683 | -2,037 | -713.88 | 3,269 | Upgrade
|
| Net Cash Flow | -429.22 | -529.52 | 502.71 | -1,480 | -603.88 | 1,992 | Upgrade
|
| Free Cash Flow | 823.09 | 762.13 | 558.61 | -30.73 | 370.32 | 103.94 | Upgrade
|
| Free Cash Flow Growth | 24.71% | 36.43% | - | - | 256.27% | -16.93% | Upgrade
|
| Free Cash Flow Margin | 12.70% | 11.93% | 9.61% | -0.61% | 7.75% | 1.97% | Upgrade
|
| Free Cash Flow Per Share | 0.45 | 0.40 | 0.29 | -0.02 | 0.20 | 0.06 | Upgrade
|
| Cash Interest Paid | 941.86 | 941.86 | 986.93 | 1,036 | 536.33 | 826 | Upgrade
|
| Cash Income Tax Paid | 25.19 | 25.19 | 19.91 | 36.83 | 44.53 | 32.8 | Upgrade
|
| Levered Free Cash Flow | 384.55 | 495.01 | -93.17 | -50.93 | 885.78 | -1,056 | Upgrade
|
| Unlevered Free Cash Flow | 957.7 | 1,097 | 571.63 | 656.51 | 1,359 | -507.4 | Upgrade
|
| Change in Net Working Capital | 212.24 | 63.67 | 148.49 | -65.34 | -885.67 | 367.95 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.