Companhia CELG de Participações S/A (BVMF:GPAR3)
Brazil
· Delayed Price · Currency is BRL 22.90
0.00 (0.00%)
At close: Jun 24, 2025, 4:55 PM GMT-3
BVMF:GPAR3 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 | 32.88 | 37.45 | 48.68 | 785.3 | 169.65 | 166.44 | Upgrade
|
| Depreciation & Amortization | 1.05 | 1.08 | 1.1 | 1 | 0.97 | 1.26 | Upgrade
|
| Other Amortization | 0.8 | 0.79 | - | - | 0.13 | - | Upgrade
|
| Loss (Gain) on Sale of Assets | -0.16 | -1.11 | -2.78 | -996.73 | 11.74 | 1.23 | Upgrade
|
| Loss (Gain) on Sale of Investments | 16.28 | - | - | - | -0.22 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -29.64 | -29.13 | -25.1 | -59.47 | -19.67 | -20.37 | Upgrade
|
| Asset Writedown | -12.62 | -12.81 | -6.44 | 4.83 | -42.51 | -51.98 | Upgrade
|
| Change in Accounts Receivable | -0.44 | -0.41 | -0.24 | 0.21 | 4.5 | -7.14 | Upgrade
|
| Change in Inventory | -0.05 | 0 | -0.04 | 0.04 | 1.66 | 1.96 | Upgrade
|
| Change in Accounts Payable | 0.37 | 0.82 | -0.34 | 0.43 | -0.54 | 0.01 | Upgrade
|
| Change in Income Taxes | 1.3 | 1.47 | 5.26 | -7.9 | -14.97 | 6.8 | Upgrade
|
| Change in Other Net Operating Assets | 17.83 | 17.63 | 19.23 | 2.22 | -2.29 | 3.08 | Upgrade
|
| Other Operating Activities | -18.97 | -7.5 | -21.89 | -6.5 | -180.16 | -196.15 | Upgrade
|
| Net Cash from Discontinued Operations | - | - | - | - | -25.4 | - | Upgrade
|
| Operating Cash Flow | 24.95 | 23.41 | 32.4 | -273.35 | 110.8 | 107.39 | Upgrade
|
| Operating Cash Flow Growth | -22.73% | -27.73% | - | - | 3.17% | 92.39% | Upgrade
|
| Capital Expenditures | -16.72 | -19.9 | -39.29 | -39.62 | -1.16 | -61.83 | Upgrade
|
| Divestitures | - | - | - | 2,114 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.36 | -0.28 | -0.43 | -0.01 | -15.09 | - | Upgrade
|
| Investment in Securities | 21.91 | -6.66 | -26.64 | - | -0.11 | - | Upgrade
|
| Other Investing Activities | 21.69 | 21.73 | 24.9 | 65.26 | 7.36 | 7.05 | Upgrade
|
| Investing Cash Flow | 42.22 | 11.52 | -25.23 | 2,156 | 22.01 | -50.68 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 24.47 | Upgrade
|
| Long-Term Debt Repaid | - | -3.03 | -3 | -0.42 | -10.74 | -18.14 | Upgrade
|
| Net Debt Issued (Repaid) | -3.04 | -3.03 | -3 | -0.42 | -10.74 | 6.32 | Upgrade
|
| Repurchase of Common Stock | -0 | -0 | - | -550.01 | - | -71.1 | Upgrade
|
| Common Dividends Paid | -0 | -0 | -0.41 | -1,181 | -0.04 | - | Upgrade
|
| Other Financing Activities | -1.1 | -1.16 | -1.39 | -0.11 | -14.07 | 0 | Upgrade
|
| Financing Cash Flow | -4.14 | -4.19 | -4.79 | -1,731 | -24.85 | -64.77 | Upgrade
|
| Net Cash Flow | 63.03 | 30.74 | 2.38 | 151.34 | 107.96 | -8.06 | Upgrade
|
| Free Cash Flow | 8.23 | 3.52 | -6.9 | -312.97 | 109.64 | 45.57 | Upgrade
|
| Free Cash Flow Growth | 1032.19% | - | - | - | 140.61% | 111036.58% | Upgrade
|
| Free Cash Flow Margin | 25.47% | 11.24% | -24.01% | -2803.11% | 40.48% | 16.37% | Upgrade
|
| Free Cash Flow Per Share | 0.10 | 0.04 | -0.09 | -4.02 | 1.41 | 0.58 | Upgrade
|
| Cash Interest Paid | 1.1 | 1.16 | 1.39 | 0.3 | 14.07 | - | Upgrade
|
| Cash Income Tax Paid | 0.9 | 1.69 | 0.87 | 357.94 | 37.2 | 76.42 | Upgrade
|
| Levered Free Cash Flow | -39.11 | -36.01 | -52.62 | 652.74 | 110.83 | 31.06 | Upgrade
|
| Unlevered Free Cash Flow | -38.44 | -35.3 | -51.92 | 652.74 | 131.05 | 35.27 | Upgrade
|
| Change in Net Working Capital | 5.45 | 0.71 | 7.1 | -85.43 | -46.86 | -1.74 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.