REAG Investimentos S.A. (BVMF:REAG3)

REAG Investimentos Cash Flow Statement

Financials in millions BRL. Fiscal year is January - December.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	3.69	-15.84	-41	-0.89	-3
Depreciation & Amortization	3.2	1.1	0.38	0.39	0.5
Asset Writedown & Restructuring Costs	7.94	-	-	0.04	0.03
Stock-Based Compensation	-1.59	7.85	2.94	-	-
Other Operating Activities	-0.88	0.18	-0.05	0.03	-0.04
Change in Accounts Receivable	-0.44	1.21	-0.68	-1.13	-1.34
Change in Inventory	-	0.01	0.05	-0.03	-0.02
Change in Accounts Payable	-0.07	-3.5	4.05	3.61	1.02
Change in Unearned Revenue	0.35	-0.45	-0.69	-0.57	2.03
Change in Income Taxes	0.54	-3.17	0.45	-0.13	-0.15
Change in Other Net Operating Assets	-3.25	2.19	1.52	0.55	0.15
Operating Cash Flow	9.5	-10.42	-33.03	1.86	-0.81
Capital Expenditures	-	-2.06	-1.34	-0.24	-0.51
Sale of Property, Plant & Equipment	0.06	-	-	-	-
Sale (Purchase) of Intangibles	-6.98	-7.14	-3.75	-	-
Investment in Securities	20.1	-3.07	-268.74	-	-
Investing Cash Flow	13.17	-12.27	-273.83	-0.24	-0.51
Long-Term Debt Repaid	-0.25	-	-	-0.35	-0.43
Net Debt Issued (Repaid)	-0.25	-	-	-0.35	-0.43
Issuance of Common Stock	0.01	-	360.82	-	-
Other Financing Activities	-	-	-30.83	-	-
Financing Cash Flow	-0.24	-	329.99	-0.35	-0.43
Net Cash Flow	22.43	-22.69	23.13	1.27	-1.75
Free Cash Flow	9.5	-12.48	-34.37	1.62	-1.32
Free Cash Flow Margin	15.40%	-21.89%	-55.05%	3.88%	-6.00%
Free Cash Flow Per Share	0.19	-0.25	-0.78	0.05	-0.04
Levered Free Cash Flow	-26.39	-29.25	-29.84	1.12	0.37
Unlevered Free Cash Flow	-26.23	-29.16	-29.67	1.28	0.52
Change in Net Working Capital	8.69	-1.51	-4.65	-1.52	-2.24

Source: S&P Global Market Intelligence. Standard template. Financial Sources.