Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (FY)Jun 30, 2025 | (Q2)Dec 31, 2024 | (Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -47.35%479.81M | -59.71%279.56M | -9.47%510.86M | 61.50%911.34M | 61.50%911.34M | --394.37M | 91.00%693.85M | --564.31M | 121.80%564.29M | 121.80%564.29M |
| -Cash and cash equivalents | -47.35%479.81M | -59.71%279.56M | -9.47%510.86M | 61.50%911.34M | 61.50%911.34M | --394.37M | 91.00%693.85M | --564.31M | 121.80%564.29M | 121.80%564.29M |
| Receivables | -48.34%1.48B | -5.19%4.13B | 8.35%3.41B | 5.49%2.87B | 5.49%2.87B | --5.47B | 12.16%4.35B | --3.14B | 44.26%2.72B | 44.26%2.72B |
| -Accounts receivable | -48.87%1.42B | -6.99%3.99B | 7.02%3.29B | 3.85%2.77B | 3.85%2.77B | --5.41B | 14.42%4.29B | --3.07B | 48.62%2.67B | 48.62%2.67B |
| -Taxes receivable | -34.25%68.25M | 124.29%133.34M | 63.87%120.9M | 82.09%103.79M | 82.09%103.79M | --67.11M | -53.69%59.45M | --73.78M | -39.18%57M | -39.18%57M |
| Inventory | -38.25%1.1B | -41.72%1.54B | -14.54%2.18B | -4.71%1.78B | -4.71%1.78B | --1.96B | -2.11%2.65B | --2.56B | 6.81%1.87B | 6.81%1.87B |
| Prepaid assets | -64.03%88.72M | -25.81%266.23M | -39.09%414.03M | 28.39%246.65M | 28.39%246.65M | --147.11M | -0.11%358.83M | --679.77M | -49.87%192.12M | -49.87%192.12M |
| Restricted cash | -79.39%34.8M | --278.2M | --167.06M | --168.86M | --168.86M | --150.34M | ---- | ---- | --0 | --0 |
| Other current assets | 197.83%146.36M | 15.82%59.79M | 103.05%56.41M | 50.28%49.14M | 50.28%49.14M | --92.71M | -47.96%51.63M | --27.78M | -45.65%32.7M | -45.65%32.7M |
| Total current assets | -45.79%3.37B | -14.50%7.02B | -1.23%7.02B | 12.25%6.22B | 12.25%6.22B | --8.41B | 10.19%8.21B | --7.1B | 26.53%5.54B | 26.53%5.54B |
| Non current assets | ||||||||||
| Net PPE | -26.31%323.52M | 2.96%418.9M | 15.24%431.82M | 18.56%439M | 18.56%439M | --431.43M | 25.22%406.87M | --374.73M | 29.29%370.27M | 29.29%370.27M |
| -Gross PPE | -0.49%769.79M | -39.42%418.9M | 22.74%785.25M | 24.89%773.57M | 24.89%773.57M | --753.05M | 30.90%691.48M | --639.79M | 37.29%619.37M | 37.29%619.37M |
| -Accumulated depreciation | -33.39%-446.27M | ---- | -33.34%-353.42M | -34.31%-334.56M | -34.31%-334.56M | ---321.63M | -39.99%-284.6M | ---265.06M | -51.21%-249.11M | -51.21%-249.11M |
| Goodwill and other intangible assets | -87.60%120.46M | -88.27%114.89M | 2.01%960.07M | 20.34%971.35M | 20.34%971.35M | --980.43M | 26.15%979.77M | --941.15M | 11.44%807.19M | 11.44%807.19M |
| -Goodwill | -94.18%40.73M | ---- | 8.14%700.79M | 28.08%700.17M | 28.08%700.17M | --699.25M | 37.05%688.26M | --648.02M | 20.95%546.67M | 20.95%546.67M |
| -Other intangible assets | -70.60%79.72M | ---- | -11.54%259.29M | 4.09%271.18M | 4.09%271.18M | --281.18M | 6.20%291.51M | --293.13M | -4.34%260.53M | -4.34%260.53M |
| Investments and advances | 28.85%5.78M | 279.35%7.13M | 173.19%6.49M | --4.49M | --4.49M | --6.08M | 1,592.79%1.88M | --2.38M | --0 | --0 |
| Non current accounts receivable | 8.65%386M | -13.80%351.75M | -4.10%347.69M | 9.52%355.27M | 9.52%355.27M | --495.45M | 153.74%408.05M | --362.54M | 257.69%324.39M | 257.69%324.39M |
| Financial assets | --0 | --0 | --0 | --3M | --3M | --4M | --20.62M | ---- | --0 | --0 |
| Non current deferred assets | -84.19%53.91M | -36.22%274.99M | -28.02%275.24M | 3.59%340.91M | 3.59%340.91M | --410.99M | 70.11%431.14M | --382.38M | 63.73%329.08M | 63.73%329.08M |
| Other non current assets | 108.38%40.82M | -87.17%20.37M | -89.94%19.43M | -87.48%19.59M | -87.48%19.59M | --15.88M | 1,315.43%158.81M | --193.03M | 1,930.27%156.41M | 1,930.27%156.41M |
| Total non current assets | -56.39%930.48M | -50.65%1.19B | -9.55%2.04B | 7.36%2.13B | 7.36%2.13B | --2.34B | 57.62%2.41B | --2.26B | 51.70%1.99B | 51.70%1.99B |
| Total assets | -48.50%4.3B | -22.70%8.2B | -3.23%9.06B | 10.96%8.35B | 10.96%8.35B | --10.75B | 18.26%10.61B | --9.36B | 32.33%7.52B | 32.33%7.52B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -22.12%3.17B | -9.06%4.56B | 14.15%4.46B | 42.27%4.07B | 42.27%4.07B | --5.81B | 17.34%5.02B | --3.91B | 16.91%2.86B | 16.91%2.86B |
| -accounts payable | -24.78%2.89B | -13.70%4.06B | 17.43%4.25B | 47.76%3.84B | 47.76%3.84B | --5.55B | 17.43%4.7B | --3.62B | 13.04%2.6B | 13.04%2.6B |
| -Total tax payable | 160.44%108.38M | 26.38%77.22M | 18.83%58.68M | 12.15%41.61M | 12.15%41.61M | --43.51M | -28.29%61.1M | --49.38M | 8.44%37.11M | 8.44%37.11M |
| -Dividends payable | 355.96%29.17M | -40.49%5.51M | 288.90%5.15M | 295.12%6.4M | 295.12%6.4M | --1.8M | 137.76%9.26M | --1.32M | 293.92%1.62M | 293.92%1.62M |
| -Due to related parties current | -20.94%141.77M | 71.16%425.28M | -38.45%145.74M | -19.05%179.31M | -19.05%179.31M | --214.11M | 33.60%248.47M | --236.78M | 98.34%221.51M | 98.34%221.51M |
| Current accrued expenses | 8.56%189.62M | -10.21%156.87M | -12.82%175.45M | -21.81%174.67M | -21.81%174.67M | --175.24M | -7.87%174.7M | --201.25M | 19.27%223.38M | 19.27%223.38M |
| Current debt and capital lease obligation | 15.72%1.49B | -19.34%1.38B | -25.86%1.32B | 27.72%1.29B | 27.72%1.29B | --1.38B | -3.17%1.71B | --1.78B | 34.39%1.01B | 34.39%1.01B |
| -Current debt | 18.30%1.41B | -20.63%1.28B | -27.87%1.23B | 29.18%1.19B | 29.18%1.19B | --1.28B | -3.88%1.61B | --1.7B | 35.44%922.64M | 35.44%922.64M |
| -Current capital lease obligation | -16.16%80.67M | 3.35%94.97M | 15.78%95.29M | 12.06%96.22M | 12.06%96.22M | --96.39M | 11.33%91.89M | --82.31M | 24.04%85.87M | 24.04%85.87M |
| Current deferred liabilities | -64.28%83.94M | -56.68%198.87M | -33.08%421.83M | -51.89%235.04M | -51.89%235.04M | --399.76M | 10.89%459.04M | --630.3M | 52.41%488.58M | 52.41%488.58M |
| Other current liabilities | 25.60%758.03M | 258.28%1.56B | 137.68%992.84M | 27.89%603.52M | 27.89%603.52M | --593.71M | 46.84%435.29M | --417.72M | 262.88%471.93M | 262.88%471.93M |
| Current liabilities | -10.67%5.69B | 0.79%7.86B | 6.24%7.37B | 26.09%6.37B | 26.09%6.37B | --8.36B | 12.32%7.79B | --6.94B | 31.75%5.05B | 31.75%5.05B |
| Non current liabilities | ||||||||||
| Long term provisions | -0.32%13.96M | 29.89%16.81M | 20.62%15.35M | 58.30%14M | 58.30%14M | --14.04M | 1,348.82%12.94M | --12.73M | 198.21%8.85M | 198.21%8.85M |
| Long term debt and capital lease obligation | -85.13%83.27M | -5.84%516.52M | 296.38%547.41M | 295.90%559.78M | 295.90%559.78M | --567.66M | 265.25%548.56M | --138.1M | 22.56%141.39M | 22.56%141.39M |
| -Long term debt | -95.48%19.87M | -2.75%423.73M | 1,066.75%437.35M | 925.36%439.26M | 925.36%439.26M | --446.34M | 701.14%435.7M | --37.48M | 46.03%42.84M | 46.03%42.84M |
| -Long term capital lease obligation | -47.40%63.4M | -17.79%92.79M | 9.39%110.06M | 22.29%120.52M | 22.29%120.52M | --121.32M | 17.80%112.86M | --100.62M | 14.56%98.55M | 14.56%98.55M |
| Non current deferred liabilities | -22.56%9.62M | 27.02%23.1M | -15.54%15.63M | 0.59%12.42M | 0.59%12.42M | --17.57M | 85.60%18.19M | --18.5M | 64.88%12.35M | 64.88%12.35M |
| Due to related parties non current | -76.79%6.25M | -29.94%16.19M | -49.37%16.02M | -49.85%26.93M | -49.85%26.93M | --23.41M | -18.92%23.11M | --31.63M | 1.81%53.7M | 1.81%53.7M |
| Derivative product liabilities | --0 | --0 | --0 | --316K | --316K | --140K | --410K | ---- | --0 | --0 |
| Other non current liabilities | 1.36%598K | -99.59%589K | -99.59%589K | -99.58%590K | -99.58%590K | --587K | --144.83M | --144.75M | 12,353.53%139.36M | 12,353.53%139.36M |
| Total non current liabilities | -80.23%121.88M | -23.26%575.36M | 64.87%597.06M | 71.66%616.52M | 71.66%616.52M | --631.42M | 295.88%749.72M | --362.15M | 99.88%359.15M | 99.88%359.15M |
| Total liabilities | -16.80%5.82B | -1.32%8.43B | 9.14%7.97B | 29.11%6.99B | 29.11%6.99B | --8.99B | 19.85%8.54B | --7.3B | 34.80%5.41B | 34.80%5.41B |
| Shareholders'equity | ||||||||||
| Share capital | 0.34%593K | 0.00%591K | 0.00%591K | 0.00%591K | 0.00%591K | --591K | --591K | --591K | --591K | --591K |
| -common stock | 0.34%593K | 0.00%591K | 0.00%591K | 0.00%591K | 0.00%591K | --591K | --591K | --591K | --591K | --591K |
| Retained earnings | -260.71%-3.69B | -636.39%-2.52B | -288.60%-1.27B | -292.45%-1.02B | -292.45%-1.02B | ---635.15M | ---342.26M | ---327.25M | ---260.71M | ---260.71M |
| Paid-in capital | -0.50%2.1B | 0.20%2.11B | -0.83%2.11B | -1.16%2.11B | -1.16%2.11B | --2.12B | --2.11B | --2.13B | --2.13B | --2.13B |
| Gains losses not affecting retained earnings | 26.26%44.98M | 299.64%55.02M | 422.75%31.66M | 352.63%35.62M | 352.63%35.62M | --24.81M | --13.77M | --6.06M | ---14.1M | ---14.1M |
| Total stockholders'equity | -237.73%-1.55B | -119.79%-352.24M | -51.84%870.12M | -39.65%1.12B | -39.65%1.12B | --1.51B | 11.45%1.78B | --1.81B | 28.14%1.86B | 28.14%1.86B |
| Noncontrolling interests | -87.08%30.55M | -56.46%126.24M | -13.39%218.21M | -5.53%236.4M | -5.53%236.4M | --253.6M | 16.37%289.96M | --251.96M | 14.75%250.24M | 14.75%250.24M |
| Total equity | -211.52%-1.52B | -110.92%-226M | -47.13%1.09B | -35.60%1.36B | -35.60%1.36B | --1.76B | 12.11%2.07B | --2.06B | 26.39%2.11B | 26.39%2.11B |
| Currency Unit | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL |
| Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |