| Nome da Conta | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 |
|---|---|---|---|---|---|---|---|
| 3.01 Receita Bruta | 1589.55 | 1264.18 | 1538.04 | 971.08 | 506.08 | 641.8 | 107.02 |
| 3.01 Receita Bruta YoY% | 0.26 | -0.18 | 0.58 | 0.92 | -0.21 | 5.0 | nan |
| 3.02 Custo das Mercadorias Vendidas | -638.54 | -629.73 | -521.62 | -614.24 | -284.88 | -366.99 | -72.02 |
| 3.02 Custo das Mercadorias Vendidas % Receita | -0.4 | -0.5 | -0.34 | -0.63 | -0.56 | -0.57 | -0.67 |
| 3.03 Lucro Bruto | 951.0 | 634.45 | 1016.43 | 356.84 | 221.21 | 274.81 | 35.01 |
| 3.03 Lucro Bruto YoY% | 0.5 | -0.38 | 1.85 | 0.61 | -0.2 | 6.85 | nan |
| 3.03 Lucro Bruto Margem % | 0.6 | 0.5 | 0.66 | 0.37 | 0.44 | 0.43 | 0.33 |
| 3.04.01 Despesas com Vendas | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.04.01 Despesas com Vendas % Receita | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.04.02 Despesas Gerais e Administrativas | -72.47 | -56.56 | -28.97 | -6.85 | -3.08 | -2.27 | -1.14 |
| 3.04.02 Despesas Gerais e Administrativas % Receita | -0.05 | -0.04 | -0.02 | -0.01 | -0.01 | -0.0 | -0.01 |
| 3.04.03 Perdas pela nao recuperabilidade de ativos | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.04.03 Perdas pela nao recuperabilidade de ativos % Receita | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.04.04 Outras Receitas Operacionais | 0.17 | 0.16 | 2.42 | 2.63 | 0.0 | 0.0 | 0.0 |
| 3.04.04 Outras Receitas Operacionais % Receita | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.04.05 Outras Despesas Operacionais | -0.57 | -5.91 | -2.24 | -0.01 | -2.48 | 0.0 | 0.0 |
| 3.04.05 Outras Despesas Operacionais % Receita | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | 0.0 | 0.0 |
| 3.04.06 Equivalência Patrimonial | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.04.06 Equivalência Patrimonial % Receita | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.05 EBIT | 878.14 | 572.15 | 987.63 | 352.61 | 215.65 | 272.54 | 33.86 |
| 3.05 EBIT YoY% | 0.53 | -0.42 | 1.8 | 0.64 | -0.21 | 7.05 | nan |
| 3.05 EBIT Margem % | 0.55 | 0.45 | 0.64 | 0.36 | 0.43 | 0.42 | 0.32 |
| 3.06.01 Receitas Financeiras | 71.18 | 51.95 | 31.15 | 4.97 | 2.37 | 6.35 | 0.12 |
| 3.06.02 Despesas Financeiras | -426.99 | -519.39 | -381.58 | -96.86 | -21.13 | -19.92 | -1.76 |
| 3.06 Resultado Financeiro Líquido | -355.81 | -467.44 | -350.42 | -91.9 | -18.76 | -13.58 | -1.64 |
| 3.07 EBT | 522.32 | 104.71 | 637.21 | 260.71 | 196.89 | 258.96 | 32.22 |
| 3.08 Imposto de Renda | -183.49 | -65.11 | -242.0 | -79.49 | -21.36 | 0.43 | -11.62 |
| 3.08 Imposto de Renda % EBT | -0.35 | -0.62 | -0.38 | -0.3 | -0.11 | 0.0 | -0.36 |
| 3.09 Lucro Líquido | 338.83 | 39.59 | 395.21 | 181.22 | 175.53 | 259.39 | 20.6 |
| 3.09 Lucro Líquido Margem % | 0.21 | 0.03 | 0.26 | 0.19 | 0.35 | 0.4 | 0.19 |
| 3.09 Lucro Líquido YoY% | 7.56 | -0.9 | 1.18 | 0.03 | -0.32 | 11.59 | nan |
| Nome da Conta | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 |
|---|---|---|---|---|---|---|---|
| Contas a receber | 97.51 | 91.53 | 74.36 | 9.04 | 10.29 | 0.0 | 0.0 |
| # dias Contas a receber | 22.39 | 26.43 | 17.65 | 3.4 | 7.42 | 0.0 | 0.0 |
| Estoques | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| # dias Estoques | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tributos a Recuperar | 43.07 | 48.27 | 71.95 | 25.32 | 4.68 | 2.23 | 10.72 |
| # dias Tributos a Recuperar | 9.89 | 13.94 | 17.08 | 9.52 | 3.38 | 1.27 | 36.56 |
| Outros ativos correntes | 894.22 | 745.79 | 827.27 | 155.85 | 96.38 | 0.05 | 0.04 |
| # dias Outros ativos correntes | 205.34 | 215.33 | 196.32 | 58.58 | 69.52 | 0.03 | 0.14 |
| Fornecedores | 120.72 | 125.66 | 94.38 | 57.79 | 35.8 | 28.0 | 54.58 |
| # dias Fornecedores | 69.0 | 72.83 | 66.04 | 34.34 | 45.87 | 27.85 | 276.62 |
| Obrigacoes fiscais | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| # dias Obrigacoes fiscais | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Outros passivos correntes | 204.48 | 144.98 | 271.95 | 136.69 | 25.32 | 7.64 | 5.12 |
| # dias Outros passivos correntes | 46.95 | 41.86 | 64.54 | 51.38 | 18.26 | 4.35 | 17.45 |
| Capital de Giro | -23.2 | -34.13 | -20.02 | -48.75 | -25.52 | -28.0 | -54.58 |
| Variacao Capital de Giro | 10.93 | -14.12 | 28.73 | -23.23 | 2.48 | 26.58 | nan |
| Capital de Giro % Receita Bruta | -0.01 | -0.03 | -0.01 | -0.05 | -0.05 | -0.04 | -0.51 |
| # dias Capital de Giro | -5.33 | -9.86 | -4.75 | -18.32 | -18.4 | -15.92 | -186.14 |
| Nome da Conta | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 |
|---|---|---|---|---|---|---|---|
| Imobilizado no Inicio do Periodo | 11.91 | 8.52 | 1.74 | 0.25 | 0.14 | 0.16 | nan |
| CAPEX | 412.14 | 926.54 | 1316.24 | 697.84 | 411.79 | 170.41 | 267.04 |
| CAPEX % Lucro Bruto | 0.43 | 1.46 | 1.29 | 1.96 | 1.86 | 0.62 | 7.63 |
| Depreciacao | -1.8 | -0.97 | -0.31 | -0.15 | -0.04 | -0.03 | -0.0 |
| Depreciacao % Imobilizado | 0.31 | 0.13 | 0.18 | 0.71 | 0.43 | 0.36 | nan |
| Imobilizado no Fim do Periodo | 422.25 | 934.09 | 1317.68 | 697.94 | 411.89 | 170.54 | nan |
| Nome da Conta | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 |
|---|---|---|---|---|---|---|---|
| 1 Total do Ativo | 10451.63 | 9447.73 | 8432.3 | 2925.56 | 1701.9 | 1027.14 | 566.85 |
| 1.01 Ativo Circulante | 1686.44 | 1563.38 | 1151.35 | 351.37 | 259.75 | 27.94 | 258.65 |
| 1.01.01 Caixas e Equivalentes de Caixa | 91.49 | 69.84 | 165.64 | 161.03 | 0.63 | 23.07 | 0.12 |
| 1.01.02 Aplicacoes Financeiras | 560.14 | 607.95 | 12.12 | 0.13 | 147.76 | 2.6 | 247.77 |
| 1.01.03 Contas a Receber | 97.51 | 91.53 | 74.36 | 9.04 | 10.29 | 0.0 | 0.0 |
| 1.01.04 Estoques | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.01.05 Ativos Biologicos | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.01.06 Tributos a Recuperar | 43.07 | 48.27 | 71.95 | 25.32 | 4.68 | 2.23 | 10.72 |
| 1.01.07 Despesas Antecipadas | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.01.08 Outros ativos correntes | 894.22 | 745.79 | 827.27 | 155.85 | 96.38 | 0.05 | 0.04 |
| 1.02 Ativo Não Circulante | 8765.19 | 7884.35 | 7280.95 | 2574.19 | 1442.16 | 999.2 | 308.2 |
| 1.02.01 Contas a Receber | 8754.4 | 7872.44 | 7272.43 | 2572.45 | 1441.9 | 999.07 | 308.04 |
| 1.02.02 Investimentos | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.02.03 Imobilizado | 5.68 | 5.8 | 7.73 | 1.72 | 0.22 | 0.08 | 0.09 |
| 1.02.04 Intangível | 5.11 | 6.11 | 0.79 | 0.02 | 0.04 | 0.05 | 0.07 |
| Nome da Conta | Dec. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 |
|---|---|---|---|---|---|---|---|
| 2.01 Passivo Circulante | 1357.64 | 816.62 | 1202.8 | 203.97 | 61.87 | 48.28 | 59.79 |
| 2.01.01 Obrigacoes sociais e trabalhistas | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2.01.02 Fornecedores | 120.72 | 125.66 | 94.38 | 57.79 | 35.8 | 28.0 | 54.58 |
| 2.01.03 Obrigacoes fiscais | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2.01.04 Empréstimos e Financiamentos | 1032.45 | 545.97 | 836.47 | 9.49 | 0.75 | 12.64 | 0.09 |
| 2.01.05 Outros | 204.48 | 144.98 | 271.95 | 136.69 | 25.32 | 7.64 | 5.12 |
| 2.01.06 Provisoes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2.01.07 Passivos sobre Ativos Não-Correntes a Venda e Descontinuados | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2.02 Passivo Não Circulante | 4932.62 | 5749.82 | 5663.12 | 2034.37 | 1116.16 | 634.26 | 308.52 |
| 2.02.01 Empréstimos e Financiamentos | 3150.43 | 4195.98 | 3628.37 | 1400.18 | 847.75 | 420.59 | 250.49 |
| 2.02.02 Outras Obrigacoes | 1122.84 | 1112.71 | 1611.57 | 634.19 | 268.42 | 213.67 | 58.04 |
| 2.02.03 Tributos Diferidos | 659.36 | 441.14 | 423.18 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2.02.04 Provisoes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 2.03 Patrimônio Líquido | 4161.36 | 2881.29 | 1566.38 | 687.22 | 523.87 | 344.6 | 198.54 |