AGI Inc (AGBK) Cash Flow Statement
Where AGBK’s cash came from and went, 2025
December 31, 2025 · Brazilian reais- Cash from operations
- −R$409.6M −184.1% vs 2024
- Capital expenditures
- R$162.4M 1.5% of revenue
- Free cash flow
- −R$572.0M −5.3% margin
- Returned to shareholders
- —
- Change in cash
- −R$552.1M cash at year-end R$853.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
AGBK operating cash flow, capex and free cash flow
AGBK cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | R$610.2M2022 | −R$409.6M2025 | — | |
| Capital expenditures | R$98.8M2022 | R$162.4M2025 | +18.0%/yr | |
| Free cash flow | R$511.4M2022 | −R$572.0M2025 | — | |
| Free cash flow margin | 15.4%2022 | −5.3%2025 | −20.7 pts | |
| Operating cash flow / net income | 3.532022 | −0.392025 | −3.93 | |
| Dividends paid | R$02022 | R$02025 | — | |
| Capex / revenue | 3.0%2022 | 1.5%2025 | −1.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
AGBK cash flow by activity
AGBK net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
AGBK cash flow statement in Brazilian reais
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | R$1.05B | R$794.4M | R$426.1M | R$172.7M |
| Depreciation & amortization | R$201.9M | R$164.8M | R$134.9M | R$119.8M |
| Change in working capital | −R$61.3M | R$491.4M | R$67.0M | R$780.0M |
| Other non-cash items | −R$1.60B | −R$963.6M | −R$661.2M | −R$462.3M |
| Cash from operating activities | −R$409.6M | R$487.0M | −R$33.3M | R$610.2M |
| Investing activities | ||||
| Capital expenditures | −R$162.4M | −R$107.8M | −R$80.3M | −R$98.8M |
| Acquisitions & other investing | R$0 | R$0 | R$2.3M | R$0 |
| Cash from investing activities | −R$162.4M | −R$107.8M | −R$78.0M | −R$98.8M |
| Financing activities | ||||
| Dividends paid | R$0 | −R$179.8M | R$0 | R$0 |
| Net borrowing (repayment) | R$19.9M | R$361.9M | −R$69.8M | −R$73.9M |
| Shares issued | R$0 | R$0 | R$0 | R$0 |
| Other financing | R$0 | R$390.7M | R$0 | R$0 |
| Cash from financing activities | R$19.9M | R$572.8M | −R$69.8M | −R$73.9M |
| Summary | ||||
| Net change in cash | −R$552.1M | R$952.0M | −R$181.1M | R$437.5M |
| Cash at end of period | R$853.3M | R$1.41B | R$453.4M | R$634.5M |
| Free cash flow | −R$572.0M | R$379.2M | −R$113.7M | R$511.4M |
| Free cash flow margin | −5.3% | 5.2% | −2.3% | 15.4% |
| Capex / revenue | 1.5% | 1.5% | 1.6% | 3.0% |
| Operating cash flow / net income | −0.39 | 0.61 | −0.08 | 3.53 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | R$200.3M | R$186.5M | R$214.9M | R$211.3M | R$262.7M | R$350.0M | R$197.2M |
| Depreciation & amortization | R$57.8M | R$53.7M | R$55.2M | R$51.3M | R$48.5M | R$46.9M | R$44.5M |
| Change in working capital | −R$2.28B | −R$455.0M | R$458.0M | R$1.75B | −R$1.37B | −R$898.9M | R$317.4M |
| Other non-cash items | R$456.0M | R$244.1M | −R$626.6M | −R$1.58B | R$148.8M | R$464.3M | −R$308.1M |
| Cash from operating activities | −R$1.56B | R$29.3M | R$101.5M | R$438.3M | −R$911.8M | −R$37.7M | R$250.9M |
| Investing activities | |||||||
| Capital expenditures | −R$57.6M | −R$89.7M | −R$39.2M | −R$43.7M | −R$28.3M | −R$51.2M | −R$28.2M |
| Acquisitions & other investing | R$0 | R$0 | R$0 | R$0 | — | — | R$0 |
| Cash from investing activities | −R$57.6M | −R$89.7M | −R$39.2M | −R$43.7M | — | — | −R$28.2M |
| Financing activities | |||||||
| Dividends paid | R$0 | R$0 | −R$151.5M | −R$47.6M | −R$2.9M | −R$101.0M | −R$25.5M |
| Share repurchases & issuance (net) | R$0 | −R$11.1M | — | — | R$0 | R$0 | — |
| Net borrowing (repayment) | R$700.0M | R$95.9M | −R$130.8M | R$38.0M | R$179.2M | −R$66.5M | R$417.5M |
| Shares issued | R$0 | R$1.24B | R$0 | R$0 | R$0 | R$0 | R$0 |
| Other financing | −R$55.6M | −R$89.7M | R$303.0M | R$13.9M | −R$13.9M | R$0 | R$390.7M |
| Cash from financing activities | R$644.4M | R$1.23B | R$20.7M | R$4.4M | R$162.4M | −R$167.6M | R$782.6M |
| Summary | |||||||
| Net change in cash | −R$974.3M | R$1.17B | R$82.9M | R$399.0M | −R$777.6M | −R$256.4M | R$1.01B |
| Cash at end of period | R$1.05B | R$2.03B | R$853.3M | R$770.3M | R$371.4M | R$1.15B | R$1.41B |
| Free cash flow | −R$1.62B | −R$60.4M | R$62.3M | R$394.6M | −R$940.0M | −R$88.9M | R$222.8M |
| Free cash flow margin | −51.0% | −2.0% | 2.1% | 14.1% | −68.2% | −6.0% | 10.5% |
| Capex / revenue | 1.8% | 3.0% | 1.3% | 1.6% | 2.1% | 3.5% | 1.3% |
| Operating cash flow / net income | −7.79 | 0.16 | 0.47 | 2.07 | −3.47 | −0.11 | 1.27 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in Brazilian reais as reported; data from EODHD.
AGBK cash generation
In fiscal 2025 (ended December 31, 2025), AGI generated -R$409.6 million of cash from operations (down 184.1%) and spent R$162.4 million on capital expenditures, leaving free cash flow of -R$572.0 million, −5.3% of revenue. Cash and equivalents fell by R$552.1 million over the year.
Related: AGBK income statement, AGBK balance sheet. See the AGBK stock overview for the latest quote and news.
AGBK cash flow FAQ
What is AGI's free cash flow?
AGI's free cash flow was -R$572.0 million in fiscal 2025: -R$409.6 million of operating cash flow minus R$162.4 million of capital expenditures It was R$379.2 million a year earlier..
How much cash does AGI generate from operations?
AGI generated -R$409.6 million of cash from operating activities in fiscal 2025, −0.39 times its net income of R$1.0 billion.
How much does AGI spend on capital expenditures?
AGI spent R$162.4 million on capital expenditures in fiscal 2025, 1.5% of revenue, compared with R$107.8 million the year before.