| Schedule of Selected P&L, Liabilities and Assets Information by Segment |
The selected
P&L and assets information by segment, which were measured in accordance with the same accounting practices used in the preparation
of the financial statements, are as follows:
| |
2025 |
| | |
| | |
| | |
Agricultural activity | | |
| | |
| | |
| |
| | |
Total | | |
Real estate | | |
Grains | | |
Cotton | | |
Sugarcane | | |
Cattle
raising | | |
Others (a) | | |
Corporate | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Net revenue | |
| 877,443 | | |
| 9,325 | | |
| 431,978 | | |
| 87,890 | | |
| 322,189 | | |
| 25,470 | | |
| 591 | | |
| - | |
| Gain from sale of farm | |
| 180,086 | | |
| 180,086 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Changes in fair value of biological assets | |
| 122,671 | | |
| - | | |
| 71,798 | | |
| (5,421 | ) | |
| 41,812 | | |
| 17,728 | | |
| (3,246 | ) | |
| - | |
| Reversal of provision for agricultural products after harvest | |
| (8,069 | ) | |
| - | | |
| (5,732 | ) | |
| (2,174 | ) | |
| - | | |
| - | | |
| (163 | ) | |
| - | |
| Cost of sales | |
| (833,910 | ) | |
| (2,151 | ) | |
| (422,135 | ) | |
| (82,544 | ) | |
| (284,684 | ) | |
| (23,805 | ) | |
| (18,591 | ) | |
| - | |
| Gross income | |
| 338,221 | | |
| 187,260 | | |
| 75,909 | | |
| (2,249 | ) | |
| 79,317 | | |
| 19,393 | | |
| (21,409 | ) | |
| - | |
| Operating income (expenses) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Selling expenses | |
| (59,511 | ) | |
| (6,927 | ) | |
| (38,722 | ) | |
| (13,369 | ) | |
| (27 | ) | |
| (466 | ) | |
| - | | |
| - | |
| General and administrative expenses | |
| (67,488 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (67,488 | ) |
| Other operating income | |
| (4,753 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (4,753 | ) |
| Equity in results of associates | |
| (1,424 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,424 | ) |
| Operating income (loss) | |
| 205,045 | | |
| 180,333 | | |
| 37,187 | | |
| (15,618 | ) | |
| 79,290 | | |
| 18,927 | | |
| (21,409 | ) | |
| (73,665 | ) |
| Financial income | |
| 337,510 | | |
| 154,412 | | |
| 64,522 | | |
| 8,559 | | |
| 6,021 | | |
| 947 | | |
| - | | |
| 103,049 | |
| Financial expenses | |
| (417,906 | ) | |
| (190,499 | ) | |
| (33,249 | ) | |
| (2,007 | ) | |
| (17,857 | ) | |
| (2,018 | ) | |
| - | | |
| (172,276 | ) |
| Net income (loss) before taxes | |
| 124,649 | | |
| 144,246 | | |
| 68,460 | | |
| (9,066 | ) | |
| 67,454 | | |
| 17,856 | | |
| (21,409 | ) | |
| (142,892 | ) |
| Income and social contribution taxes | |
| 13,371 | | |
| (13,326 | ) | |
| (23,276 | ) | |
| 3,082 | | |
| (22,934 | ) | |
| (6,071 | ) | |
| 7,279 | | |
| 68,617 | |
| Net income (loss) for the year | |
| 138,020 | | |
| 130,920 | | |
| 45,184 | | |
| (5,984 | ) | |
| 44,520 | | |
| 11,785 | | |
| (14,130 | ) | |
| (74,275 | ) |
| Total assets | |
| 3,834,877 | | |
| 2,375,913 | | |
| 437,265 | | |
| 129,965 | | |
| 255,144 | | |
| 68,279 | | |
| 80,913 | | |
| 487,398 | |
| Total liabilities | |
| 1,657,148 | | |
| 450,229 | | |
| 327,525 | | |
| (152 | ) | |
| 6,101 | | |
| - | | |
| - | | |
| 873,445 | |
| (a) | Amount mostly related to the allocation of labor and other
costs in the farm support area and costs with waste disposal and other products (millet, sorghum). |
| | |
2024 | |
| | |
| | |
| | |
Agricultural activity | | |
| | |
| | |
| |
| | |
Total | | |
Real estate | | |
Grains | | |
Cotton | | |
Sugarcane | | |
Cattle raising | | |
Other | | |
Corporate | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Net revenue | |
| 771,126 | | |
| 14,284 | | |
| 410,788 | | |
| 77,971 | | |
| 236,393 | | |
| 29,599 | | |
| 2,091 | | |
| - | |
| Gain from sale of farm | |
| 248,375 | | |
| 248,375 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Gain (loss) on fair value of biological assets and agricultural products | |
| 40,499 | | |
| - | | |
| 27,213 | | |
| 4,798 | | |
| 21,996 | | |
| (6,704 | ) | |
| (6,804 | ) | |
| - | |
| Reversal of provision for agricultural products after harvest | |
| (1,091 | ) | |
| - | | |
| (552 | ) | |
| (393 | ) | |
| - | | |
| - | | |
| (146 | ) | |
| - | |
| Cost of sales | |
| (747,019 | ) | |
| (2,107 | ) | |
| (401,745 | ) | |
| (73,519 | ) | |
| (212,925 | ) | |
| (30,026 | ) | |
| (26,697 | ) | |
| - | |
| Gross income | |
| 311,890 | | |
| 260,552 | | |
| 35,704 | | |
| 8,857 | | |
| 45,464 | | |
| (7,131 | ) | |
| (31,556 | ) | |
| - | |
| Operating income (expenses) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Selling expenses | |
| (55,064 | ) | |
| - | | |
| (38,741 | ) | |
| (9,494 | ) | |
| (144 | ) | |
| (428 | ) | |
| (6,257 | ) | |
| - | |
| General and administrative expenses | |
| (65,534 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (65,534 | ) |
| Other operating income | |
| (5,427 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (5,427 | ) |
| Equity pickup | |
| (58 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (58 | ) |
| Operating income (loss) | |
| 185,807 | | |
| 260,552 | | |
| (3,037 | ) | |
| (637 | ) | |
| 45,320 | | |
| (7,559 | ) | |
| (37,813 | ) | |
| (71,019 | ) |
| Financial income | |
| 312,916 | | |
| 152,042 | | |
| 84,695 | | |
| 6,215 | | |
| 4,071 | | |
| 801 | | |
| - | | |
| 65,092 | |
| Financial expenses | |
| (307,208 | ) | |
| (107,051 | ) | |
| (30,841 | ) | |
| (4,458 | ) | |
| (6,931 | ) | |
| (808 | ) | |
| - | | |
| (157,119 | ) |
| Net income (loss) before taxes | |
| 191,515 | | |
| 305,543 | | |
| 50,817 | | |
| 1,120 | | |
| 42,460 | | |
| (7,566 | ) | |
| (37,813 | ) | |
| (163,046 | ) |
| Income and social contribution taxes | |
| 35,352 | | |
| (19,247 | ) | |
| (17,278 | ) | |
| (381 | ) | |
| (14,436 | ) | |
| 2,572 | | |
| 12,857 | | |
| 71,265 | |
| Net income (loss) for the year | |
| 226,867 | | |
| 286,296 | | |
| 33,539 | | |
| 739 | | |
| 28,024 | | |
| (4,994 | ) | |
| (24,956 | ) | |
| (91,781 | ) |
| Total assets | |
| 3,605,082 | | |
| 2,352,537 | | |
| 347,363 | | |
| 94,603 | | |
| 252,622 | | |
| 44,392 | | |
| 57,436 | | |
| 456,129 | |
| Total liabilities | |
| 1,425,403 | | |
| 394,973 | | |
| 169,670 | | |
| 9,400 | | |
| 26,080 | | |
| - | | |
| - | | |
| 825,280 | |
| | |
2023 | |
| | |
| | |
| | |
Agricultural activity | | |
| | |
| | |
| |
| | |
Total | | |
Real estate | | |
Grains | | |
Cotton | | |
Sugarcane | | |
Cattle raising | | |
Other | | |
Corporate | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net revenue | |
| 903,372 | | |
| 14,893 | | |
| 579,018 | | |
| 38,195 | | |
| 244,830 | | |
| 24,807 | | |
| 1,629 | | |
| - | |
| Gain from sale of farm | |
| 346,065 | | |
| 346,065 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Gain (loss) on fair value of biological assets and agricultural products | |
| 78,238 | | |
| - | | |
| 111,304 | | |
| (3,631 | ) | |
| (6,903 | ) | |
| (13,824 | ) | |
| (8,708 | ) | |
| - | |
| Reversal of provision for agricultural products after harvest | |
| (47,708 | ) | |
| - | | |
| (47,168 | ) | |
| (509 | ) | |
| - | | |
| - | | |
| (31 | ) | |
| - | |
| Cost of sales | |
| (886,225 | ) | |
| (6,190 | ) | |
| (556,554 | ) | |
| (34,565 | ) | |
| (242,165 | ) | |
| (25,536 | ) | |
| (21,215 | ) | |
| - | |
| Gross income | |
| 393,742 | | |
| 354,768 | | |
| 86,600 | | |
| (510 | ) | |
| (4,238 | ) | |
| (14,553 | ) | |
| (28,325 | ) | |
| - | |
| Operating income (expenses) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Selling expenses | |
| (41,008 | ) | |
| (2,190 | ) | |
| (33,633 | ) | |
| (3,394 | ) | |
| (1,068 | ) | |
| (553 | ) | |
| (170 | ) | |
| - | |
| General and administrative expenses | |
| (65,792 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (65,792 | ) |
| Other operating income | |
| (11,049 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (11,049 | ) |
| Equity pickup | |
| (70 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (70 | ) |
| Operating income (loss) | |
| 275,823 | | |
| 352,578 | | |
| 52,967 | | |
| (3,904 | ) | |
| (5,306 | ) | |
| (15,106 | ) | |
| (28,495 | ) | |
| (76,911 | ) |
| Financial income | |
| 330,491 | | |
| 67,985 | | |
| 54,009 | | |
| 759 | | |
| 9,690 | | |
| 2,470 | | |
| - | | |
| 195,578 | |
| Financial expenses | |
| (324,605 | ) | |
| (116,861 | ) | |
| (46,777 | ) | |
| (1,440 | ) | |
| (158 | ) | |
| (642 | ) | |
| - | | |
| (158,727 | ) |
| Net income (loss) before taxes | |
| 281,709 | | |
| 303,702 | | |
| (60,199 | ) | |
| (4,585 | ) | |
| 4,226 | | |
| (13,278 | ) | |
| (28,495 | ) | |
| (40,060 | ) |
| Income and social contribution taxes | |
| (13,173 | ) | |
| (5,912 | ) | |
| (20,468 | ) | |
| 1,559 | | |
| (1,437 | ) | |
| 4,515 | | |
| 9,689 | | |
| (1,119 | ) |
| Net income (loss) for the year | |
| 268,536 | | |
| 297,790 | | |
| 39,731 | | |
| (3,026 | ) | |
| 2,789 | | |
| (8,763 | ) | |
| (18,806 | ) | |
| (41,179 | ) |
| Total assets | |
| 3,508,075 | | |
| 1,418,129 | | |
| 259,859 | | |
| 34,347 | | |
| 97,393 | | |
| 54,271 | | |
| 106,479 | | |
| 1,537,597 | |
| Total liabilities | |
| 1,310,933 | | |
| 473,999 | | |
| 86,120 | | |
| 8 | | |
| 555,081 | | |
| - | | |
| - | | |
| 195,725 | |
|