| Schedule of Roll forward of Lease Liabilities |
Leases | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Description | | Average remaining term | | Weighted average rate p.a | | December 31, 2024 | | Additions | | Modifications | | Payments | | Interest incurred | | Transfers (a) | | Write-offs | | Foreign currency exchange | | GUC | | December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | Lease without purchase option: | | | | | | | | | | | | | | | | | | | | | | | | | Aircraft, engines and simulators | | 8.1 | | 18.6% | | 16,357,918 | | | 1,586,734 | | | 13,279 | | | (3,552,045) | | | 2,351,625 | | | (155,586) | | | (219,708) | | | (1,880,957) | | | (2,896,289) | | | 11,604,971 | | | Others | | 5.5 | | 16.9% | | 269,886 | | | 15,922 | | | 20,362 | | | (96,931) | | | 28,151 | | | — | | | (969) | | | (16,748) | | | — | | | 219,673 | | | Lease with purchase option: | | | | | | | | | | | | | | | | | | | | | | | | | | Aircraft, engines and simulators | | 4.9 | | 16.1% | | 710,894 | | | 122,902 | | | 39,690 | | | (141,311) | | | 83,182 | | | — | | | — | | | (107,795) | | | — | | | 707,562 | | | Total | | | | | | 17,338,698 | | | 1,725,558 | | | 73,331 | | | (3,790,287) | | | 2,462,958 | | | (155,586) | | | (220,677) | | | (2,005,500) | | | (2,896,289) | | | 12,532,206 | | | | | | | | | | | | | | | | | | | | | | | | | | | | Current | | | | | | 4,928,197 | | | | | | | | | | | | | | | | | | | 3,353,501 | | | Non-current | | | | | | 12,410,501 | | | | | | | | | | | | | | | | | | | 9,178,705 | |
(a)Transfer balances are “Accounts payable”. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Description | | Average remaining term | | Weighted average rate p.a. | | December 31, 2023 | | Additions | | Modifications | | Payments | | Interest incurred | | Transfers (a) | | Write-offs | | Foreign currency exchange | | December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | Lease without purchase option: | | | | | | | | | | | | | | | | | | | | | | | | Aircraft, engines and simulators | | 8.0 | | 16.2 % | | 11,567,882 | | | 2,605,615 | | | 237,065 | | | (2,955,177) | | | 1,890,622 | | | (226,490) | | | (17,942) | | | 3,256,343 | | | 16,357,918 | | | Others | | 4.8 | | 11.5 % | | 237,254 | | | 64,138 | | | 2,544 | | | (83,264) | | | 24,350 | | | — | | | (12,916) | | | 37,780 | | | 269,886 | | | Lease with purchase option: | | | | | | | | | | | | | | | | | | | | | | | | Aircraft, engines and simulators | | 4.0 | | 14.5 % | | 650,691 | | | — | | | (8,150) | | | (188,206) | | | 89,187 | | | — | | | — | | | 167,372 | | | 710,894 | | | Total | | | | | | 12,455,827 | | | 2,669,753 | | | 231,459 | | | (3,226,647) | | | 2,004,159 | | | (226,490) | | | (30,858) | | | 3,461,495 | | | 17,338,698 | | | | | | | | | | | | | | | | | | | | | | | | | | Current | | | | | | 3,349,056 | | | | | | | | | | | | | | | | | 4,928,197 | | | Non-current | | | | | | 9,106,771 | | | | | | | | | | | | | | | | | 12,410,501 | |
(a)The balances of the transfers are between classifications of “Leases”. 19.5Leases – Notes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Description | | Average remaining term | | Weighted average rate p.a. | | December 31, 2024 | | Modifications | | Payments | | Interest incurred | | GUC | | Foreign currency exchange | | December 31, 2025 | | | | | | | | | | | | | | | | | | | | | Financing with lessors – Notes | | 6.5 | | 17.1 % | | 1,356,984 | | | (32,031) | | | (550,674) | | | 143,601 | | | (601,240) | | | (137,783) | | | 178,857 | | | Total | | | | | | 1,356,984 | | | (32,031) | | | (550,674) | | | 143,601 | | | (601,240) | | | (137,783) | | | 178,857 | | | | | | | | | | | | | | | | | | | | | | Current | | | | | | 144,706 | | | | | | | | | | | | | — | | | Non-current | | | | | | 1,212,278 | | | | | | | | | | | | | 178,857 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Description | | Average remaining term | | Weighted average rate p.a. | | December 31, 2023 | | | | Payment | | Interest incurred | | | | Foreign currency exchange | | December 31, 2024 | | | | | | | | | | | | | | | | | | | | Financing with lessors – Notes | | 5.5 | | 14.8% | | 1,030,845 | | | | | (123,703) | | | 161,996 | | | | | 287,846 | | | 1,356,984 | | Total | | | | | | 1,030,845 | | | | | (123,703) | | | 161,996 | | | | | 287,846 | | | 1,356,984 | | | | | | | | | | | | | | | | | | | | | | Current | | | | | | 121,948 | | | | | | | | | | | | | 144,706 | | | Non-current | | | | | | 908,897 | | | | | | | | | | | | | 1,212,278 | |
19.6Leases – Convertible to equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Description | | Average remaining term | | Weighted average rate p.a. | | December 31, 2024 | | Modifications | | Payments | | Interest incurred | | Foreign currency exchange | | December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Financing with lessors – Convertible to equity | | 0.0 | | — % | | 2,683,165 | | | (2,172,452) | | | (379,377) | | | 69,354 | | | (200,690) | | | — | | | | | | | | | | | | Total | | | | | | 2,683,165 | | | (2,172,452) | | | (379,377) | | | 69,354 | | | (200,690) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Current | | | | | | 1,241,318 | | | | | | | | | | | — | | | | | | | | | | | | | Non-current | | | | | | 1,441,847 | | | | | | | | | | | — | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Description | | Average remaining term | | Weighted average rate p.a. | | December 31, 2023 | | Payments | | Interest incurred | | Transfers (a) | | Foreign currency exchange | | December 31, 2024 | | | | | | | | | | | | | | | | | | Financing with lessors – Convertible to equity | | 2.6 | | 14.4 % | | 1,659,739 | | | (61,245) | | | 294,359 | | | 226,490 | | | 563,822 | | | 2,683,165 | | Total | | | | | | 1,659,739 | | | (61,245) | | | 294,359 | | | 226,490 | | | 563,822 | | | 2,683,165 | | | | | | | | | | | | | | | | | | | | Current | | | | | | 216,388 | | | | | | | | | | | 1,241,318 | | | Non-current | | | | | | 1,443,351 | | | | | | | | | | | 1,441,847 | |
(a)Transfer balances are between the “Leases” classifications.
|
| Schedule of Lease Amortization |
Schedule of amortization of leases | | | | | | | | | | | | | | | | | December 31, | | Description | | 2025 | | 2024 | | | | | | | 2025 | | — | | | 5,219,787 | | | 2026 | | 3,601,304 | | | 3,935,627 | | | 2027 | | 2,971,572 | | | 3,473,086 | | | 2028 | | 2,767,084 | | | 3,095,203 | | | 2029 | | 2,562,476 | | | 2,797,924 | | | After 2029 | | 10,781,388 | | | 10,562,642 | | | Minimum lease payments | | 22,683,824 | | | 29,084,269 | | | | | | | | Financial charges | | (10,151,618) | | | (11,745,571) | | | | | | | | Present value of minimum lease payments | | 12,532,206 | | | 17,338,698 | | | | | | | | Current | | 3,353,501 | | | 4,928,197 | | | Non-current | | 9,178,705 | | | 12,410,501 | |
19.8Schedule of amortization of leases – Notes | | | | | | | | | | | | | | | | Description | | December 31, 2025 | | December 31, 2024 | | | | | | | 2025 | | — | | | 155,502 | | | 2026 | | — | | | 132,873 | | | 2027 | | — | | | 132,873 | | | 2028 | | — | | | 132,873 | | | 2029 | | — | | | 132,873 | | | After 2029 | | 498,718 | | | 1,838,076 | | | Minimum lease payments | | 498,718 | | | 2,525,070 | | | | | | | | Financial charges | | (319,861) | | | (1,168,086) | | | | | | | | Present value of minimum lease payments | | 178,857 | | | 1,356,984 | | | | | | | | Current | | — | | | 144,706 | | | Non-current | | 178,857 | | | 1,212,278 | |
19.9Schedule of amortization of leases – Convertible to equity | | | | | | | | | | | | | | | | Description | | December 31, 2025 | | December 31, 2024 | | | | | | | 2025 | | — | | | 1,292,650 | | | 2026 | | — | | | 1,058,962 | | | 2027 | | — | | | 757,234 | | | Minimum lease payments | | — | | | 3,108,846 | | | | | | | | Financial charges | | — | | | (425,681) | | | | | | | | Present value of minimum lease payments | | — | | | 2,683,165 | | | | | | | | Current | | — | | | 1,241,318 | | | Non-current | | — | | | 1,441,847 | |
|