CI&T Inc (CINT)
Every figure this model derived for CINT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 14,765,000 | PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets |
2025-12-31 |
| cash | 47,864,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 196,131,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 146,918,000 | CurrentLiabilities |
2025-12-31 |
| equity | 308,937,000 | Equity |
2025-12-31 |
| interest expense | 26,128,000 | FinanceCosts |
2025-12-31 |
| ocf | 60,560,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 489,650,000 | Revenue |
2025-12-31 |
| sbc | 4,971,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up CINT on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 18.26 |
| current ratio | 1.37 |
| current ratio reported | 1.33 |
| deferred revenue growth | -40.57 |
| dilution pct | -2.66 |
| ebit cagr | 7.33 |
| ebit yoy | 17.98 |
| ev ebit | 2.39 |
| ev owner earnings | 3.84 |
| ev sales | 0.32 |
| fcf margin | 9.35 |
| growth cv | 1.08 |
| interest cover | 2.51 |
| net debt ebitda | 0.98 |
| operating margin | 13.39 |
| owner earnings margin | 8.34 |
| revenue growth | 11.55 |
| revenue growth per share | 14.6 |
| roic | 13.22 |
| rule of 40 | 24.94 |
| sbc pct revenue | 1.02 |
Everything else this filing tags
374 more elements from CINT's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 2,716,891,000 | 2023-12-31 | 6 | BRL |
EquityAndLiabilities | 2,716,891,000 | 2023-12-31 | 6 | BRL |
RevenueOfCombinedEntity | 2,384,367,000 | 2022-12-31 | 1 | BRL |
ExpenseByNature | 1,947,990,000 | 2023-12-31 | 9 | BRL |
NoncurrentAssets | 1,804,755,000 | 2023-12-31 | 6 | BRL |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 1,786,471,000 | 2023-12-31 | 8 | BRL |
Liabilities | 1,694,985,000 | 2022-12-31 | 1 | BRL |
IntangibleAssetsAndGoodwill | 1,669,865,000 | 2023-12-31 | 6 | BRL |
EmployeeBenefitsExpense | 1,613,380,000 | 2023-12-31 | 9 | BRL |
CostOfSales | 1,487,742,000 | 2023-12-31 | 9 | BRL |
GoodwillRecognisedAsOfAcquisitionDate | 1,432,894,000 | 2022-12-31 | 2 | BRL |
Goodwill | 1,392,819,000 | 2023-12-31 | 6 | BRL |
FinancialLiabilities | 1,013,282,000 | 2023-12-31 | 6 | BRL |
FinancialLiabilitiesAtAmortisedCost | 1,013,282,000 | 2023-12-31 | 6 | BRL |
SharePremium | 980,893,000 | 2023-12-31 | 6 | BRL |
IssueOfEquity | 915,947,000 | 2021-12-31 | 3 | BRL |
FinancialAssets | 872,092,000 | 2023-12-31 | 6 | BRL |
MaximumExposureToCreditRisk | 872,092,000 | 2023-12-31 | 4 | BRL |
FinancialAssetsAtAmortisedCost | 862,472,000 | 2023-12-31 | 6 | BRL |
NoncurrentLiabilities | 850,362,000 | 2023-12-31 | 6 | BRL |
PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities | 784,915,000 | 2021-12-31 | 3 | BRL |
GrossProfit | 745,724,000 | 2023-12-31 | 9 | BRL |
Borrowings | 727,463,000 | 2023-12-31 | 6 | BRL |
LongtermBorrowings | 614,744,000 | 2023-12-31 | 6 | BRL |
Assets | 550,498,000 | 2025-12-31 | 5 | USD |
EquityAndLiabilities | 550,498,000 | 2025-12-31 | 5 | USD |
CurrentTradeReceivables | 471,951,000 | 2023-12-31 | 6 | BRL |
OperatingExpenseExcludingCostOfSales | 460,248,000 | 2023-12-31 | 9 | BRL |
ExpenseByNature | 424,065,000 | 2025-12-31 | 6 | USD |
CashFlowsFromUsedInOperations | 414,296,000 | 2023-12-31 | 9 | BRL |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 407,013,000 | 2023-12-31 | 9 | BRL |
EmployeeBenefitsExpense | 356,299,000 | 2025-12-31 | 6 | USD |
NoncurrentAssets | 354,367,000 | 2025-12-31 | 5 | USD |
RetainedEarnings | 354,240,000 | 2023-12-31 | 2 | BRL |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 352,719,000 | 2025-12-31 | 4 | USD |
CashFlowsFromUsedInFinancingActivities | -333,315,000 | 2023-12-31 | 9 | BRL |
CostOfSales | 333,084,000 | 2025-12-31 | 6 | USD |
IntangibleAssetsAndGoodwill | 329,348,000 | 2025-12-31 | 5 | USD |
GeneralAndAdministrativeExpense | 290,499,000 | 2023-12-31 | 9 | BRL |
ProfitLossFromOperatingActivities | 285,476,000 | 2023-12-31 | 9 | BRL |
IntangibleAssetsOtherThanGoodwill | 277,046,000 | 2023-12-31 | 6 | BRL |
Liabilities | 269,687,000 | 2023-12-31 | 2 | USD |
CurrentProvisionsForEmployeeBenefits | 260,156,000 | 2022-12-31 | 5 | BRL |
RevenueOfAcquiree | 234,168,000 | 2022-12-31 | 1 | BRL |
ProfitLossBeforeTax | 209,295,000 | 2023-12-31 | 9 | BRL |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 205,093,000 | 2023-12-31 | 9 | BRL |
MaximumExposureToCreditRisk | 187,143,000 | 2025-12-31 | 4 | USD |
SharePremium | 183,395,000 | 2025-12-31 | 5 | USD |
CapitalReserve | 174,153,000 | 2023-12-31 | 6 | BRL |
SellingExpense | 173,643,000 | 2023-12-31 | 9 | BRL |
OtherAdjustmentsToReconcileProfitLoss | 164,224,000 | 2022-12-31 | 1 | BRL |
GrossProfit | 156,566,000 | 2025-12-31 | 6 | USD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 147,948,000 | 2023-12-31 | 6 | BRL |
CurrentContractAssets | 147,620,000 | 2023-12-31 | 6 | BRL |
RetainedEarnings | 138,528,000 | 2025-12-31 | 5 | USD |
NumberOfSharesOutstanding | 134,579,406 | 2025-12-31 | 6 | shares |
NumberOfSharesIssued | 134,412,014 | 2023-12-31 | 6 | shares |
AdjustedWeightedAverageShares | 133,451,642 | 2025-12-31 | 15 | shares |
ProfitLoss | 132,573,000 | 2023-12-31 | 9 | BRL |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 132,573,000 | 2023-12-31 | 9 | BRL |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 132,573,000 | 2023-12-31 | 9 | BRL |
ProfitLossAttributableToOwnersOfParent | 132,573,000 | 2023-12-31 | 9 | BRL |
WeightedAverageShares | 132,311,444 | 2025-12-31 | 15 | shares |
ProfitLossOfCombinedEntity | 131,824,000 | 2022-12-31 | 1 | BRL |
Borrowings | 122,628,000 | 2025-12-31 | 6 | USD |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 112,719,000 | 2023-12-31 | 6 | BRL |
AccumulatedOtherComprehensiveIncome | -98,072,000 | 2023-12-31 | 6 | BRL |
ComprehensiveIncome | 97,623,000 | 2023-12-31 | 9 | BRL |
ComprehensiveIncomeAttributableToOwnersOfParent | 97,623,000 | 2023-12-31 | 9 | BRL |
CurrentTradeReceivables | 97,288,000 | 2025-12-31 | 2 | USD |
DividendsRecognisedAsDistributionsToOwnersOfParentRelatingToPriorYears | 95,368,000 | 2021-12-31 | 7 | BRL |
NoncurrentLiabilities | 94,643,000 | 2025-12-31 | 5 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 93,213,000 | 2023-12-31 | 9 | BRL |
DepreciationAndAmortisationExpense | 93,213,000 | 2023-12-31 | 9 | BRL |
OperatingExpenseExcludingCostOfSales | 90,981,000 | 2025-12-31 | 6 | USD |
CashFlowsFromUsedInDecreaseIncreaseInShorttermDepositsAndInvestments | 90,298,000 | 2023-12-31 | 6 | BRL |
InterestExpenseOnBorrowings | 83,541,000 | 2023-12-31 | 9 | BRL |
CashFlowsFromUsedInOperations | 81,151,000 | 2025-12-31 | 6 | USD |
PaymentsFromChangesInOwnershipInterestsInSubsidiaries | 77,338,000 | 2023-12-31 | 6 | BRL |
AdjustmentsForIncomeTaxExpense | 76,722,000 | 2023-12-31 | 9 | BRL |
IncomeTaxExpenseContinuingOperations | 76,722,000 | 2023-12-31 | 9 | BRL |
FinanceIncomeCost | -76,181,000 | 2023-12-31 | 9 | BRL |
FinanceIncome | 75,245,000 | 2023-12-31 | 9 | BRL |
TaxExpenseIncomeAtApplicableTaxRate | 71,160,000 | 2023-12-31 | 9 | BRL |
NetDeferredTaxLiabilities | 68,465,000 | 2023-12-31 | 2 | BRL |
ShareIssueRelatedCost | 66,876,000 | 2021-12-31 | 3 | BRL |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 66,443,000 | 2025-12-31 | 6 | USD |
CashFlowsFromUsedInInvestingActivities | 66,189,000 | 2023-12-31 | 9 | BRL |
ProfitLossFromOperatingActivities | 65,585,000 | 2025-12-31 | 6 | USD |
OtherCashAndCashEquivalents | 63,690,000 | 2023-12-31 | 6 | BRL |
AdjustmentsForDecreaseIncreaseInContractAssets | 63,327,000 | 2023-12-31 | 9 | BRL |
AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities | -61,538,000 | 2023-12-31 | 9 | BRL |
CashFlowsFromUsedInFinancingActivities | -61,111,000 | 2025-12-31 | 6 | USD |
RevenueFromRenderingOfInformationTechnologyMaintenanceAndSupportServices | 58,874,000 | 2023-12-31 | 9 | BRL |
ComprehensiveIncome | 58,789,000 | 2025-12-31 | 6 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 58,789,000 | 2025-12-31 | 6 | USD |
GrossContractualAmountsReceivableForAcquiredReceivables | 56,854,000 | 2021-12-31 | 2 | BRL |
LongtermBorrowings | 56,185,000 | 2025-12-31 | 6 | USD |
ProfitLossBeforeTax | 56,123,000 | 2025-12-31 | 6 | USD |
GeneralAndAdministrativeExpense | 55,280,000 | 2025-12-31 | 6 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -48,153,000 | 2023-12-31 | 9 | BRL |
CurrentContractLiabilities | 48,079,000 | 2023-12-31 | 6 | BRL |
ShorttermInvestmentsClassifiedAsCashEquivalents | 47,864,000 | 2025-12-31 | 4 | USD |
ForeignExchangeLoss | 47,052,000 | 2023-12-31 | 9 | BRL |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 45,400,000 | 2025-12-31 | 6 | USD |
LeaseLiabilities | 44,899,000 | 2023-12-31 | 6 | BRL |
IncreaseDecreaseThroughTreasuryShareTransactions | -43,414,000 | 2023-12-31 | 1 | BRL |
PaymentsToAcquireOrRedeemEntitysShares | 43,414,000 | 2023-12-31 | 3 | BRL |
DeferredTaxExpenseIncome | 42,186,000 | 2023-12-31 | 9 | BRL |
OtherAssets | 41,923,000 | 2022-12-31 | 4 | BRL |
ProfitLoss | 40,620,000 | 2025-12-31 | 6 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 40,620,000 | 2025-12-31 | 6 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 40,620,000 | 2025-12-31 | 6 | USD |
ProfitLossAttributableToOwnersOfParent | 40,620,000 | 2025-12-31 | 6 | USD |
RightofuseAssets | 39,695,000 | 2023-12-31 | 6 | BRL |
SellingExpense | 39,317,000 | 2025-12-31 | 6 | USD |
ForeignExchangeGain | 38,877,000 | 2023-12-31 | 9 | BRL |
PropertyPlantAndEquipment | 38,584,000 | 2023-12-31 | 6 | BRL |
OtherExpenseByNature | 38,248,000 | 2023-12-31 | 9 | BRL |
Prepayments | 37,527,000 | 2022-12-31 | 4 | BRL |
RevenueFromRenderingOfInformationTechnologyConsultingServices | 37,141,000 | 2023-12-31 | 9 | BRL |
IncreaseDecreaseThroughTreasuryShareTransactions | -35,527,000 | 2025-12-31 | 5 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 35,527,000 | 2025-12-31 | 6 | USD |
PurchaseOfTreasuryShares | 35,527,000 | 2025-12-31 | 4 | USD |
DeferredTaxLiabilities | 35,520,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssets | 35,138,000 | 2022-12-31 | 5 | BRL |
DeferredTaxLiabilityAsset | -35,138,000 | 2022-12-31 | 7 | BRL |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 34,536,000 | 2023-12-31 | 9 | BRL |
CurrentContractAssets | 34,260,000 | 2025-12-31 | 2 | USD |
GainLossOnHedgeIneffectivenessRecognisedInOtherComprehensiveIncome | -30,600,000 | 2022-12-31 | 1 | BRL |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | 30,226,000 | 2022-12-31 | 1 | BRL |
TreasuryShares | 30,016,000 | 2025-12-31 | 6 | USD |
ContingentConsiderationRecognisedAsOfAcquisitionDate | 30,000,000 | 2021-12-31 | 1 | BRL |
IncreaseDecreaseThroughTransactionsWithOwners | -29,976,000 | 2025-12-31 | 6 | USD |
NoncurrentRestrictedCashAndCashEquivalents | 29,061,000 | 2023-12-31 | 4 | BRL |
AdjustmentsForSharebasedPayments | 28,116,000 | 2023-12-31 | 9 | BRL |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 28,116,000 | 2023-12-31 | 9 | BRL |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 27,407,000 | 2023-12-31 | 9 | BRL |
OtherCurrentLiabilities | 27,290,000 | 2023-12-31 | 6 | BRL |
OtherCurrentAssets | 27,072,000 | 2023-12-31 | 6 | BRL |
NoncurrentLeaseLiabilities | 27,037,000 | 2023-12-31 | 6 | BRL |
NetDeferredTaxLiabilities | 26,427,000 | 2025-12-31 | 5 | USD |
DeferredTaxLiabilityAsset | 24,779,000 | 2025-12-31 | 6 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 24,722,000 | 2025-12-31 | 6 | USD |
GainsOnChangeInFairValueOfDerivatives | 24,451,000 | 2023-12-31 | 9 | BRL |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 24,070,000 | 2023-12-31 | 9 | BRL |
OtherComprehensiveIncome | 23,830,000 | 2021-12-31 | 4 | BRL |
CurrentReceivablesFromTaxesOtherThanIncomeTax | 23,588,000 | 2023-12-31 | 6 | BRL |
CapitalReserve | 23,180,000 | 2025-12-31 | 5 | USD |
TradeAndOtherCurrentPayables | 21,690,000 | 2023-12-31 | 6 | BRL |
ExpenseOfRestructuringActivities | 20,997,000 | 2023-12-31 | 1 | BRL |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslationOtherThanTranslationOfForeignOperations | 20,516,000 | 2023-12-31 | 2 | USD |
CurrentFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | 19,637,000 | 2022-12-31 | 2 | BRL |
FinancialAssetsAtFairValueThroughOtherComprehensiveIncome | 19,637,000 | 2022-12-31 | 1 | BRL |
TaxExpenseIncomeAtApplicableTaxRate | 19,082,000 | 2025-12-31 | 6 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 18,837,000 | 2025-12-31 | 6 | USD |
DepreciationAndAmortisationExpense | 18,837,000 | 2025-12-31 | 6 | USD |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 18,335,000 | 2022-12-31 | 6 | BRL |
NetDeferredTaxAssets | 18,284,000 | 2023-12-31 | 6 | BRL |
OtherComprehensiveIncome | 18,169,000 | 2025-12-31 | 6 | USD |
CurrentLeaseLiabilities | 17,862,000 | 2023-12-31 | 6 | BRL |
CurrentTaxAssetsCurrent | 17,483,000 | 2023-12-31 | 6 | BRL |
AdjustmentsForIncreaseDecreaseInContractLiabilities | 17,175,000 | 2023-12-31 | 9 | BRL |
FinanceIncome | 16,666,000 | 2025-12-31 | 6 | USD |
AdjustmentsForIncomeTaxExpense | 15,503,000 | 2025-12-31 | 6 | USD |
IncomeTaxExpenseContinuingOperations | 15,503,000 | 2025-12-31 | 6 | USD |
TravelExpense | 15,462,000 | 2023-12-31 | 9 | BRL |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 15,408,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -15,316,000 | 2025-12-31 | 6 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 15,275,000 | 2023-12-31 | 6 | BRL |
CashFlowsFromUsedInInvestingActivities | -14,765,000 | 2025-12-31 | 6 | USD |
DividendsRecognisedAsDistributionsToOwnersOfParentRelatingToCurrentYear | 14,714,000 | 2019-12-31 | 1 | BRL |
CurrentTaxAssets | 13,588,000 | 2024-12-31 | 2 | USD |
AcquisitionsThroughBusinessCombinationsOtherProvisions | 13,583,000 | 2022-12-31 | 2 | BRL |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 13,203,000 | 2023-12-31 | 6 | BRL |
AdjustmentsForIncreaseDecreaseInTradeAccountPayable | -13,112,000 | 2023-12-31 | 9 | BRL |
Cash | 12,290,000 | 2025-12-31 | 2 | USD |
InsuranceExpense | 12,243,000 | 2023-12-31 | 6 | BRL |
InterestExpenseOnBorrowings | 11,918,000 | 2025-12-31 | 4 | USD |
InterestPaidClassifiedAsOperatingActivities | 11,877,000 | 2025-12-31 | 4 | USD |
SaleOrIssueOfTreasuryShares | 11,327,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssets | 10,741,000 | 2025-12-31 | 4 | USD |
RevenueFromRenderingOfInformationTechnologyMaintenanceAndSupportServices | 10,609,000 | 2025-12-31 | 6 | USD |
ForeignExchangeLoss | 10,107,000 | 2025-12-31 | 6 | USD |
LossesOnChangeInFairValueOfDerivatives | 9,716,000 | 2023-12-31 | 9 | BRL |
CurrentDerivativeFinancialAssets | 9,620,000 | 2023-12-31 | 6 | BRL |
FinancialAssetsAtFairValueThroughProfitOrLoss | 9,620,000 | 2023-12-31 | 6 | BRL |
OtherLongtermProvisions | 9,620,000 | 2023-12-31 | 6 | BRL |
OtherProvisions | 9,620,000 | 2023-12-31 | 9 | BRL |
FinanceIncomeCost | -9,462,000 | 2025-12-31 | 6 | USD |
ForeignExchangeGain | 9,143,000 | 2025-12-31 | 6 | USD |
OtherCashAndCashEquivalents | 8,708,000 | 2024-12-31 | 2 | USD |
RevenueFromRenderingOfInformationTechnologyConsultingServices | 8,671,000 | 2025-12-31 | 6 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 8,371,000 | 2025-12-31 | 6 | USD |
LeaseLiabilities | 8,303,000 | 2025-12-31 | 6 | USD |
InvestmentIncome | 8,207,000 | 2023-12-31 | 9 | BRL |
OtherRevenue | 8,193,000 | 2023-12-31 | 9 | BRL |
AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities | 8,136,000 | 2025-12-31 | 6 | USD |
CurrentTaxAssetsCurrent | 8,068,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 8,061,000 | 2022-12-31 | 1 | BRL |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 7,904,000 | 2025-12-31 | 6 | USD |
OtherNoncurrentLiabilities | 7,807,000 | 2023-12-31 | 6 | BRL |
ProfitLossOfAcquiree | -7,705,000 | 2022-12-31 | 1 | BRL |
DeferredTaxExpenseIncome | 7,599,000 | 2025-12-31 | 6 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 7,599,000 | 2025-12-31 | 4 | USD |
RightofuseAssets | 7,578,000 | 2025-12-31 | 6 | USD |
PropertyPlantAndEquipment | 7,354,000 | 2025-12-31 | 6 | USD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -7,133,000 | 2023-12-31 | 2 | USD |
OtherExpenseByNature | 6,921,000 | 2025-12-31 | 6 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 6,559,000 | 2025-12-31 | 6 | USD |
OtherCurrentAssets | 6,358,000 | 2025-12-31 | 5 | USD |
AccumulatedOtherComprehensiveIncome | -6,157,000 | 2025-12-31 | 5 | USD |
OtherFinanceCost | 6,020,000 | 2023-12-31 | 9 | BRL |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 5,969,000 | 2023-12-31 | 9 | BRL |
RentalExpense | 5,969,000 | 2023-12-31 | 8 | BRL |
TaxEffectOfRevenuesExemptFromTaxation2011 | 5,673,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughTransactionsWithOwners | 5,655,000 | 2023-12-31 | 6 | BRL |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | 5,649,000 | 2022-12-31 | 1 | USD |
TravelExpense | 5,527,000 | 2025-12-31 | 6 | USD |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 5,486,000 | 2022-12-31 | 6 | BRL |
OtherOperatingIncomeExpense | 5,450,000 | 2023-12-31 | 9 | BRL |
RestrictedCashAndCashEquivalents | 5,247,000 | 2024-12-31 | 2 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 5,231,000 | 2025-12-31 | 6 | USD |
TradeAndOtherCurrentPayables | 5,192,000 | 2025-12-31 | 5 | USD |
AdjustmentsForSharebasedPayments | 4,971,000 | 2025-12-31 | 6 | USD |
NoncurrentLeaseLiabilities | 4,868,000 | 2025-12-31 | 6 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 4,830,000 | 2025-12-31 | 6 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 4,483,000 | 2022-12-31 | 5 | BRL |
AdjustmentsForDecreaseIncreaseInTradeAccountReceivable | 4,381,000 | 2023-12-31 | 9 | BRL |
IncomeTaxesRefundClassifiedAsOperatingActivities | 4,198,000 | 2023-12-31 | 3 | BRL |
ReclassificationAdjustmentsOnCashFlowHedgesForWhichHedgedItemAffectedProfitOrLossNetOfTax | 4,055,000 | 2023-12-31 | 3 | BRL |
CurrentContractLiabilities | 4,021,000 | 2025-12-31 | 5 | USD |
CurrentTaxAssetsNoncurrent | 3,959,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 3,956,000 | 2025-12-31 | 4 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 3,743,000 | 2023-12-31 | 1 | USD |
CurrentLeaseLiabilities | 3,435,000 | 2025-12-31 | 6 | USD |
OtherCurrentLiabilities | 3,291,000 | 2025-12-31 | 5 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 3,266,000 | 2025-12-31 | 2 | USD |
InvestmentIncome | 3,253,000 | 2025-12-31 | 6 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 3,220,000 | 2023-12-31 | 6 | BRL |
ShorttermDepositsNotClassifiedAsCashEquivalents | 3,164,000 | 2023-12-31 | 6 | BRL |
ExpenseOfRestructuringActivities | 3,103,000 | 2024-12-31 | 2 | USD |
MeasurementPeriodAdjustmentsRecognisedForParticularAssetsLiabilitiesNoncontrollingInterestsOrItemsOfConsideration | 3,091,000 | 2021-12-31 | 1 | BRL |
GainsOnChangeInFairValueOfDerivatives | 3,030,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | -2,919,000 | 2025-12-31 | 4 | USD |
AdjustmentsForIncreaseDecreaseInContractLiabilities | -2,916,000 | 2025-12-31 | 6 | USD |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 2,761,000 | 2025-12-31 | 6 | USD |
OtherRevenue | 2,638,000 | 2025-12-31 | 6 | USD |
ImpairmentLossOnReceivablesOrContractAssetsArisingFromContractsWithCustomers | 2,610,000 | 2024-12-31 | 3 | USD |
CurrentTaxLiabilitiesCurrent | 2,602,000 | 2023-12-31 | 6 | BRL |
OtherNoncurrentLiabilities | 2,578,000 | 2025-12-31 | 5 | USD |
ProfessionalFeesExpense | 2,540,000 | 2023-12-31 | 9 | BRL |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 2,357,000 | 2022-12-31 | 5 | BRL |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 2,294,000 | 2025-12-31 | 4 | USD |
OtherOperatingIncomeExpense | 2,280,000 | 2025-12-31 | 6 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -2,205,000 | 2023-12-31 | 9 | BRL |
TaxEffectOfForeignTaxRates | 2,125,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 2,121,000 | 2022-12-31 | 7 | BRL |
CurrentReceivablesFromTaxesOtherThanIncomeTax | 2,103,000 | 2025-12-31 | 2 | USD |
PaymentsFromChangesInOwnershipInterestsInSubsidiaries | 1,842,000 | 2025-12-31 | 6 | USD |
GainsLossesOnCashFlowHedgesNetOfTax | 1,835,000 | 2025-12-31 | 6 | USD |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | 1,689,000 | 2023-12-31 | 9 | BRL |
NetDeferredTaxAssets | 1,648,000 | 2025-12-31 | 5 | USD |
ProceedsFromExerciseOfOptions | 1,592,000 | 2025-12-31 | 6 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeAndOtherReceivables | 1,556,000 | 2023-12-31 | 9 | BRL |
ImpairmentLossOnReceivablesOrContractAssetsArisingFromContractsWithCustomers | 1,556,000 | 2023-12-31 | 9 | BRL |
InsuranceExpense | 1,520,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughExerciseOfOptions | 1,459,000 | 2025-12-31 | 6 | USD |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | -1,458,000 | 2025-12-31 | 2 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesBeforeTax | 1,415,000 | 2025-12-31 | 2 | USD |
LossesOnChangeInFairValueOfDerivatives | 1,398,000 | 2025-12-31 | 6 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeAndOtherReceivables | -1,336,000 | 2025-12-31 | 6 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | -1,336,000 | 2025-12-31 | 3 | USD |
RevenueFromInterest | 1,325,000 | 2023-12-31 | 9 | BRL |
IncreaseDecreaseThroughExerciseOfOptions | 1,227,000 | 2023-12-31 | 7 | BRL |
ProceedsFromExerciseOfOptions | 1,227,000 | 2023-12-31 | 9 | BRL |
LicenceFeeIncome | 1,210,000 | 2022-12-31 | 6 | BRL |
OtherNoncurrentAssets | 1,183,000 | 2025-12-31 | 5 | USD |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 1,140,198 | 2025-12-31 | 15 | shares |
OtherFinanceCost | 1,122,000 | 2025-12-31 | 6 | USD |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 1,107,000 | 2025-12-31 | 6 | USD |
InterestIncomeOnOtherFinancialAssets | 1,091,000 | 2025-12-31 | 6 | USD |
TaxEffectOfForeignTaxRates | -1,070,000 | 2023-12-31 | 6 | BRL |
OtherNoncurrentAssets | 1,027,000 | 2023-12-31 | 6 | BRL |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -991,000 | 2023-12-31 | 6 | BRL |
OtherReceivables | 975,000 | 2022-12-31 | 4 | BRL |
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 967,000 | 2021-12-31 | 3 | BRL |
NoncurrentReceivablesFromTaxesOtherThanIncomeTax | 959,000 | 2023-12-31 | 6 | BRL |
RevenueFromGovernmentGrants | 931,000 | 2023-12-31 | 9 | BRL |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | -926,000 | 2025-12-31 | 6 | USD |
NoncurrentReceivablesFromTaxesOtherThanIncomeTax | 895,000 | 2025-12-31 | 2 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesForWhichHedgedItemAffectedProfitOrLossNetOfTax | 888,000 | 2024-12-31 | 2 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 874,000 | 2025-12-31 | 6 | USD |
RevenueFromInterest | 833,000 | 2024-12-31 | 3 | USD |
InterestExpenseOnLeaseLiabilities | 829,000 | 2025-12-31 | 4 | USD |
CurrentTaxLiabilitiesCurrent | 760,000 | 2025-12-31 | 5 | USD |
InterestExpenseOnOtherFinancialLiabilities | 731,000 | 2025-12-31 | 6 | USD |
OtherLongtermProvisions | 680,000 | 2025-12-31 | 5 | USD |
OtherProvisions | 680,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | 643,000 | 2025-12-31 | 4 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | -639,000 | 2025-12-31 | 3 | USD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | 613,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | 593,000 | 2025-12-31 | 4 | USD |
NoncurrentRestrictedCashAndCashEquivalents | 589,000 | 2025-12-31 | 5 | USD |
OtherAdjustmentsForNoncashItems | -571,000 | 2023-12-31 | 9 | BRL |
BestEstimateAtAcquisitionDateOfContractualCashFlowsNotExpectedToBeCollectedForAcquiredReceivables | 541,000 | 2021-12-31 | 2 | BRL |
AdditionalProvisionsOtherProvisions | 534,000 | 2025-12-31 | 4 | USD |
UnusedProvisionReversedOtherProvisions | 529,000 | 2025-12-31 | 4 | USD |
CurrentDerivativeFinancialLiabilities | 512,000 | 2025-12-31 | 5 | USD |
IncomeTaxesRefundClassifiedAsOperatingActivities | 486,000 | 2025-12-31 | 6 | USD |
BankAndSimilarCharges | 471,000 | 2022-12-31 | 6 | BRL |
UnusedProvisionReversedOtherProvisions | 442,000 | 2023-12-31 | 4 | BRL |
ValueAddedTaxReceivables | 435,000 | 2024-12-31 | 2 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 282,000 | 2025-12-31 | 6 | USD |
NumberOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement | 270,242 | 2024-12-31 | 2 | shares |
CurrentDerivativeFinancialAssets | 190,000 | 2025-12-31 | 5 | USD |
ExpenseFromCashsettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | -188,000 | 2022-12-31 | 6 | BRL |
OtherFinanceIncome | 149,000 | 2025-12-31 | 6 | USD |
DecreaseIncreaseThroughTaxOnSharebasedPaymentTransactions | 147,000 | 2021-12-31 | 6 | BRL |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | 140,000 | 2025-12-31 | 4 | USD |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | 97,000 | 2025-12-31 | 6 | USD |
ProfessionalFeesExpense | 66,000 | 2024-12-31 | 3 | USD |
DisposalsPropertyPlantAndEquipment | 63,000 | 2025-12-31 | 4 | USD |
AdjustmentsForIncreaseDecreaseInTradeAccountPayable | -43,000 | 2024-12-31 | 3 | USD |
IssuedCapital | 37,000 | 2023-12-31 | 6 | BRL |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -31,000 | 2025-12-31 | 3 | USD |
AdditionalProvisionsOtherProvisions | 18,000 | 2023-12-31 | 6 | BRL |
OtherFinanceIncome | 11,000 | 2023-12-31 | 9 | BRL |
IssuedCapital | 7,000 | 2025-12-31 | 5 | USD |
OtherAdjustmentsForNoncashItems | 6,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughOtherContributionsByOwners | 3,000 | 2021-12-31 | 3 | BRL |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | -2,850 | 2025-12-31 | 2 | shares |
WeightedAverageSharePrice2019 | 6 | 2025-12-31 | 4 | USD/shares |
BasicEarningsLossPerShare | 1 | 2023-12-31 | 9 | BRL/shares |
DilutedEarningsLossPerShare | 1 | 2023-12-31 | 9 | BRL/shares |
ApplicableTaxRate | 0 | 2025-12-31 | 15 | pure |
BasicEarningsLossPerShare | 0 | 2025-12-31 | 6 | USD/shares |
DilutedEarningsLossPerShare | 0 | 2025-12-31 | 6 | USD/shares |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 15 | pure |
ParValuePerShare | 0 | 2023-12-31 | 6 | BRL/shares |
ExpectedCreditLossRate | 0 | 2024-12-31 | 2 | pure |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2023-12-31 | 6 | BRL |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2024-12-31 | 3 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 0 | 2021-12-31 | 3 | BRL |
CurrentAndDeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2023-12-31 | 9 | BRL |
CurrentDerivativeFinancialLiabilities | 0 | 2023-12-31 | 6 | BRL |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2022-12-31 | 6 | BRL |
DeferredTaxLiabilities | 0 | 2022-12-31 | 6 | BRL |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2023-12-31 | 9 | BRL |
DividendPayables | 0 | 2021-12-31 | 1 | BRL |
DividendsPaidClassifiedAsFinancingActivities | 0 | 2023-12-31 | 9 | BRL |
FeeAndCommissionExpense | 0 | 2022-12-31 | 6 | BRL |
FinancialLiabilitiesAtFairValueThroughProfitOrLoss | 0 | 2023-12-31 | 6 | BRL |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 0 | 2023-12-31 | 9 | BRL |
IncreaseDecreaseThroughAppropriationOfRetainedEarnings | 0 | 2023-12-31 | 9 | BRL |
IncreaseDecreaseThroughTransferToStatutoryReserve | 0 | 2020-12-31 | 3 | BRL |
InterestPaidClassifiedAsFinancingActivities | 0 | 2023-12-31 | 9 | BRL |
KeyManagementPersonnelCompensationOtherLongtermBenefits | 0 | 2023-12-31 | 3 | BRL |
KeyManagementPersonnelCompensationOtherLongtermBenefits | 0 | 2025-12-31 | 2 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 0 | 2023-12-31 | 3 | BRL |
KeyManagementPersonnelCompensationPostemploymentBenefits | 0 | 2025-12-31 | 2 | USD |
PaymentsForShareIssueCosts | 0 | 2023-12-31 | 9 | BRL |
ProceedsFromIssueOfOrdinaryShares | 0 | 2023-12-31 | 9 | BRL |
ProceedsFromSalesOrMaturityOfFinancialInstrumentsClassifiedAsInvestingActivities | 0 | 2021-12-31 | 3 | BRL |
ProfitLossAttributableToNoncontrollingInterests | 0 | 2021-12-31 | 3 | BRL |
RecognisedLiabilitiesDefinedBenefitPlan | 0 | 2023-12-31 | 3 | BRL |
ResearchAndDevelopmentExpense | 0 | 2023-12-31 | 9 | BRL |
ShorttermDepositsNotClassifiedAsCashEquivalents | 0 | 2024-12-31 | 6 | USD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 0 | 2022-12-31 | 6 | BRL |
CashFlowsFromUsedInDecreaseIncreaseInShorttermDepositsAndInvestments | 0 | 2025-12-31 | 6 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 0 | 2023-12-31 | 3 | BRL |
SaleOrIssueOfTreasuryShares | 0 | 2023-12-31 | 1 | BRL |
CurrentRestrictedCashAndCashEquivalents | 0 | 2025-12-31 | 5 | USD |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipment | 0 | 2025-12-31 | 4 | USD |
What to be careful about
What this model itself distrusts about CINT's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- forward EPS growth -49.0% is analyst consensus, not a filing: consensus 2027 EPS 0.44 against trailing 1.71, over 2 year(s), from 8 analysts (taken 2026-09-18)
- PEG not measured: earnings are expected to grow -49.0%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it
- growth rests on 3 of 4 inputs; not tagged: sustained growth