Azul S.A. logo

Azul S.A.

AZUL | NYSE
Chart Builder DCF Calculator
$4.26
+$0.26 (+6.50%)
Nov 2, 2026, 2:33 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-1.43B 5.91B -1.66B -1.34B 1.47B 1.65B -4.41B 121.18M -3.81B -1.05B -52.84M -1.61B 23.9M -736.64M 1.11B -2.01B -2.48B 2.67B -392.34M -2.2B 1.16B -2.79B
Depreciation & Amortization
764.03M 642.16M 728.88M 702.39M 762.8M 815.24M 711.95M 626.12M 557.93M 563.66M 596.99M 644.64M 627.2M 567.65M 443.4M 529.57M 486.49M 522.04M 400.26M 349.28M 349.3M 343.75M
Stock-Based Compensation
n/a n/a n/a n/a n/a 12.8M 10.44M 10.77M 10.79M 11.45M 13.6M 15.44M 22.01M 20.59M 19.85M -20.18M -25.99M 8.07M -24.51M -4.46M n/a 12.83M
Other Working Capital
17.73M -500.52M 515.74M -1.01B -386.4M -32.94M -2.33B 1.07B -1.18B -571.48M -285.45M 143.79M -484.18M -156.36M -1.51B 97.49M -125.09M -318.16M 334.61M 159.38M 435.6M -499.02M
Other Non-Cash Items
1.17B 1.78B 886.17M 1.68B -1.81B -2.35B 5.1B -394.58M 4.71B 1.45B 1.14B 1.31B -316.41M 1.07B -399.21M 2.66B 3.73B -2.95B -2.35M 2.26B -1.89B 2.42B
Deferred Income Tax
-205.27M -7.37B n/a n/a n/a n/a -252.97M n/a -32.75M -6.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-513.12M -1.08B 246.28M -2.08B -488.1M -441.89M -177.78M 330.31M -258.21M -1.03B 205.69M -446.5M 236.6M 117.27M -336.77M -572.4M -453.21M -483.49M 356.18M -477.2M 157.9M -348.84M
Operating Cash Flow
-213.82M -126.34M 206.23M -1.03B -68.2M -313.18M 978.3M 693.81M 1.18B -63.19M 1.9B -95.52M 593.3M 1.04B 833.33M 580.12M 1.26B -237.93M 337.24M -69.79M -219.4M -358.64M
Capital Expenditures
-77.32M -64.88M -132.32M -29.45M -57.4M -144.33M -494.57M -247.49M -255.96M -417.37M -459.49M -132.77M -221.8M -41.6M -361.87M -433.38M -273.11M -226.93M -247.57M -94.81M -132M -176.3M
Cash Acquisitions
n/a n/a 81.73K 172.38K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -30.32M n/a n/a n/a n/a -20M
Purchase of Investments
n/a n/a 8.58K -529.71K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -500K n/a n/a n/a n/a
Sales Maturities Of Investments
728.27K 26.16M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 451K n/a n/a n/a n/a
Other Investing Acitivies
-18.55M 38.83M -18.83M -64.27M 78M -207.46M -332.86M -153.23M -158.68M -18.52M 314.78M -293.39M -52.3M -40.18M 136.44M 578.82M -29.45M -42.77M -36.65M -27.04M -16.8M 39.87M
Investing Cash Flow
-133.16M -41.85M -263.75M -121.28M 52M -238.17M -483.08M -233.75M -412.94M -435.89M -144.71M -426.17M -221.8M -81.78M -225.43M 145.44M -332.88M -226.98M -284.22M -121.85M -122.4M -156.43M
Debt Repayment
227.86M -599.47M 1.1B 1.08B 1.06B 136.51M -268.43M -772.55M -525.47M 250.11M -1.15B 1.24B -220.8M -427.84M -875.86M -1.16B -654.27M -703.54M -628.95M -645.1M 2.47B -318.05M
Common Stock Repurchased
n/a n/a -44.97 -94.85 n/a n/a n/a n/a -52K -2.54M n/a -3.9M n/a -2.88M -3M n/a -883K -40K -5.37M -6.62M -2.6M -1.63M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-686.6M -766.66M -723.81M -626.71M -43M -313.35M -106.39M -45.03M -142.75M -307M -101.96M 828K n/a -732.09M -149.94M -520.33M -137.99M n/a 8.44M -59.5M n/a -5K
Financial Cash Flow
-383.32M 1.34B 378.55M 449.87M 1.07B -176.83M -374.82M -817.58M -668.27M -59.44M -1.25B 1.24B -220M -1.16B -1.03B -1.68B -793.14M -703.58M -649.81M -711.22M 2.47B -297.35M
Net Cash Flow
356.19M 114.52M -110.79M -775.35M 998.1M -749.31M 127.85M -357.43M 101.98M -559.73M 497.94M 783.18M 149.8M -202M -435.4M -929.88M 175.86M -1.22B -559.52M -705.75M 2.06B -789.39M
Free Cash Flow
-291.14M -191.22M 73.91M -1.06B -125.6M -457.51M 483.74M 446.32M 922.14M -480.56M 1.44B -228.29M 371.5M 1B 471.45M 146.74M 988.69M -464.86M 89.68M -164.6M -351.4M -534.94M
Adj. Free Cash Flow
-291.14M -191.22M 73.91M -1.06B -125.6M -470.3M 473.3M 435.55M 911.35M -492.01M 1.43B -243.73M 349.49M 980.96M 451.6M 166.92M 1.01B -472.93M 114.19M -160.14M -351.4M -547.76M
Maintenance CapEx
-77.32M -64.88M -117.72M n/a n/a n/a -58.47M -102.21M -255.96M -281.03M -163.52M n/a -6.09M n/a n/a n/a n/a n/a n/a n/a n/a -176.3M
Growth CapEx
n/a n/a -14.61M -29.45M -57.4M -144.33M -436.1M -145.28M n/a -136.34M -295.96M -132.77M -215.71M -41.6M -361.87M -433.38M -273.11M -226.93M -247.57M -94.81M -132M n/a
Owner Earnings
-291.14M -191.22M 88.52M -1.03B -68.2M -313.18M 919.83M 591.6M 922.14M -344.22M 1.74B -95.52M 587.21M 1.04B 833.33M 580.12M 1.26B -237.93M 337.24M -69.79M -219.4M -534.94M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.