Azul S.A. logo

Azul S.A.

AZUL | NYSE
Chart Builder DCF Calculator
$4.21
+$0.21 (+5.25%)
Nov 2, 2026, 12:02 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
122.41M -9.15B -2.38B -722.37M -4.21B -10.83B
Depreciation & Amortization
2.95B 2.94B 2.4B 2.09B 1.61B 1.81B
Stock-Based Compensation
n/a 43.46M 71.64M -18.25M 17.18M 51.75M
Other Working Capital
-970.04M -2.14B 500.47M -2.36B -224.09M -39.34M
Other Non-Cash Items
-1.45B 8.38B 2.17B 3.06B 3.26B 9.43B
Deferred Income Tax
n/a n/a 39.53M n/a n/a n/a
Change in Working Capital
-2.83B 574.7M 1.13B -1.98B -977.86M 524.78M
Operating Cash Flow
-1.21B 2.79B 3.44B 2.44B -310.62M 976.23M
Capital Expenditures
-194.52M -1.26B -803.34M -1.25B -624.29M -343.07M
Cash Acquisitions
7.13M n/a n/a -30.32M -20M -38.71M
Purchase of Investments
-21.68M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a 6.21M n/a 12.37M n/a n/a
Other Investing Acitivies
-168.39M -313.01M -241.16M 2.34M -40.6M -22.05M
Investing Cash Flow
-562.12M -1.57B -874.48M -639.85M -684.89M -403.83M
Debt Repayment
4.66B -1.32B -69.59M -3.39B 880.47M 909.73M
Common Stock Repurchased
-3.92K -2.6M -6.83M -3.92M -16.2M n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-2.99B -601.17M -1.32B -830.85M -51.64M n/a
Financial Cash Flow
1.68B -1.92B -1.39B -4.2B 812.64M 933.51M
Net Cash Flow
119.01M -687.33M 1.23B -2.41B 8.98M 1.42B
Free Cash Flow
-1.4B 1.53B 2.64B 1.18B -934.9M 633.16M
Adj. Free Cash Flow
-1.4B 1.48B 2.56B 1.2B -952.08M 581.41M
Maintenance CapEx
n/a -596.66M n/a n/a n/a -343.07M
Growth CapEx
-194.52M -662.18M -803.34M -1.25B -624.29M n/a
Owner Earnings
-1.21B 2.19B 3.44B 2.44B -310.62M 633.16M

© 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.