|
The Cayman Islands
(State or Other Jurisdiction of Incorporation or Organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
N/A
(I.R.S. Employer Identification No.) |
|
|
Grenfel S. Calheiros
S. Todd Crider Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, NY 10017 (212) 455-2000 |
| |
Manuel Garciadiaz
Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 (212) 450-4000 |
|
| | ||||||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Amount to be
Registered(1)(2) |
| | |
Proposed Maximum
Offering Price per Share(3) |
| | |
Proposed
Maximum Aggregate Offering Price(1)(3) |
| | |
Amount of
Registration Fee(4) |
| ||||||||||||
Class A common shares, par value US$0.00005 per share
|
| | | | | 13,269,230 | | | | | | US$ | 15.00 | | | | | | US$ | 199,038,450.00 | | | | | | US$ | 21,715.09 | | |
| | |
Page
|
| |||
| | | | iii | | | |
| | | | 1 | | | |
| | | | 28 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 83 | | | |
| | | | 94 | | | |
| | | | 123 | | | |
| | | | 150 | | | |
| | | | 167 | | | |
| | | | 174 | | | |
| | | | 177 | | | |
| | | | 178 | | | |
| | | | 197 | | | |
| | | | 199 | | | |
| | | | 204 | | | |
| | | | 217 | | | |
| | | | 218 | | | |
| | | | 219 | | | |
| | | | 220 | | | |
| | | | 223 | | | |
| | | | 224 | | | |
| | | | F-1 | | |
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||||||||
| | |
Three months ended March 31,
|
| |
Three months ended March 31,
|
| ||||||||||||||||||||||||
| | |
2021(2)
|
| |
2021(2)
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||||||||
| | |
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | | 21,535 | | | | | | 122,693 | | | | | | 93,436 | | | | | | 24,950 | | | | | | 142,150 | | |
Cost of services(4)
|
| | | | (16,218) | | | | | | (92,400) | | | | | | (67,532) | | | | | | (18,720) | | | | | | (106,656) | | |
Gross profit
|
| | | | 5,317 | | | | | | 30,293 | | | | | | 25,904 | | | | | | 6,230 | | | | | | 35,494 | | |
Selling and marketing expenses(5)
|
| | | | (2,699) | | | | | | (15,378) | | | | | | (6,772) | | | | | | (3,159) | | | | | | (17,995) | | |
Administrative expenses(4)(5)
|
| | | | (5,743) | | | | | | (32,722) | | | | | | (12,031) | | | | | | (19,999) | | | | | | (113,942) | | |
Research and development expenses(5)
|
| | | | (879) | | | | | | (5,009) | | | | | | (2,839) | | | | | | (879) | | | | | | (5,009) | | |
Allowance for credit losses
|
| | | | (279) | | | | | | (1,590) | | | | | | 407 | | | | | | (279) | | | | | | (1,590) | | |
Other income and expenses, net
|
| | | | 18 | | | | | | 108 | | | | | | 53 | | | | | | 48 | | | | | | 275 | | |
Operating profit
|
| | | | (4,265) | | | | | | (24,298) | | | | | | 4,722 | | | | | | (18,038) | | | | | | (102,767) | | |
Finance costs
|
| | | | (3,100) | | | | | | (17,659) | | | | | | (1,746) | | | | | | (3,394) | | | | | | (19,336) | | |
Finance income
|
| | | | 514 | | | | | | 2,926 | | | | | | 1,560 | | | | | | 532 | | | | | | 3,032 | | |
Net finance costs
|
| | | | (2,586) | | | | | | (14,733) | | | | | | (186) | | | | | | (2,862) | | | | | | (16,304) | | |
Profit (loss) before income tax and social
contribution |
| | | | (6,851) | | | | | | (39,031) | | | | | | 4,536 | | | | | | (20,900) | | | | | | (119,071) | | |
Deferred income tax and social contribution
|
| | | | 1,865 | | | | | | 10,626 | | | | | | 44 | | | | | | 3,531 | | | | | | 20,120 | | |
Current income tax and social contribution
|
| | | | (12) | | | | | | (70) | | | | | | (1,647) | | | | | | (249) | | | | | | (1,416) | | |
Profit (loss) for the year
|
| | | | (4,998) | | | | | | (28,475) | | | | | | 2,933 | | | | | | (17,618) | | | | | | (100,367) | | |
| | |
Historical Zenvia Brazil
Three months ended March 31, |
| |||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in US$)(*)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cost of services
|
| |
551
|
| |
3,142
|
| |
—
|
| |||||||||
Administrative expenses
|
| | | | 496 | | | | | | 2,823 | | | | | | 2,970 | | |
Total | | | | | 1,047 | | | | | | 5,965 | | | | | | 2,970 | | |
| | |
Historical Zenvia Brazil
Three months ended March 31, |
| |||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in US$)(*)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Selling and marketing expenses
|
| |
105
|
| |
596
|
| |
781
|
| |||||||||
Research and development expenses
|
| | | | 105 | | | | | | 596 | | | | | | 781 | | |
Administrative expenses
|
| | | | 890 | | | | | | 5,075 | | | | | | — | | |
Total | | | | | 1,100 | | | | | | 6,267 | | | | | | 1,562 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Zenvia
Pro Forma(1) |
| |||||||||
| | |
Historical Zenvia Brazil
Year ended December 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | | 75,422 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | | | | | 86,439 | | | | | | 492,470 | | |
Cost of services(4)
|
| | | | (57,197) | | | | | | (325,870) | | | | | | (260,786) | | | | | | (186,084) | | | | | | (65,345) | | | | | | (372,292) | | |
Gross profit
|
| | | | 18,225 | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | | | | | 21,094 | | | | | | 120,178 | | |
Selling and marketing expenses(5)
|
| | | | (5,896) | | | | | | (33,589) | | | | | | (26,018) | | | | | | (18,241) | | | | | | (9,971) | | | | | | (56,806) | | |
Administrative expenses(4)(5)
|
| | | | (12,579) | | | | | | (71,667) | | | | | | (40,868) | | | | | | (35,683) | | | | | | (31,469) | | | | | | (179,291) | | |
Research and development expenses(5)
|
| | | | (2,745) | | | | | | (15,637) | | | | | | (9,832) | | | | | | (3,931) | | | | | | (2,745) | | | | | | (15,637) | | |
Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | 2,479 | | | | | | — | | | | | | — | | | | | | — | | |
Allowance for credit losses
|
| | | | (738) | | | | | | (4,205) | | | | | | (3,733) | | | | | | (2,287) | | | | | | (802) | | | | | | (4,568) | | |
Other income and expenses, net
|
| | | | (147) | | | | | | (840) | | | | | | 4,473 | | | | | | 96 | | | | | | (637) | | | | | | (3,629) | | |
Operating profit
|
| | | | (3,880) | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | | | | | (24,530) | | | | | | (139,753) | | |
Finance costs
|
| | | | (4,665) | | | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | | | | | (5,393) | | | | | | (30,727) | | |
Finance income
|
| | | | 3,373 | | | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | | | | | 3,448 | | | | | | 19,647 | | |
Net finance costs
|
| | | | (1,292) | | | | | | (7,363) | | | | | | (2,572) | | | | | | (3,906) | | | | | | (1,945) | | | | | | (11,080) | | |
Profit (loss) before income tax and social contribution
|
| | | | (5,173) | | | | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | | | | | (26,475) | | | | | | (150,833) | | |
Deferred income tax and social contribution
|
| | | | 1,488 | | | | | | 8,480 | | | | | | (3,186) | | | | | | (3,457) | | | | | | 5,338 | | | | | | 30,407 | | |
Current income tax and social contribution
|
| | | | (77) | | | | | | (441) | | | | | | (148) | | | | | | (3,022) | | | | | | (708) | | | | | | (4,031) | | |
Profit (loss) for the year
|
| | | | (3,762) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | | | | | (21,845) | | | | | | (124,457) | | |
| | |
Historical Zenvia Brazil
Year ended December 31, |
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in US$)(**)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of services
|
| |
(1,236)
|
| |
(7,042)
|
| |
(653)
|
| |
—
|
| ||||||||||||
Administrative expenses
|
| | | | (1,486) | | | | | | (8,468) | | | | | | (11,087) | | | | | | (11,044) | | |
Total | | | | | (2,722) | | | | | | (15,510) | | | | | | (11,740) | | | | | | (11,044) | | |
| | |
Historical Zenvia Brazil
Year ended December 31, |
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in US$)(**)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling and marketing expenses
|
| |
(692)
|
| |
(3,941)
|
| |
(2,615)
|
| |
—
|
| ||||||||||||
Research and development expenses
|
| | | | (692) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
Administrative expenses
|
| | | | (1,550) | | | | | | (8,833) | | | | | | — | | | | | | — | | |
Total
|
| | |
|
(2,934)
|
| | | |
|
(16,715)
|
| | | |
|
(5,230)
|
| | | | | — | | |
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||
| | |
As of March 31,
|
| |
As of March 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | |
(in US$)(2)
|
| |
(in R$)
|
| |
(in US$)(2)
|
| |
(in R$)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | | 16,817 | | | | | | 95,812 | | | | | | 121,823 | | | | | | 694,060 | | |
Total current assets(3)
|
| | | | 37,476 | | | | | | 213,513 | | | | | | 145,636 | | | | | | 829,733 | | |
Total non-current assets
|
| | | | 51,687 | | | | | | 294,479 | | | | | | 191,012 | | | | | | 1,088,251 | | |
Total assets
|
| | |
|
89,163
|
| | | |
|
507,992
|
| | | |
|
336,648
|
| | | |
|
1,917,984
|
| |
Total current liabilities
|
| | | | 37,783 | | | | | | 215,265 | | | | | | 39,964 | | | | | | 227,686 | | |
Total non-current liabilities
|
| | | | 36,049 | | | | | | 205,379 | | | | | | 85,563 | | | | | | 487,480 | | |
Total liabilities
|
| | | | 73,832 | | | | | | 420,644 | | | | | | 125,527 | | | | | | 715,166 | | |
Total equity
|
| | |
|
15,331
|
| | | |
|
87,348
|
| | | |
|
211,121
|
| | | |
|
1,202,818
|
| |
Total liabilities and equity
|
| | |
|
89,163
|
| | | |
|
507,992
|
| | | |
|
336,648
|
| | | |
|
1,917,984
|
| |
| | |
Historical Zenvia Brazil
As of December 31, |
| |||||||||||||||||||||
| | |
2020(1)
|
| |
2020(1)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in US$)(2)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| |
10,528
|
| |
59,979
|
| |
12,342
|
| |
50,676
|
| ||||||||||||
Total current assets(3)
|
| | | | 27,151 | | | | | | 154,686 | | | | | | 79,089 | | | | | | 104,281 | | |
Total non-current assets
|
| | | | 52,335 | | | | | | 298,168 | | | | | | 169,894 | | | | | | 168,083 | | |
Total assets
|
| | | | 79,486 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | |
Total current liabilities
|
| | | | 39,745 | | | | | | 226,438 | | | | | | 74,777 | | | | | | 73,717 | | |
Total non-current liabilities
|
| | | | 19,495 | | | | | | 111,068 | | | | | | 74,869 | | | | | | 50,153 | | |
Total liabilities
|
| | | | 59,240 | | | | | | 337,506 | | | | | | 149,646 | | | | | | 123,870 | | |
Total equity
|
| | | | 20,246 | | | | | | 115,348 | | | | | | 99,337 | | | | | | 148,494 | | |
Total liabilities and equity
|
| | | | 79,486 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | |
| | |
Three months ended March 31,
|
| |||||||||||||||||||||||||||
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||||||||
| | |
2021(2)
|
| |
2021(2)
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||||||||
| | |
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Non-GAAP Gross Profit(4)
|
| | | | 5,868 | | | | | | 33,435 | | | | | | 25,904 | | | | | | 8,022(8) | | | | | | 45,704(8) | | |
Non-GAAP Operating Profit (Loss)(5)
|
| | | | (1,990) | | | | | | (11,338) | | | | | | 7,692 | | | | | | (1,751)(9) | | | | | | (9,974)(9) | | |
EBITDA(6) | | | | | (2,862) | | | | | | (16,306) | | | | | | 9,871 | | | | | | (15,302)(10) | | | | | | (87,181)(10) | | |
Adjusted EBITDA(7)
|
| | | | (1,634) | | | | | | (9,311) | | | | | | 9,871 | | | | | | (1,303)(11) | | | | | | (7,421)(11) | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia
Pro Forma(1) |
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Non-GAAP Gross Profit(4)
|
| | | | 19,461 | | | | | | 110,873 | | | | | | 93,902 | | | | | | 90,296 | | | | | | 26,935(8) | | | | | | 153,456(8) | | |
Non-GAAP Operating Profit (Loss)(5)
|
| | | | (656) | | | | | | (3,739) | | | | | | 29,011 | | | | | | 41,294 | | | | | | (1,960)(9) | | | | | | (11,169)(9) | | |
EBITDA(6) | | | | | 909 | | | | | | 5,180 | | | | | | 38,546 | | | | | | 44,763 | | | | | | (14,733)(10) | | | | | | (83,976)(10) | | |
Adjusted EBITDA(7)
|
| | | | 1,411 | | | | | | 8,038 | | | | | | 36,067 | | | | | | 44,763 | | | | | | 462(11) | | | | | | 2,632(11) | | |
| | |
As of March 31,
2021 |
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Active customers(1) (#)
|
| | | | 10,190 | | | | | | 9,442 | | | | | | 7,751 | | | | | | 5,871 | | |
Revenue growth rate
|
| | | | 31.3% | | | | | | 21.4% | | | | | | 28.1% | | | | | | — | | |
Net revenue expansion rate(2)
|
| | | | 109.3% | | | | | | 112.8% | | | | | | 117.1% | | | | | | 116.8% | | |
| | |
As of March 31, 2021
|
| | | |||||||||||||||||||
| | |
Zenvia Brazil,
as Reported |
| |
As Adjusted
|
| |
As Further
Adjusted |
| | | |||||||||||||
| | |
(in R$ thousands)
|
| | | | | | | |||||||||||||||
Loans and borrowings, current
|
| | | | 40,053 | | | | | | 40,053 | | | | | | 44,201 | | | | | ||||
Loans and borrowings, non-current
|
| | | | 142,016 | | | | | | 142,016 | | | | | | 149,220 | | | | | ||||
Equity | | | | | | | | | | | | | | | | | | | | | | ||||
4,781,602 Zenvia Brazil common shares on an as reported basis
|
| | | | 87,348 | | | | | | — | | | | | | — | | | | | ||||
Class A common shares, par value US$0.00005 per share, 500,000,000 shares authorized, 15,309,600 shares outstanding on an as adjusted basis and 17,168,200 shares outstanding on an as further adjusted basis
|
| | | | — | | | | | | 419,481 | | | | | | 553,216 | | | | | ||||
Class B common shares, par value US$0.00005 per share, 250,000,000 shares authorized, 23,708,300 shares outstanding on an as adjusted basis and 23,708,300 shares outstanding on an as further adjusted basis
|
| | | | — | | | | | | 649,603 | | | | | | 649,603 | | | | | ||||
Total equity
|
| | | | 87,348 | | | | | | 1,069,084(1) | | | | | | 1,202,820 | | | | | ||||
Total capitalization
|
| | | | 269,417 | | | | | | 1,251,153 | | | | | | 1,396,241 | | | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
| | |
R$ (except as otherwise
indicated) |
| |||||||||
Assumed initial public offering price per Class A common shares(1)
|
| | | US$ | 14.00 | | | | | US$ | 14.00 | | |
Assumed initial public offering price per Class A common shares in reais(2)
|
| | | | 73.62 | | | | | | 73.62 | | |
Net tangible book deficit per common share at March 31, 2021 prior to this offering and the concurrent private placement (after giving effect to the one-to-five contribution related to the Corporate Reorganization)
|
| | | | (8.00) | | | | | | (8.00) | | |
Net tangible book value per common share at March 31, 2021 (giving pro forma effect to the Contribution, the completion of this offering and the concurrent private placement and the consummation of the D1 Acquisition as if it had occurred on March 31, 2021)
|
| | | | 3.28 | | | | | | 5.87 | | |
Dilution in pro forma net tangible book value per common share attributable to new shareholders(3)
|
| | | | 70.34 | | | | | | 67.75 | | |
| | |
Common Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
per Common Share (US$) |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Total Common Shares (%) |
| |
Amount
(US$ million) |
| |
Percentage
(%) |
| ||||||||||||||||||||||||
Current shareholders
|
| | | | | | | | | | 23,908,010 | | | | | | 67.4 | | | | | | 47.3(1) | | | | | | 22.7 | | | | | | 1.98 | | |
New investors
|
| | | | | | | | | | 11,538,461 | | | | | | 32.6 | | | | | | 161.5 | | | | | | 77.3 | | | | | | 14.00 | | |
Total
|
| | | | | | | |
|
35,446,471
|
| | | | | 100.0 | | | | |
|
208.8
|
| | | | | 100.0 | | | | | | 5.89 | | |
Year
|
| |
Period-end
|
| |
Average for
Period(1) |
| |
Low
|
| |
High
|
| ||||||||||||
| | |
(R$ per US$)
|
| |||||||||||||||||||||
2016
|
| | | | 3.259 | | | | | | 3.483 | | | | | | 3.119 | | | | | | 4.156 | | |
2017
|
| | | | 3.308 | | | | | | 3.193 | | | | | | 3.051 | | | | | | 3.381 | | |
2018
|
| | | | 3.875 | | | | | | 3.656 | | | | | | 3.139 | | | | | | 4.188 | | |
2019
|
| | | | 4.031 | | | | | | 3.946 | | | | | | 3.652 | | | | | | 4.260 | | |
2020
|
| | | | 5.197 | | | | | | 5.158 | | | | | | 4.021 | | | | | | 5.937 | | |
2021 (through July 8, 2021)
|
| | | | 5.259 | | | | | | 5.374 | | | | | | 4.921 | | | | | | 5.840 | | |
Month
|
| |
Period-end
|
| |
Average for
Period(1) |
| |
Low
|
| |
High
|
| ||||||||||||
| | |
(R$ per US$)
|
| |||||||||||||||||||||
December 2020
|
| | | | 5.197 | | | | | | 5.146 | | | | | | 5.058 | | | | | | 5.279 | | |
January 2021
|
| | | | 5.476 | | | | | | 5.356 | | | | | | 5.163 | | | | | | 5.509 | | |
February 2021
|
| | | | 5.530 | | | | | | 5.416 | | | | | | 5.342 | | | | | | 5.530 | | |
March 2021
|
| | | | 5.697 | | | | | | 5.646 | | | | | | 5.495 | | | | | | 5.840 | | |
April 2021
|
| | | | 5.404 | | | | | | 5.562 | | | | | | 5.336 | | | | | | 5.706 | | |
May 2021
|
| | | | 5.232 | | | | | | 5.291 | | | | | | 5.222 | | | | | | 5.451 | | |
June 2021
|
| | | | 5.002 | | | | | | 5.032 | | | | | | 4.921 | | | | | | 5.164 | | |
July 2021 (through July 8, 2021)
|
| | | | 5.259 | | | | | | 5.128 | | | | | | 5.006 | | | | | | 5.259 | | |
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||||||||
|
Three months ended March 31,
|
| |
Three months ended March 31,
|
| ||||||||||||||||||||||||||
|
2021(2)
|
| |
2021(2)
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||||||||||
|
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| |||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | | 21,535 | | | | | | 122,693 | | | | | | 93,436 | | | | | | 24,950 | | | | | | 142,150 | | |
Cost of services(4)
|
| | | | (16,218) | | | | | | (92,400) | | | | | | (67,532) | | | | | | (18,720) | | | | | | (106,656) | | |
Gross profit
|
| | | | 5,317 | | | | | | 30,293 | | | | | | 25,904 | | | | | | 6,230 | | | | | | 35,494 | | |
Selling and marketing expenses(5)
|
| | | | (2,699) | | | | | | (15,378) | | | | | | (6,772) | | | | | | (3,159) | | | | | | (17,995) | | |
Administrative expenses(4)(5)
|
| | | | (5,743) | | | | | | (32,722) | | | | | | (12,031) | | | | | | (19,999) | | | | | | (113,942) | | |
Research and development expenses(5)
|
| | | | (879) | | | | | | (5,009) | | | | | | (2,839) | | | | | | (879) | | | | | | (5,009) | | |
Allowance for credit losses
|
| | | | (279) | | | | | | (1,590) | | | | | | 407 | | | | | | (279) | | | | | | (1,590) | | |
Other income and expenses, net
|
| | | | 18 | | | | | | 108 | | | | | | 53 | | | | | | 48 | | | | | | 275 | | |
Operating profit
|
| | | | (4,265) | | | | | | (24,298) | | | | | | 4,722 | | | | | | (18,038) | | | | | | (102,767) | | |
Finance costs
|
| | | | (3,100) | | | | | | (17,659) | | | | | | (1,746) | | | | | | (3,394) | | | | | | (19,336) | | |
Finance income
|
| | | | 514 | | | | | | 2,926 | | | | | | 1,560 | | | | | | 532 | | | | | | 3,032 | | |
Net finance costs
|
| | | | (2,586) | | | | | | (14,733) | | | | | | (186) | | | | | | (2,862) | | | | | | (16,304) | | |
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||||||||
|
Three months ended March 31,
|
| |
Three months ended March 31,
|
| ||||||||||||||||||||||||||
|
2021(2)
|
| |
2021(2)
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||||||||||
|
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| |||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Profit (loss) before income tax and social contribution
|
| | | | (6,851) | | | | | | (39,031) | | | | | | 4,536 | | | | | | (20,900) | | | | | | (119,071) | | |
Deferred income tax and social contribution
|
| | | | 1,865 | | | | | | 10,626 | | | | | | 44 | | | | | | 3,531 | | | | | | 20,120 | | |
Current income tax and social contribution
|
| | | | (12) | | | | | | (70) | | | | | | (1,647) | | | | | | (249) | | | | | | (1,416) | | |
Profit (loss) for the year
|
| | | | (4,998) | | | | | | (28,475) | | | | | | 2,933 | | | | | | (17,618) | | | | | | (100,367) | | |
|
| | |
Historical Zenvia Brazil
|
| |||||||||||||||
|
Three months ended March 31,
|
| |||||||||||||||||
|
2021
|
| |
2021
|
| |
2020
|
| |||||||||||
|
(in US$)(*)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||||
|
(in thousands)
|
| |||||||||||||||||
Cost of services
|
| | | | 551 | | | | | | 3,142 | | | | | | — | | |
Administrative expenses
|
| | | | 496 | | | | | | 2,823 | | | | | | 2,970 | | |
Total | | | | | 1,047 | | | | | | 5,965 | | | | | | 2,970 | | |
| | |
Historical Zenvia Brazil
|
| |||||||||||||||
|
Three months ended March 31,
|
| |||||||||||||||||
|
2021
|
| |
2021
|
| |
2020
|
| |||||||||||
|
(in US$)(*)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||||
|
(in thousands)
|
| |||||||||||||||||
Selling and marketing expenses
|
| | | | 105 | | | | | | 596 | | | | | | 781 | | |
Research and development expenses
|
| | | | 105 | | | | | | 596 | | | | | | 781 | | |
Administrative expenses
|
| | | | 890 | | | | | | 5,075 | | | | | | — | | |
Total | | | | | 1,100 | | | | | | 6,267 | | | | | | 1,562 | | |
| | |
Historical Zenvia Brazil
Year ended December 31, |
| |
Total Zenvia
Pro Forma(1) Year ended December 31, |
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | | 75,422 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | | | | | 86,439 | | | | | | 492,470 | | |
Cost of services(4)
|
| | | | (57,197) | | | | | | (325,870) | | | | | | (260,786) | | | | | | (186,084) | | | | | | (65,345) | | | | | | (372,292) | | |
Gross profit
|
| | | | 18,225 | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | | | | | 21,094 | | | | | | 120,178 | | |
Selling and marketing expenses(5)
|
| | | | (5,896) | | | | | | (33,589) | | | | | | (26,018) | | | | | | (18,241) | | | | | | (9,971) | | | | | | (56,806) | | |
Administrative expenses(4)(5)
|
| | | | (12,579) | | | | | | (71,667) | | | | | | (40,868) | | | | | | (35,683) | | | | | | (31,469) | | | | | | (179,291) | | |
Research and development expenses(5)
|
| | | | (2,745) | | | | | | (15,637) | | | | | | (9,832) | | | | | | (3,931) | | | | | | (2,745) | | | | | | (15,637) | | |
Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | 2,479 | | | | | | — | | | | | | — | | | | | | — | | |
Allowance for credit losses
|
| | | | (738) | | | | | | (4,205) | | | | | | (3,733) | | | | | | (2,287) | | | | | | (802) | | | | | | (4,568) | | |
Other income and expenses, net
|
| | | | (147) | | | | | | (840) | | | | | | 4,473 | | | | | | 96 | | | | | | (637) | | | | | | (3,629) | | |
Operating profit
|
| | | | (3,880) | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | | | | | (24,530) | | | | | | (139,753) | | |
Finance costs
|
| | | | (4,665) | | | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | | | | | (5,393) | | | | | | (30,727) | | |
Finance income
|
| | | | 3,373 | | | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | | | | | 3,448 | | | | | | 19,647 | | |
Net finance costs
|
| | | | (1,292) | | | | | | (7,363) | | | | | | (2,572) | | | | | | (3,906) | | | | | | (1,945) | | | | | | (11,080) | | |
Profit (loss) before income tax and social contribution
|
| | | | (5,173) | | | | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | | | | | (26,475) | | | | | | (150,833) | | |
Deferred income tax and social contribution
|
| | | | 1,488 | | | | | | 8,480 | | | | | | (3,186) | | | | | | (3,457) | | | | | | 5,338 | | | | | | 30,407 | | |
Current income tax and social contribution
|
| | | | (77) | | | | | | (441) | | | | | | (148) | | | | | | (3,022) | | | | | | (708) | | | | | | (4,031) | | |
Profit (loss) for the year
|
| | | | (3,762) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | | | | | (21,845) | | | | | | (124,457) | | |
| | |
Historical Zenvia Brazil
Year ended December 31, |
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in US$)(**)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of services
|
| | | | (1,236) | | | | | | (7,042) | | | | | | (653) | | | | | | — | | |
Administrative expenses
|
| | | | (1,486) | | | | | | (8,468) | | | | | | (11,087) | | | | | | (11,044) | | |
Total | | | | | (2,722) | | | | | | (15,510) | | | | | | (11,740) | | | | | | (11,044) | | |
| | |
Historical Zenvia Brazil
Year ended December 31, |
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in US$)(**)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling and marketing expenses
|
| | | | (692) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
Research and development expenses
|
| | | | (692) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
Administrative expenses
|
| | | | (1,550) | | | | | | (8,833) | | | | | | — | | | | | | — | | |
Total | | | | | (2,934) | | | | | | (16,715) | | | | | | (5,230) | | | | |
|
—
|
| |
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||
|
As of March 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||
|
2021
|
| |
2021
|
| |
2021
|
| |
2021
|
| ||||||||||||||
|
(in US$)(2)
|
| |
(in R$)
|
| |
(in US$)(2)
|
| |
(in R$)
|
| ||||||||||||||
|
in thousands)
|
| |||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 16,817 | | | | | | 95,812 | | | | | | 121,823 | | | | | | 694,060 | | |
Trade and other receivables
|
| | | | 16,315 | | | | | | 92,954 | | | | | | 19,367 | | | | | | 110,337 | | |
Current tax assets
|
| | | | 1,550 | | | | | | 8,832 | | | | | | 1,578 | | | | | | 8,991 | | |
Other assets
|
| | | | 2,794 | | | | | | 15,915 | | | | | | 2,869 | | | | | | 16,345 | | |
Total current assets
|
| | |
|
37,476
|
| | | |
|
213,513
|
| | | |
|
145,636
|
| | | |
|
829,733
|
| |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 2,088 | | | | | | 11,897 | | | | | | 2,724 | | | | | | 15,518 | | |
Intangible assets and goodwill
|
| | | | 48,878 | | | | | | 278,472 | | | | | | 187,565 | | | | | | 1,068,613 | | |
Other non-current assets
|
| | | | 721 | | | | | | 4,110 | | | | | | 723 | | | | | | 4,120 | | |
Total non-current assets
|
| | |
|
51,687
|
| | | |
|
294,479
|
| | | |
|
191,012
|
| | | |
|
1,088,251
|
| |
Total assets
|
| | |
|
89,163
|
| | | |
|
507,992
|
| | | |
|
336,648
|
| | | |
|
1,917,984
|
| |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and borrowings
|
| | | | 7,030 | | | | | | 40,053 | | | | | | 7,758 | | | | | | 44,201 | | |
Trade and other payables
|
| | | | 15,369 | | | | | | 87,562 | | | | | | 16,121 | | | | | | 91,849 | | |
Related parties
|
| | | | — | | | | | | — | | | | | | 438 | | | | | | 2,496 | | |
Liabilities from acquisitions
|
| | | | 10,342 | | | | | | 58,922 | | | | | | 10,342 | | | | | | 58,922 | | |
Current tax liabilities
|
| | | | 1,658 | | | | | | 9,447 | | | | | | 2,150 | | | | | | 12,251 | | |
Employee benefits
|
| | | | 3,176 | | | | | | 18,094 | | | | | | 2,430 | | | | | | 13,841 | | |
Lease liabilities
|
| | | | 208 | | | | | | 1,187 | | | | | | 358 | | | | | | 2,037 | | |
Other current liability
|
| | | | — | | | | | | — | | | | | | 367 | | | | | | 2,089 | | |
Total current liabilities
|
| | | | 37,783 | | | | | | 215,265 | | | | | | 39,964 | | | | | | 227,686 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Related parties
|
| | | | — | | | | | | — | | | | | | 1,183 | | | | | | 6,742 | | |
Liabilities from acquisitions
|
| | | | 8,182 | | | | | | 46,616 | | | | | | 48,745 | | | | | | 277,716 | | |
Loans and borrowings
|
| | | | 24,927 | | | | | | 142,016 | | | | | | 26,191 | | | | | | 149,220 | | |
Lease liabilities
|
| | | | 244 | | | | | | 1,390 | | | | | | 653 | | | | | | 3,721 | | |
Provisions
|
| | | | 280 | | | | | | 1,596 | | | | | | 328 | | | | | | 1,866 | | |
Deferred tax liabilities
|
| | | | 2,136 | | | | | | 12,168 | | | | | | 7,996 | | | | | | 45,556 | | |
Other non-current liabilities
|
| | | | 280 | | | | | | 1,593 | | | | | | 467 | | | | | | 2,659 | | |
Total non-current liabilities
|
| | | | 36,049 | | | | | | 205,379 | | | | | | 85,563 | | | | | | 487,480 | | |
Total liabilities
|
| | | | 73,832 | | | | | | 420,644 | | | | | | 125,527 | | | | | | 715,166 | | |
Total equity
|
| | |
|
15,331
|
| | | |
|
87,348
|
| | | |
|
211,121
|
| | | |
|
1,202,818
|
| |
Total liabilities and equity
|
| | |
|
89,163
|
| | | |
|
507,992
|
| | | |
|
336,648
|
| | | |
|
1,917,984
|
| |
| | |
Historical Zenvia Brazil
As of December 31, |
| | | |||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| | | ||||||||||||||||
| | |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| | | ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Cash and cash equivalents
|
| | | | 10,528 | | | | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | | | | ||||
Trade and other receivables
|
| | | | 15,096 | | | | | | 86,009 | | | | | | 62,136 | | | | | | 51,200 | | | | | ||||
Current tax assets
|
| | | | 860 | | | | | | 4,897 | | | | | | 2,703 | | | | | | 2,068 | | | | | ||||
Prepayments
|
| | | | 442 | | | | | | 2,516 | | | | | | 1,158 | | | | | | 71 | | | | | ||||
Other assets
|
| | | | 226 | | | | | | 1,285 | | | | | | 750 | | | | | | 266 | | | | | ||||
Total current assets
|
| | | | 27,151 | | | | | | 154,686 | | | | | | 79,089 | | | | | | 104,281 | | | | | ||||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Interest earning bank deposits
|
| | | | 391 | | | | | | 2,227 | | | | | | 3,292 | | | | | | 4,714 | | | | | ||||
Property, plant and equipment
|
| | | | 2,193 | | | | | | 12,495 | | | | | | 17,496 | | | | | | 9,198 | | | | | ||||
Intangible assets and goodwill
|
| | | | 49,405 | | | | | | 281,475 | | | | | | 149,106 | | | | | | 154,171 | | | | | ||||
Other non-current assets
|
| | | | 346 | | | | | | 1,971 | | | | | | — | | | | | | — | | | | | ||||
Total non-current assets
|
| | | | 52,335 | | | | | | 298,168 | | | | | | 169,894 | | | | | | 168,083 | | | | | ||||
Total assets
|
| | | | 79,486 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | | | | ||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Loans and borrowings
|
| | | | 9,864 | | | | | | 56,197 | | | | | | 17,696 | | | | | | 12,852 | | | | | ||||
Trade and other payables
|
| | | | 17,558 | | | | | | 100,036 | | | | | | 42,454 | | | | | | 44,322 | | | | | ||||
Related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Liabilities from acquisitions
|
| | | | 9,394 | | | | | | 53,520 | | | | | | — | | | | | | — | | | | | ||||
Current tax liabilities
|
| | | | 1,562 | | | | | | 8,898 | | | | | | 5,185 | | | | | | 6,405 | | | | | ||||
Employee benefits
|
| | | | 1,172 | | | | | | 6,678 | | | | | | 6,755 | | | | | | 5,235 | | | | | ||||
Lease liabilities
|
| | | | 195 | | | | | | 1,109 | | | | | | 2,687 | | | | | | — | | | | | ||||
Dividends payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,718 | | | | | ||||
Other current liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | 185 | | | | | ||||
Total current liabilities
|
| | | | 39,745 | | | | | | 226,438 | | | | | | 74,777 | | | | | | 73,717 | | | | | ||||
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Related parties
|
| | | | — | | | | | | — | | | | | | 5,230 | | | | | | — | | | | | ||||
Liabilities from acquisitions
|
| | | | 7,061 | | | | | | 40,228 | | | | | | 5,230 | | | | | | — | | | | | ||||
Loans and borrowings
|
| | | | 7,508 | | | | | | 42,778 | | | | | | 45,650 | | | | | | 35,377 | | | | | ||||
Employee benefits
|
| | | | 202 | | | | | | 1,151 | | | | | | 1,127 | | | | | | — | | | | | ||||
Lease liabilities
|
| | | | 289 | | | | | | 1,649 | | | | | | 4,604 | | | | | | — | | | | | ||||
Provisions
|
| | | | 398 | | | | | | 2,267 | | | | | | 1,489 | | | | | | 1,193 | | | | | ||||
Deferred tax liabilities
|
| | | | 4,001 | | | | | | 22,794 | | | | | | 16,769 | | | | | | 13,583 | | | | | ||||
Other non-current liabilities
|
| | | | 35 | | | | | | 201 | | | | | | — | | | | | | — | | | | | ||||
Total non-current liabilities
|
| | | | 19,495 | | | | | | 111,068 | | | | | | 74,869 | | | | | | 50,153 | | | | | ||||
Total liabilities
|
| | | | 59,240 | | | | | | 337,506 | | | | | | 149,646 | | | | | | 123,870 | | | | | ||||
Total equity
|
| | | | 20,246 | | | | | | 115,348 | | | | | | 99,337 | | | | | | 148,494 | | | | | ||||
Total liabilities and equity
|
| | | | 79,486 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | | | |
| | |
Three months ended March 31,
|
| |||||||||||||||||||||||||||
|
Historical Zenvia Brazil
|
| |
Total Zenvia Pro Forma(1)
|
| ||||||||||||||||||||||||||
|
2021(2)
|
| |
2021(2)
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||||||||||
|
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| |||||||||||||||||
|
(in thousands)
|
| |||||||||||||||||||||||||||||
Non-GAAP Gross Profit(4)
|
| | | | 5,868 | | | | | | 33,435 | | | | | | 25,904 | | | | | | 8,022(8) | | | | | | 45,704(8) | | |
Non-GAAP Operating Profit (Loss) (5)
|
| | | | (1,990) | | | | | | (11,338) | | | | | | 7,692 | | | | | | (1,751)(9) | | | | | | (9,974)(9) | | |
EBITDA(6) | | | | | (2,862) | | | | | | (16,306) | | | | | | 9,871 | | | | | | (15,302)(10) | | | | | | (87,181)(10) | | |
Adjusted EBITDA(7)
|
| | | | (1,634) | | | | | | (9,311) | | | | | | 9,871 | | | | | | (1,303)(11) | | | | | | (7,421)(11) | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
Historical Zenvia Brazil
|
| |
Total Zenvia
Pro Forma(1) |
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(in US$)(3)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(3)
|
| |
(in R$)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Non-GAAP Gross Profit(4)
|
| | | | 19,461 | | | | | | 110,873 | | | | | | 93,902 | | | | | | 90,296 | | | | | | 26,935(8) | | | | | | 153,456(8) | | |
Non-GAAP Operating Profit (Loss)(5)
|
| | | | (656) | | | | | | (3,739) | | | | | | 29,011 | | | | | | 41,294 | | | | | | (1,960)(9) | | | | | | (11,169)(9) | | |
EBITDA(6) | | | | | 909 | | | | | | 5,180 | | | | | | 38,546 | | | | | | 44,763 | | | | | | (14,733)(10) | | | | | | (83,936)(10) | | |
Adjusted EBITDA(7)
|
| | | | 1,411 | | | | | | 8,038 | | | | | | 36,067 | | | | | | 44,763 | | | | | | 462(11) | | | | | | 2,632(11) | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
| | |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 5,317 | | | | | | 30,293 | | | | | | 25,904 | | | | | | 18,225 | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | |
(+) Amortization of intangible assets acquired from business combinations
|
| | | | 551 | | | | | | 3,142 | | | | | | — | | | | | | 1,236 | | | | | | 7,042 | | | | | | 653 | | | | | | — | | |
Non-GAAP Gross Profit(2)
|
| | | | 5,868 | | | | | | 33,435 | | | | | | 25,904 | | | | | | 19,461 | | | | | | 110,873 | | | | | | 93,902 | | | | | | 90,296 | | |
Revenue
|
| | | | 21,535 | | | | | | 122,693 | | | | | | 93,436 | | | | | | 75,422 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | |
Gross margin(3)
|
| | | | 24.7% | | | | | | 24.7% | | | | | | 27.7% | | | | | | 24.2% | | | | | | 24.2% | | | | | | 26.3% | | | | | | 32.7% | | |
Non-GAAP Gross Margin(4)
|
| | | | 27.3% | | | | | | 27.3% | | | | | | 27.7% | | | | | | 25.8% | | | | | | 25.8% | | | | | | 26.5% | | | | | | 32.7% | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
| | |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Profit (loss) for the period
|
| | | | (4,998) | | | | | | (28,475) | | | | | | 2,933 | | | | | | (3,762) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
(+) Income tax and social
contribution (current and deferred) |
| | | | (1,853) | | | | | | (10,556) | | | | | | 1,603 | | | | | | (1,411) | | | | | | (8,039) | | | | | | 3,334 | | | | | | 6,479 | | |
(+) Net finance costs
|
| | | | 2,586 | | | | | | 14,733 | | | | | | 186 | | | | | | 1,292 | | | | | | 7,363 | | | | | | 2,572 | | | | | | 3,906 | | |
Operating profit
|
| | | | (4,265) | | | | | | (24,298) | | | | | | 4,722 | | | | | | (3,880) | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | |
(+) Amortization of intangible assets
acquired from business combinations |
| | | | 1,047 | | | | | | 5,965 | | | | | | 2,970 | | | | | | 2,722 | | | | | | 15,510 | | | | | | 11,740 | | | | | | 11,044 | | |
(–) Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,479) | | | | | | — | | |
(+) Expenses related to branch closing(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 502 | | | | | | 2,858 | | | | | | — | | | | | | — | | |
(+) Expenses related to IPO grants (3)
|
| | | | 1,228 | | | | | | 6,995 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP Operating Profit (Loss)(4)
|
| | | | (1,990) | | | | | | (11,338) | | | | | | 7,692 | | | | | | (656) | | | | | | (3,739) | | | | | | 29,011 | | | | | | 41,294 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
| | |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in US$)(1)
|
| |
(in R$)
|
| |
(in R$)
|
| |
(in R$)
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Profit (loss) for the period
|
| | | | (4,998) | | | | | | (28,475) | | | | | | 2,933 | | | | | | (3,762) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
(+) Income tax and social
contribution (current and deferred) |
| | | | (1,853) | | | | | | (10,556) | | | | | | 1,603 | | | | | | (1,411) | | | | | | (8,039) | | | | | | 3,334 | | | | | | 6,479 | | |
(+) Net finance costs
|
| | | | 2,586 | | | | | | 14,733 | | | | | | 186 | | | | | | 1,292 | | | | | | 7,363 | | | | | | 2,572 | | | | | | 3,906 | | |
(+) Depreciation and amortization
|
| | | | 1,403 | | | | | | 7,992 | | | | | | 5,149 | | | | | | 4,789 | | | | | | 27,287 | | | | | | 18,796 | | | | | | 14,513 | | |
EBITDA(2) | | | | | (2,862) | | | | | | (16,306) | | | | | | 9,871 | | | | | | 909 | | | | | | 5,180 | | | | | | 38,546 | | | | | | 44,763 | | |
(+) Expenses related to branch closing(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 502 | | | | | | 2,858 | | | | | | — | | | | | | — | | |
(–) Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,479) | | | | | | — | | |
(+) Expenses related to IPO grants(4)
|
| | | | 1,228 | | | | | | 6,995 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA(5)
|
| | | | (1,634) | | | | | | (9,311) | | | | | | 9,871 | | | | | | 1,411 | | | | | | 8,038 | | | | | | 36,067 | | | | | | 44,763 | | |
| | |
As of March 31,
2021 |
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Active customers(1) (#)
|
| | | | 10,190 | | | | | | 9,442 | | | | | | 7,751 | | | | | | 5,871 | | |
Revenue growth rate
|
| | | | 31.3% | | | | | | 21.4% | | | | | | 28.1% | | | | | | — | | |
Net revenue expansion rate(2)
|
| | | | 109.3% | | | | | | 112.8% | | | | | | 117.1% | | | | | | 116.8% | | |
| | |
Historical
Zenvia Brazil (1) |
| |
Historical
D1(2) |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Other
Transaction Accounting Adjustments(3) |
| |
Subtotal Zenvia
Pro Forma (Reflecting the Corporate Reorganization and the issuance of Class A common shares to fund the D1 Acquisition(3) |
| |
Additional
Other Transaction Adjustments(4) |
| |
Total Zenvia
Pro Forma |
| ||||||||||||||||||||||||||||||
| | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | | | | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(US$)(5)
|
| ||||||||||||||||||||||||
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | | 95,812 | | | | | | 15,673 | | | | | | (392,165)(6) | | | | | | 3.1 | | | | | | 311,596(3) | | | | | | 30,916 | | | | | | 663,144 | | | | | | 694,060 | | | | | | 121,823 | | |
Trade and other receivables
|
| | | | 92,954 | | | | | | 17,383 | | | | | | — | | | | | | | | | | | | — | | | | | | 110,337 | | | | | | — | | | | | | 110,337 | | | | | | 19,366 | | |
Other assets
|
| | | | 24,747 | | | | | | 589 | | | | | | — | | | | | | | | | | | | — | | | | | | 25,336 | | | | | | — | | | | | | 25,336 | | | | | | 4,447 | | |
Total current assets
|
| | | | 213,513 | | | | | | 33,645 | | | | | | (392,165) | | | | | | | | | | | | 311,596 | | | | | | 166,589 | | | | | | 663,144 | | | | | | 829,733 | | | | | | 145,636 | | |
Non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Property, plant and equipment
|
| | | | 11,897 | | | | | | 3,621 | | | | | | — | | | | | | | | | | | | — | | | | | | 15,518 | | | | | | — | | | | | | 15,518 | | | | | | 2,724 | | |
Intangible assets and goodwill
|
| | | | 278,472 | | | | | | 56,524 | | | | | | 733,617 | | | | | | 3.2 | | | | | | — | | | | | | 1,068,613 | | | | | | — | | | | | | 1,068,613 | | | | | | 187,565 | | |
Other non-current assets
|
| | | | 4,110 | | | | | | 10 | | | | | | — | | | | | | | | | | | | — | | | | | | 4,120 | | | | | | — | | | | | | 4,120 | | | | | | 723 | | |
Total non-current assets
|
| | |
|
294,479
|
| | | |
|
60,155
|
| | | | | 733,617 | | | | | | | | | | |
|
—
|
| | | |
|
1,088,251
|
| | | |
|
—
|
| | | |
|
1,088,251
|
| | | |
|
191,012
|
| |
Total assets
|
| | |
|
507,992
|
| | | |
|
93,800
|
| | | |
|
341,452
|
| | | | | | | | | |
|
311,596
|
| | | |
|
1,254,840
|
| | | |
|
663,144
|
| | | |
|
1,917,984
|
| | | |
|
336,648
|
| |
| | |
Historical
Zenvia Brazil(1) |
| |
Historical
D1(2) |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Other
Transaction Accounting Adjustments(3) |
| |
Subtotal Zenvia
Pro Forma (Reflecting the Corporate Reorganization and the issuance of Class A common shares to fund the D1 Acquisition(3) |
| |
Additional
Other Transaction Adjustments(4) |
| |
Total Zenvia
Pro Forma |
| ||||||||||||||||||||||||||||||
| | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | | | | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(US$)(6)
|
| ||||||||||||||||||||||||
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Loans and borrowings
|
| | | | 40,053 | | | | | | 4,148 | | | | | | — | | | | | | | | | | | | — | | | | | | 44,201 | | | | | | — | | | | | | 44,201 | | | | | | 7,758 | | |
Trade and other payables
|
| | | | 87,562 | | | | | | 4,287 | | | | | | — | | | | | | | | | | | | — | | | | | | 91,849 | | | | | | — | | | | | | 91,849 | | | | | | 16,121 | | |
Related parties
|
| | | | — | | | | | | 2,496 | | | | | | — | | | | | | | | | | | | — | | | | | | 2,496 | | | | | | — | | | | | | 2,496 | | | | | | 438 | | |
Liabilities from acquisitions
|
| | | | 58,922 | | | | | | 59,569 | | | | | | (59,569)(7) | | | | | | | | | | | | — | | | | | | 58,922 | | | | | | — | | | | | | 58,922 | | | | | | 10,342 | | |
Other current liability
|
| | | | 28,728 | | | | | | 8,485 | | | | | | — | | | | | | | | | | | | — | | | | | | 37,213 | | | | | | (6,995)(5) | | | | | | 30,218 | | | | | | 5,305 | | |
Total current
liabilities |
| | | | 215,265 | | | | | | 78,985 | | | | |
|
(59,569)
|
| | | | | | | | | | | — | | | | | | 234,681 | | | | | | (6,995) | | | | | | 227,686 | | | | | | 39,964 | | |
Non-current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Related parties
|
| | | | — | | | | | | 6,742 | | | | | | — | | | | | | | | | | | | — | | | | | | 6,742 | | | | | | — | | | | | | 6,742 | | | | | | 1,183 | | |
Liabilities from acquisitions
|
| | | | 46,616 | | | | | | — | | | | | | 231,100 | | | | | | 3.1 | | | | | | — | | | | | | 277,716 | | | | | | — | | | | | | 277,716 | | | | | | 48,745 | | |
Loans and borrowings
|
| | | | 142,016 | | | | | | 7,204 | | | | | | — | | | | | | | | | | | | — | | | | | | 149,220 | | | | | | — | | | | | | 149,220 | | | | | | 26,191 | | |
Other payables
|
| | | | 4,579 | | | | | | 3,667 | | | | | | — | | | | | | | | | | | | — | | | | | | 8,246 | | | | | | — | | | | | | 8,246 | | | | | | 1,448 | | |
Deferred tax liabilities
|
| | | | 12,168 | | | | | | — | | | | | | 33,388 | | | | | | 4(b) | | | | | | — | | | | | | 45,556 | | | | | | — | | | | | | 45,556 | | | | | | 7,996 | | |
Total non-current liabilities
|
| | | | 205,379 | | | | | | 17,613 | | | | | | 264,488 | | | | | | | | | | | | — | | | | | | 487,480 | | | | | | — | | | | | | 487,480 | | | | | | 85,563 | | |
Total equity
|
| | |
|
87,348
|
| | | |
|
(2,798)
|
| | | |
|
136,533
|
| | | | | 3.1 | | | | |
|
311,569(3)
|
| | | |
|
532,679
|
| | | |
|
670,139
|
| | | |
|
1,202,818
|
| | | |
|
211,211
|
| |
Total equity and
liabilities |
| | |
|
507,992
|
| | | |
|
93,800
|
| | | |
|
341,452
|
| | | | | | | | | |
|
311,596
|
| | | |
|
1,254,840
|
| | | |
|
663,144
|
| | | |
|
1,917,984
|
| | | |
|
336,648
|
| |
| | |
Historical
Zenvia Brazil(1) |
| |
Historical
D1(2) |
| |
Transaction
Accounting Adjustments |
| |
Note to the
Pro Forma Adjustments |
| |
Subtotal Zenvia
Pro Forma (Reflecting the Corporate R eorganization and the issuance of Class A common shares to fund the D1 Acquisition(3) |
| |
Additional
Other Transaction Adjustments(4) |
| |
Total Zenvia Pro Forma reflecting the
Corporate Reorganization, the issuance of all Class A common shares in this offering and the concurrent private placement and payment of cash bonus and equity grants |
| |||||||||||||||||||||||||||
|
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | | | | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(US$)(5)
|
| |||||||||||||||||||||||
Revenue
|
| | | | 122,693 | | | | | | 19,457 | | | | | | — | | | | | | | | | | | | 142,150 | | | | | | — | | | | | | 142,150 | | | | | | 24,950 | | |
Cost of services
|
| | | | (92,400) | | | | | | (9,425) | | | | | | (4,831) | | | | | | 4(a) | | | | | | (106,656) | | | | | | — | | | | | | (106,656) | | | | | | (18,720) | | |
Gross profit
|
| | |
|
30,293
|
| | | |
|
10,032
|
| | | |
|
(4,831)
|
| | | | | | | | | |
|
35,494
|
| | | | | — | | | | |
|
35,494
|
| | | |
|
6,230
|
| |
Selling and marketing expenses
|
| | | | (15,378) | | | | | | (2,617) | | | | | | | | | | | | | | | | | | (17,995) | | | | | | — | | | | | | (17,995) | | | | | | (3,159) | | |
Administrative expenses
|
| | | | (32,722) | | | | | | (8,416) | | | | | | (23,093) | | | | | | 4(a)(d) | | | | | | (64,231) | | | | | | (49,711) | | | | | | (113,942) | | | | | | (19,999) | | |
Research and development expenses
|
| | | | (5,009) | | | | | | — | | | | | | — | | | | | | | | | | | | (5,009) | | | | | | — | | | | | | (5,009) | | | | | | (879) | | |
Allowance for credit losses
|
| | | | (1,590) | | | | | | — | | | | | | — | | | | | | | | | | | | (1,590) | | | | | | — | | | | | | (1,590) | | | | | | (279) | | |
Other income and expenses, net
|
| | | | 108 | | | | | | 167 | | | | | | — | | | | | | | | | | | | 275 | | | | | | — | | | | | | 275 | | | | | | 48 | | |
Operating profit (loss)
|
| | | | (24,298) | | | | | | (834) | | | | | | (27,924) | | | | | | | | | | | | (53,056) | | | | | | (49,711) | | | | | | (102,767) | | | | | | (18,038) | | |
Finance costs
|
| | | | (17,659) | | | | | | (1,677) | | | | | | — | | | | | | | | | | | | (19,336) | | | | | | — | | | | | | (19,336) | | | | | | (3,394) | | |
Finance income
|
| | | | 2,926 | | | | | | 106 | | | | | | — | | | | | | | | | | | | 3,032 | | | | | | — | | | | | | 3,032 | | | | | | 532 | | |
Net finance costs
|
| | |
|
(14,733)
|
| | | |
|
(1,571)
|
| | | | | — | | | | | | | | | | |
|
(16,304)
|
| | | | | — | | | | |
|
(16,304)
|
| | | |
|
(2,862)
|
| |
Loss before income tax and social contribution
|
| | | | (39,031) | | | | | | (2,405) | | | | | | (27,924) | | | | | | | | | | | | (69,360) | | | | | | (49,711) | | | | | | (119,071) | | | | | | (20,900) | | |
Current Income tax and social contribution
|
| | | | 10,626 | | | | | | — | | | | | | 9,494 | | | | | | 4(b) | | | | | | 20,120 | | | | | | — | | | | | | 20,120 | | | | | | 3,531 | | |
Deferred Income tax and social contribution
|
| | | | (70) | | | | | | (1,346) | | | | | | — | | | | | | | | | | | | (1,416) | | | | | | — | | | | | | (1,416) | | | | | | (249) | | |
Profit (loss) for the year
|
| | | | (28,475) | | | | | | (3,751) | | | | | | (18,430) | | | | | | | | | | | | (50,656) | | | | | | (49,711) | | | | | | (100,367) | | | | | | (17,618) | | |
Earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (5.955) | | | | | | | | | | | | | | | | | | 4(c) | | | | | | (1.7194)(6) | | | | | | — | | | | | | (2.6904)(7) | | | | | | (0.4722)(7) | | |
Diluted
|
| | | | (5.955) | | | | | | | | | | | | | | | | | | 4(c) | | | | | | (1.7194)(6) | | | | | | — | | | | | | (2.6904)(7) | | | | | | (0.4722)(7) | | |
Weighted average shares used to calculate earnings per share
|
| | |
|
4,781,602
|
| | | | | | | | | | | | | | | | | 4(c) | | | | | | 29,461,565(6) | | | | | | | | | | | | 37,305,231(7) | | | | | | 37,305,231(7) | | |
| | |
Historical
Zenvia Brazil(1) |
| |
Historical
Sirena(2) |
| |
Transaction
Accounting Adjustments |
| |
Note to
the Pro Form Adjustments |
| |
Subtotal
Zenvia Brazil Pro Forma / Sirena(3) |
| |
Historical
D1(4) |
| |
Historical
Smarkio(5) |
| |
Transaction
Accounting Adjustments |
| |
Note to
the Pro Form Adjustments |
| |
Subtotal Zenvia
Pro Forma (Reflecting the Corporate Reorganization and the issuance of Class A common shares to fund the D1 Acquisition(6) |
| |
Additional
Other Transaction Adjustments(7) |
| |
Total Zenvia
Pro Forma reflecting the Corporate Reorganization, the issuance of all Class A common shares in this offering and the concurrent private placement and payment of cash bonus and equity grants |
| ||||||||||||||||||||||||||||||||||||
| | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(US$)(8)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | | 429,701 | | | | | | 8,413 | | | | | | — | | | | | | | | | 438,114 | | | | | | 26,521 | | | | | | 27,835 | | | | | | — | | | | | | | | | 492,470 | | | | | | — | | | | | | 492,470 | | | | | | 86,439 | | |
Cost of services
|
| | | | (325,870) | | | | | | (2,236) | | | | | | (6,179) | | | |
4(a)
|
| | | | (334,285) | | | | | | (13,603) | | | | | | (5,079) | | | | | | (19,325) | | | |
4(a)
|
| | | | (372,292) | | | | | | — | | | | | | (372,292) | | | | | | (65,345) | | |
Gross profit
|
| | | | 103,831 | | | | | | 6,177 | | | | | | (6,179) | | | | | | | | | 103,829 | | | | | | 12,918 | | | | | | 22,756 | | | | | | (19,325) | | | | | | | | | 120,178 | | | | | | — | | | | | | 120,178 | | | | | | 21,094 | | |
Selling and marketing expenses
|
| | | | (33,589) | | | | | | (15,182) | | | | | | — | | | | | | | | | (48,771) | | | | | | (6,355) | | | | | | (1,680) | | | | | | — | | | | | | | | | (56,806) | | | | | | — | | | | | | (56,806) | | | | | | (9,971) | | |
Administrative expenses
|
| | | | (71,667) | | | | | | (567) | | | | | | (11,374) | | | |
4(a)(b)
|
| | | | (83,608) | | | | | | (16,054) | | | | | | (1,884) | | | | | | (23,212) | | | |
4(a)(g)
|
| | | | (124,758) | | | | | | (54,533) | | | | | | (179,291) | | | | | | (31,469) | | |
Research and development
expenses |
| | | | (15,637) | | | | | | — | | | | | | — | | | | | | | | | (15,637) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (15,637) | | | | | | — | | | | | | (15,637) | | | | | | (2,745) | | |
Allowance for credit losses
|
| | | | (4,205) | | | | | | (363) | | | | | | — | | | | | | | | | (4,568) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (4,568) | | | | | | — | | | | | | (4,568) | | | | | | (802) | | |
Other income and expenses, net
|
| | | | (840) | | | | | | 30 | | | | | | — | | | | | | | | | (810) | | | | | | (489) | | | | | | (2,330) | | | | | | — | | | | | | | | | (3,629) | | | | | | — | | | | | | (3,629) | | | | | | (637) | | |
Operating profit (loss)
|
| | | | (22,107) | | | | | | (9,905) | | | | | | (17,553) | | | | | | | | | (49,565) | | | | | | (9,980) | | | | | | 16,862 | | | | | | (42,537) | | | | | | | | | (85,220) | | | | | | (54,533) | | | | | | (139,753) | | | | | | (24,530) | | |
Finance costs
|
| | | | (26,580) | | | | | | (636) | | | | | | (1,997) | | | |
4(c)
|
| | | | (29,213) | | | | | | (1,418) | | | | | | (96) | | | | | | — | | | | | | | | | (30,727) | | | | | | — | | | | | | (30,727) | | | | | | (5,393) | | |
Finance income
|
| | | | 19,217 | | | | | | 104 | | | | | | — | | | | | | | | | 19,321 | | | | | | 239 | | | | | | 87 | | | | | | — | | | | | | | | | 19,647 | | | | | | — | | | | | | 19,647 | | | | | | 3,448 | | |
Net finance costs
|
| | | | (7,363) | | | | | | (532) | | | | | | (1,997) | | | | | | | | | (9,892) | | | | | | (1,179) | | | | |
|
(9)
|
| | | | | — | | | | | | | | | (11,080) | | | | | | — | | | | | | (11,080) | | | | | | (1,945) | | |
Loss before income tax and social
contribution |
| | | | (29,470) | | | | | | (10,437) | | | | | | (19,550) | | | | | | | | | (59,457) | | | | | | (11,159) | | | | | | 16,853 | | | | | | (42,537) | | | | | | | | | (96,300) | | | | | | (54,533) | | | | | | (150,833) | | | | | | (26,475) | | |
Current Income tax and social contribution
|
| | | | (441) | | | | | | (40) | | | | | | — | | | | | | | | | (481) | | | | | | (301) | | | | | | (3,249) | | | | | | — | | | | | | | | | (4,031) | | | | | | | | | | | | (4,031) | | | | | | (708) | | |
Deferred Income tax and social contribution
|
| | | | 8,480 | | | | | | — | | | | | | 5,829 | | | |
4(e)
|
| | | | 14,309 | | | | | | — | | | | | | — | | | | | | 14,462 | | | |
4(c)
|
| | | | 28,771 | | | | | | 1,636 | | | | | | 30,407 | | | | | | 5,338 | | |
Profit (loss) for the year
|
| | | | (21,431) | | | | | | (10,477) | | | | | | (13,721) | | | | | | | | | (45,629) | | | | | | (11,460) | | | | | | 13,604 | | | | | | (28,075) | | | | | | | | | (71,560) | | | | | | (52,897) | | | | | | (124,457) | | | | | | (21,845) | | |
Earnings (loss) per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | (4.6574) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
4(f)
|
| | | | (2.5055)(9) | | | | | | — | | | | | | (3.3362)(10) | | | | | | (0.5856)(10) | | |
Diluted
|
| | | | (4.6574) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
4(f)
|
| | | | (2.5055)(9) | | | | | | — | | | | | | (3.3362)(10) | | | | | | (0.5856)(10) | | |
Weighted average shares used to calculate earnings per share
|
| | | | 4,601,501 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
4(f)
|
| | | | 28,561,060(9) | | | | | | — | | | | | | 37,305,231(10) | | | | | | 37,305,231(10) | | |
| | |
Historical Sirena
January 1 to July 23, 2020 |
| |||||||||
| | |
(in thousands of US$)
|
| |
(in thousands of R$)
|
| ||||||
Revenue
|
| | | | 1,693 | | | | | | 8,413 | | |
Cost of services
|
| | | | (450) | | | | | | (2,236) | | |
Gross profit
|
| | | | 1,243 | | | | | | 6,177 | | |
Selling and marketing expenses
|
| | | | (3,055) | | | | | | (15,182) | | |
Administrative expenses
|
| | | | (114) | | | | | | (567) | | |
Impairment loss on trade receivables
|
| | | | (73) | | | | | | (363) | | |
Other income and expenses, net
|
| | | | 6 | | | | | | 30 | | |
Operating profit
|
| | |
|
(1,993)
|
| | | | | (9,905) | | |
Finance costs
|
| | | | (128) | | | | | | (636) | | |
Finance income
|
| | | | 21 | | | | |
|
104
|
| |
Net finance costs
|
| | |
|
(107)
|
| | | | | (532) | | |
Profit (loss) before income tax and social contribution
|
| | | | (2,100) | | | | | | (10,437) | | |
Current income tax and social contribution
|
| | | | (8) | | | | |
|
(40)
|
| |
Profit (loss) for the year
|
| | | | (2,109) | | | | | | (10,477) | | |
| | |
D1
|
| |
Sirena
|
| ||||||
| | |
(in thousands of R$)
|
| |||||||||
Contribution in Cash(1)
|
| | | | 40,000 | | | | | | — | | |
Cash Payment(1)
|
| | | | 292,596(4) | | | | | | 59,006 | | |
Common shares(2)
|
| | | | 136,533 | | | | | | 4,510(5) | | |
Contingent consideration (earn-out 2022)(3)
|
| | | | 57,019 | | | | | | — | | |
Contingent consideration (earn-out 2023)(3)
|
| | | | 174,081 | | | | | | — | | |
Additional Payment
|
| | | | — | | | | | | 64,280 | | |
Consideration Transferred and Expected to be Transferred
|
| | | | 700,229 | | | | | | 127,796 | | |
Gross profit - multiple estimate
|
| |
7 x Gross
Profit |
| |
11.24 x
Gross Profit |
| |
Current fair
value estimation (13 x Gross Profit – 100%) |
| |
>13 x Gross Profit(1)
|
| ||||||||||||||||||
D1 Acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Earnout – 2022
|
| | | | 14,073 | | | | | | 35,187 | | | | | | 57,019 | | | | | | 70,708 | | | | | | 71,762 | | |
Earnout – 2023
|
| | | | 43,707 | | | | | | 118,515 | | | | | | 174,081 | | | | | | 209,868 | | | | | | 241,480 | | |
Total contingent consideration
|
| | | | 57,780 | | | | | | 153,702 | | | | | | 231,100 | | | | | | 280,576 | | | | | | 313,242 | | |
| | |
D1
|
| |
Sirena
|
| ||||||
| | |
(in thousands of R$)
|
| |||||||||
Consideration Expected to be Transferred and Total Consideration transferred
(Note 3.1) |
| | | | 700,229 | | | | | | 127,796 | | |
Fair value of assets acquired or to be acquired and liabilities assumed or to be
assumed |
| | | | (2,798) | | | | | | 1,519 | | |
Fair value of intangible assets: | | | | | | | | | | | | | |
Digital Platform
|
| | | | 96,626 | | | | | | 54,521 | | |
Customer portfolio
|
| | | | 1,575 | | | | | | 1,975 | | |
Defered tax liability
|
| | | | (33,388) | | | | | | (14,835) | | |
Total | | | | | 62,015 | | | | | | 43,180 | | |
Goodwill | | | | | 638,240 | | | | | | 84,616 | | |
| | | | | | | | |
Estimated fair value
|
| |
Estimated
useful life Years |
| |
Estimated pro forma
amortization expense (straight-line method) |
| | | | |
Allocation of
pro forma amortization expense in the pro forma statement of income line item |
| ||||||||||||||||||||||||||||||||||||
| | |
Nature
|
| |
Valuation
Methodology |
| |
D1
|
| |
Sirena
|
| |
Total
Zenvia´s acquired intangible assets |
| | | | | | | |
D1(1)
|
| |
Sirena(2)
|
| |
Total
Zenvia´s amortization of acquired intangible assets |
| | | |||||||||||||||||||||||||
| | | | | |
(in thousands of R$)
|
| |
December 31, 2020 March 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Digital Platform
|
| |
Represents the fair value
of digital platform |
| |
MPEEM – Multi period
excess earnings method |
| | | | 96,626 | | | | | | 54,521 | | | | | | 151,147 | | | | | | 5 | | | | | | 19,325 | | | | | | 6,179 | | | | | | 25,504 | | | |
4,831
|
| |
Cost of services
|
| | ||
Customer portfolio
|
| |
Represents the fair value
of customer portfolio |
| |
MPEEM – Multi period
excess earnings method |
| | | | 1,575 | | | | | | 1,975 | | | | | | 3,550 | | | | | | 10 | | | | | | 158 | | | | | | 112 | | | | | | 269 | | | |
40
|
| |
Administrative
expenses |
| | ||
Total | | | | | | | | | | | 98,201 | | | | | | 56,496 | | | | | | 154,697 | | | | | | | | | | | | 19,483 | | | | | | 6,291 | | | | | | 25,773 | | | |
4,871
|
| | | | |
| | | |
D1 Acquisition
|
| |
Sirena Acquisition
|
| ||||||
| | | |
Digital platform
|
| |
Customer portfolio
|
| |
Digital platform
|
| |
Customer portfolio
|
|
| Revenue | | | Revenue considered entire services provided. Revenue projections were based on the business plan revenue growth rate and estimated attrition. At the reference date, the company had 54.2 million revenue. | | | Revenue considered entire services provided. Revenue projections were based on the business plan revenue growth rate and estimated attrition. At the reference date, the company had 54.2 million revenue. | | | Revenue considered entire services provided. Revenue projections were based on the business plan revenue growth rate and estimated attrition. At the reference date, the company had R$3.6 million revenue (6 months period). | | | Revenue considered entire services provided. Revenue projections were based on the business plan revenue growth rate and estimated attrition. At the reference date, the company had R$3.6 million revenue (6 months period). | |
| Attrition rate – Churn rate | | | The estimated attrition rate is 19.13% | | | The estimated attrition rate is 10% | | | The estimated attrition rate is 19.03% | | | The estimated attrition rate is 10% | |
| Useful Life | | | Useful life for the intangible asset is 5 years. | | | Useful life for the intangible asset is 10 years. | | | Useful life for the intangible asset is 5 years. | | | Useful life for the intangible asset is 10 years. | |
| Contributory Assets Charge | | | The considered CAC includes Working Capital (7.79% p.a), Fixed Assets (7.79%p.a), Workforce (15.07% p.a) and customer portfolio (16.07% p.a). | | | The considered CAC includes Working Capital (16.07% p.a), Fixed Assets (7.79% p.a) and Workforce (15.07% p.a). | | | The considered CAC includes Working Capital (10.97% p.a), Fixed Assets (10.97% p.a), Workforce (15.07% p.a) and customer portfolio (17.42% p.a). | | | The considered CAC includes Working Capital (10.97% p.a), Fixed Assets (10.97% p.a) and Workforce (17.42% p.a). | |
| Tax Amortization Benefit (TAB) | | | TAB was calculated according to the Target’s projected effective tax rate of 34% and an amortization period equivalent to asset’s remaining useful life. | | | TAB was calculated according to the Target’s projected effective tax rate of 34% and an amortization period equivalent to asset’s remaining useful life. | | | TAB was calculated according to the Target’s projected effective tax rate of 34% and an amortization period equivalent to asset’s remaining useful life. | | | TAB was calculated according to the Target’s projected effective tax rate of 34% and an amortization period equivalent to asset’s remaining useful life. | |
| Discount Rate | | | The discount rate was equivalent to company’s WACC plus spread, resulting in an after-tax rate of 16.07%. | | | The discount rate was equivalent to company’s WACC plus spread, resulting in an after-tax rate of 16.07%. | | | The discount rate was equivalent to company’s WACC plus spread, resulting in an after-tax rate of 18.42%. | | | The discount rate was equivalent to company’s WACC plus spread, resulting in an after-tax rate of 18.42%. | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||
|
Historical Zenvia
Brazil |
| |
Total Zenvia Pro Forma
(Giving effect to the Corporate Reorganization, the issuance of Class A common shares to fund the D1 Acquisition) |
| |
Total Zenvia Pro Forma
(Giving effect to the Corporate Reorganization, the issuance of all Class A common shares in this offering and the concurrent private placement and payment of cash bonus and equity grants) |
| |||||||||||
|
(in thousands of R$, except numbers of shares)
|
| |||||||||||||||||
Net loss attributable to owners of the Company
|
| | | | (28,475) | | | | | | (50,656) | | | | | | (100,367) | | |
Weighted average of outstanding common
shares |
| | | | 4,781,602 | | | | | | 29,999,154(1)(2) | | | | | | 37,305,231(1)(3) | | |
Basic pro forma loss per share – R$
|
| | | | (5.955) | | | | | | (1.6886) | | | | | | (2.6904)(4)(5) | | |
Diluted pro forma loss per share – R$
|
| | | | (5.955) | | | | | | (1.6886) | | | | | | (2.6904)(4)(5) | | |
| | |
Year ended ended December 31, 2020
|
| |||||||||||||||
| | |
Historical
Zenvia Brazil |
| |
Total Zenvia
Pro Forma (Giving effect to the Corporate Reorganization, the issuance of Class A common shares to fund the D1 Acquisition) |
| |
Total Zenvia
Pro Forma (Giving effect to the Corporate Reorganization, the issuance of all Class A common shares in this offering and the concurrent private placement and payment of cash bonus and equity grants) |
| |||||||||
| | |
(in thousands of R$, except numbers of shares)
|
| |||||||||||||||
Net loss attributable to owners of the Company
|
| | | | (21,431) | | | | | | (71,560) | | | | | | (124,457) | | |
Weighted average of outstanding common shares
|
| | | | 4,601,501 | | | | | | 29,999,154(1)(2) | | | | | | 37,305,231(1)(3) | | |
Basic pro forma loss per share – R$
|
| | | | (4.6574) | | | | | | (2.3854) | | | | | | (3.3362)(4)(5) | | |
Diluted pro forma loss per share – R$
|
| | | | (4.6574) | | | | | | (2.3854) | | | | | | (3.3362)(4)(5) | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(in thousands of R$)
|
| |||||||||
D1 Share-based payments
|
| | | | 23,054 | | | | | | 23,054 | | |
Sirena Share Based payments(1)
|
| | | | — | | | | | | 6,123 | | |
Transactions Costs
|
| | | | — | | | | | | 180 | | |
Cash-based compensation payable upon consummation of this offering(2)
|
| | | | 52,926 | | | | | | 52,926 | | |
Deferred income tax and social contribution(3)
|
| | | | (7,838) | | | | | | (9,747) | | |
Total significant items
|
| | | | 68,142 | | | | | | 72,536 | | |
| | |
Historical
Zenvia Brazil |
| |
Historical
D1 |
| |
Transaction
Accounting Adjustments |
| |
Subtotal Zenvia
Pro Forma reflecting issuance of Class A common shares to fund the D1 Aquisition |
| |
Additional
Other Transaction Adjustments |
| |
Total Zenvia
Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||
|
(in thousands of R$)
|
| |||||||||||||||||||||||||||||||||||
Salaries and charges
|
| | | | 38,666(1)(2) | | | | | | 7,729 | | | | | | — | | | | | | 46,395 | | | | | | 49,711(4) | | | | | | 96,106 | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | 23,054 | | | | | | 23,054 | | | | | | — | | | | | | 23,054 | | |
Business Service Provider (BSP)
|
| | | | 84,571 | | | | | | 6,034 | | | | | | — | | | | | | 90,605 | | | | | | — | | | | | | 90,605 | | |
Depreciation
|
| | | | 7,992(3) | | | | | | 2,723 | | | | | | 4,871 | | | | | | 15,586 | | | | | | — | | | | | | 15,586 | | |
Professional fees
|
| | | | 6,727 | | | | | | 3,099 | | | | | | — | | | | | | 9,826 | | | | | | — | | | | | | 9,826 | | |
Impairment of trade receivables
|
| | | | 1,590 | | | | | | — | | | | | | — | | | | | | 1,590 | | | | | | — | | | | | | 1,590 | | |
Marketing expenses
|
| | | | 2,187 | | | | | | — | | | | | | — | | | | | | 2,187 | | | | | | — | | | | | | 2,187 | | |
Others
|
| | | | 5,366 | | | | | | 873 | | | | | | — | | | | | | 6,239 | | | | | | — | | | | | | 6,239 | | |
Total expenses
|
| | |
|
147,099
|
| | | |
|
20,458
|
| | | |
|
27,925
|
| | | |
|
195,482
|
| | | |
|
49,711
|
| | | |
|
245,193
|
| |
| | |
Historical
Zenvia Brazil |
| |
Historical
Sirena |
| |
Transaction
Accounting Adjustments |
| |
Subtotal
Zenvia Brazil Pro Forma/ Sirena |
| |
Historical
D1 |
| |
Historical
Smarkio |
| |
Transaction
Accounting Adjustments |
| |
Subtotal
Zenvia Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition |
| |
Additional
Other Transaction Adjustments |
| |
Total
Zenvia Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||||||||||||||||||
| | |
(in
thousands of R$) |
| |
(in
thousands of US$) |
| |
(in thousands of R$)
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Salaries and charges
|
| | | | 78,103(1) | | | | | | 833 | | | | | | 4,140 | | | | | | 11,262 | | | | | | 93,505 | | | | | | 14,227 | | | | | | 2,871 | | | | | | — | | | | | | 110,603 | | | | | | 54,533(4) | | | | | | 165,136 | | |
Share-based payments
|
| | | | — | | | | | | 1,232 | | | | | | 6,122 | | | | | | — | | | | | | 6,123 | | | | | | — | | | | | | — | | | | | | 23,054 | | | | | | 29,176 | | | | | | — | | | | | | 29,176 | | |
Business Service Provider (BSP)
|
| | | | 305,561 | | | | | | 389 | | | | | | 1,933 | | | | | | — | | | | | | 307,494 | | | | | | 10,713 | | | | | | 2,208 | | | | | | — | | | | | | 320,415 | | | | | | — | | | | | | 320,415 | | |
Depreciation
|
| | | | 27,287(2) | | | | | | 9 | | | | | | 45 | | | | | | 6,291 | | | | | | 33,623 | | | | | | 2,569 | | | | | | — | | | | | | 19,483 | | | | | | 55,675 | | | | | | — | | | | | | 55,675 | | |
Professional fees
|
| | | | 17,319 | | | | | | 680 | | | | | | 3,379 | | | | | | — | | | | | | 20,698 | | | | | | 7,086 | | | | | | 4,214 | | | | | | — | | | | | | 31,998 | | | | | | — | | | | | | 31,998 | | |
Rental
|
| | | | 2,005 | | | | | | 20 | | | | | | 99 | | | | | | — | | | | | | 2,104 | | | | | | 456 | | | | | | — | | | | | | — | | | | | | 2,560 | | | | | | — | | | | | | 2,560 | | |
Communications
|
| | | | 4,557 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,557 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,557 | | | | | | — | | | | | | 4,557 | | |
Travel expenses
|
| | | | 886 | | | | | | 22 | | | | | | 109 | | | | | | — | | | | | | 995 | | | | | | — | | | | | | — | | | | | | — | | | | | | 995 | | | | | | — | | | | | | 995 | | |
Impairment of trade receivables
|
| | | | 4,205 | | | | | | 73 | | | | | | 363 | | | | | | — | | | | | | 4,568 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,568 | | | | | | — | | | | | | 4,568 | | |
Marketing expenses
|
| | | | 3,540 | | | | | | 34 | | | | | | 169 | | | | | | — | | | | | | 3,709 | | | | | | — | | | | | | 1,680 | | | | | | — | | | | | | 5,389 | | | | | | — | | | | | | 5,389 | | |
Others
|
| | | | 7,505(3) | | | | | | 394 | | | | | | 1,959 | | | | | | — | | | | | | 9,464 | | | | | | 1,450 | | | | | | — | | | | | | — | | | | | | 10,914 | | | | | | — | | | | | | 10,914 | | |
Total expenses
|
| | | | 450,968 | | | | | | 3,686 | | | | | | 18,318 | | | | | | 17,553 | | | | | | 486,839 | | | | | | 36,501 | | | | | | 10,973 | | | | | | 42,537 | | | | | | 576,850 | | | | | | 54,533 | | | | | | 631,383 | | |
| | |
For the three months ended March 31, 2021
|
| |||||||||||||||||||||||||||||||||
|
Historical
Zenvia Brazil(1) |
| |
Historical
D1(2) |
| |
Transaction
Accounting Adjustments(3) |
| |
Subtotal
Zenvia Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition(4) |
| |
Additional
Other Transaction Adjustments |
| |
Total Zenvia
Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||
|
(in thousands of R$)
|
| |||||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 30,293 | | | | | | 10,032 | | | | | | (4,831) | | | | | | 35,494 | | | | | | — | | | | | | 35,494 | | |
(+) Amortization of intangible
assets acquired from business combinations |
| | | | 3,142 | | | | | | 2,197 | | | | | | 4,871 | | | | | | 10,210 | | | | | | | | | | | | 10,210 | | |
Non-GAAP Pro Forma Gross Profit(5)
|
| | | | 33,435 | | | | | | 12,229 | | | | | | 40 | | | | | | 45,704 | | | | | | | | | | | | 45,704 | | |
Revenue
|
| | | | 122,693 | | | | | | 19,457 | | | | | | | | | | | | 142,150 | | | | | | | | | | | | 142,150 | | |
Pro forma gross margin(6)
|
| | |
|
24.7%
|
| | | |
|
51.6%
|
| | | | | | | | | |
|
25.0%
|
| | | | | | | | | |
|
25.0%
|
| |
Non-GAAP Pro Forma Gross Margin(7)
|
| | | | 27.3% | | | | | | 62.9% | | | | | | | | | | | | 32.2% | | | | | | | | | | | | 32.2% | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Historical
Zenvia Brazil(1) |
| |
Historical
Sirena(2) |
| |
Transaction
Accounting Adjustments |
| |
Subtotal
Zenvia Brazil Pro Forma/ Sirena |
| |
Historical
D1(3) |
| |
Historical
Smarkio(4) |
| |
Transaction
Accounting Adjustments(5) |
| |
Subtotal
Zenvia Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition(6) |
| |
Additional
Other Transaction Adjustments |
| |
Total
Zenvia Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||||||||||||
| | |
(in thousands of R$)
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 103,831 | | | | | | 6,177 | | | | | | (6,179)(10) | | | | | | 103,829 | | | | | | 12,918 | | | | | | 22,756 | | | | |
|
(19,325)(10)
|
| | | | | 120,178 | | | | | | — | | | | | | 120,178 | | |
(+) Amortization of intangible assets acquired from business combinations
|
| | | | 7,042 | | | | | | — | | | | | | 6,179(10) | | | | | | 13,221 | | | | | | 732 | | | | | | — | | | | | | 19,325(10) | | | | | | 33,278 | | | | | | — | | | | | | 33,278 | | |
Non-GAAP Pro Forma Gross
Profit(7) |
| | | | 110,873 | | | | | | 6,177 | | | | | | — | | | | | | 117,050 | | | | | | 13,650 | | | | | | 22,756 | | | | |
|
—
|
| | | | | 153,456 | | | | |
|
—
|
| | | | | 153,456 | | |
Revenue
|
| | | | 429,701 | | | | | | 8,413 | | | | | | — | | | | | | 438,114 | | | | | | 26,521 | | | | | | 27,835 | | | | | | — | | | | | | 492,470 | | | | | | — | | | | | | 492,470 | | |
Pro forma gross margin(8)
|
| | |
|
24.2%
|
| | | |
|
73.4%
|
| | | |
|
—
|
| | | |
|
23.7%
|
| | | |
|
48.7%
|
| | | |
|
81.8%
|
| | | | | — | | | | |
|
24.4%
|
| | | | | — | | | | |
|
24.4%
|
| |
Non-GAAP Pro Forma Gross
Margin(9) |
| | | | 25.8% | | | | | | 73.4% | | | | | | — | | | | | | 26.7% | | | | | | 51.5% | | | | | | 81.8% | | | | |
|
—
|
| | | | | 31.2% | | | | |
|
—
|
| | | | | 31.2% | | |
| | |
For the three months ended March 31, 2021
|
| |||||||||||||||||||||||||||||||||
|
Historical
Zenvia Brazil(1) |
| |
Historical
D1(2) |
| |
Transaction
Accounting Adjustments(3) |
| |
Subtotal Zenvia
Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition(4) |
| |
Additional
Other Transaction Adjustments(5) |
| |
Total Zenvia
Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||
|
(in thousands of R$)
|
| |||||||||||||||||||||||||||||||||||
Profit (Loss)
|
| | | | (28,475) | | | | | | (3,751) | | | | | | (18,430) | | | | | | (50,656) | | | | | | (49,711) | | | | | | (100,367) | | |
(+) Income tax and social contribution (current and deferred)
|
| | | | (10,556) | | | | | | 1,346 | | | | | | (9,494) | | | | | | (18,704) | | | | | | — | | | | | | (18,704) | | |
(+) Net finance costs
|
| | | | 14,733 | | | | | | 1,571 | | | | | | — | | | | | | 16,304 | | | | | | | | | | | | 16,304 | | |
Operating profit/(loss)
|
| | | | (24,298) | | | | | | (834) | | | | | | (27,924) | | | | | | (53,056) | | | | | | (49,711) | | | | | | (102,767) | | |
(+) Amortization of intangible
assets acquired from business combinations |
| | | | 5,965 | | | | | | 2,197 | | | | | | 4,871 | | | | | | 13,033 | | | | | | — | | | | | | 13,033 | | |
(+) Share-based payments
|
| | | | — | | | | | | — | | | | | | 23,054(7) | | | | | | 23,054 | | | | | | — | | | | | | 23,054 | | |
(+) Expenses related to branch closing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
(+) Expenses related to IPO grants(5)
|
| | | | 6,995 | | | | | | — | | | | | | — | | | | | | 6,995 | | | | | | 49,711 | | | | | | 56,706 | | |
Non-GAAP Pro Forma Operating Profit (Loss)(6)
|
| | | | (11,338) | | | | | | 1,363 | | | | | | 1 | | | | | | (9,974) | | | | |
|
—
|
| | | | | (9,974) | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Historical
Zenvia Brazil(1) |
| |
Historical
Sirena(2) |
| |
Transaction
Accounting Adjustments |
| |
Subtotal
Zenvia Brazil Pro Forma/ Sirena |
| |
Historical
D1(3) |
| |
Historical
Smarkio(4) |
| |
Transaction
Accounting Adjustments(5) |
| |
Subtotal
Zenvia Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition(6) |
| |
Additional
Other Transaction Adjustments(7) |
| |
Total
Zenvia Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||||||||||||
| | |
(in thousands of R$)
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit/(Loss) | | | | | (21,431) | | | | | | (10,477) | | | | | | (13,721)(10) | | | | | | (45,629) | | | | | | (11,460) | | | | | | 13,604 | | | | | | (28,075)(10) | | | | | | (71,560) | | | | | | (52,897) | | | | | | (124,457) | | |
(+) Income tax and social
contribution (current and deferred) |
| | | | (8,039) | | | | | | 40 | | | | | | (5,829)(11) | | | | | | (13,828) | | | | | | 301 | | | | | | 3,249 | | | | | | (14,462)(11) | | | | | | (24,740) | | | | | | (1,636) | | | | | | (26,376) | | |
(+) Net finance costs
|
| | | | 7,363 | | | | | | 532 | | | | | | 1,997(12) | | | | | | 9,892 | | | | | | 1,179 | | | | | | 9 | | | | | | | | | | | | 11,080 | | | | | | | | | | | | 11,080 | | |
Operating profit/(loss)
|
| | | | (22,107) | | | | | | (9,905) | | | | | | (17,553) | | | | | | (49,565) | | | | | | (9,980) | | | | | | 16,862 | | | | | | (42,537) | | | | | | (85,220) | | | | | | (54,533) | | | | | | (150,833) | | |
(+) Amortization of intangible assets
acquired from business combinations |
| | | | 15,510 | | | | | | — | | | | | | 6,291(13) | | | | | | 21,801 | | | | | | 732 | | | | | | — | | | | | | 19,483(13) | | | | | | 42,016 | | | | | | — | | | | | | 42,016 | | |
(+) Share-based payments
|
| | | | — | | | | | | 6,123(14) | | | | | | — | | | | | | 6,123 | | | | | | — | | | | | | — | | | | | | 23,054(15) | | | | | | 29,177 | | | | | | — | | | | | | 29,177 | | |
(+) Expenses related to branch
closing(8) |
| | | | 2,858 | | | | | | — | | | | | | — | | | | | | 2,858 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,858 | | | | | | — | | | | | | 2,858 | | |
(+) Expenses related to IPO
grants(7) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,533 | | | | | | 54,533 | | |
Non-GAAP Pro Forma Operating Profit (Loss)(9)
|
| | | | (3,739) | | | | | | (3,782) | | | | | | (11,262) | | | | | | (18,783) | | | | | | (9,248) | | | | | | 16,862 | | | | |
|
—
|
| | | | | (11,169) | | | | |
|
—
|
| | | | | (11,169) | | |
| | |
For the three months ended March 31, 2021
|
| |||||||||||||||||||||||||||||||||
|
Historical
Zenvia Brazil(1) |
| |
Historical
D1(2) |
| |
Transaction
Accounting Adjustments(3) |
| |
Subtotal Zenvia
Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition(4) |
| |
Additional
Other Transaction Adjustments(5) |
| |
Total Zenvia
Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||
|
(in thousands of R$)
|
| |||||||||||||||||||||||||||||||||||
Profit/(Loss) | | | | | (28,475) | | | | | | (3,751) | | | | | | (18,430) | | | | | | (50,656) | | | | | | (49,711) | | | | | | (100,367) | | |
(+) Income tax and social contribution (current and deferred)
|
| | | | (10,556) | | | | | | 1,346 | | | | | | (9,494) | | | | | | (18,704) | | | | | | — | | | | | | (18,704) | | |
(+) Net finance costs
|
| | | | 14,733 | | | | | | 1,571 | | | | | | — | | | | | | 16,304 | | | | | | — | | | | | | 16,304 | | |
(+) Depreciation and amortization
|
| | | | 7,992 | | | | | | 2,723 | | | | | | 4,871 | | | | | | 15,586 | | | | | | — | | | | | | 15,586 | | |
Pro Forma EBITDA(6)
|
| | | | (16,306) | | | | | | 1,889 | | | | | | (23,053) | | | | | | (37,470) | | | | | | (49,711) | | | | | | (87,181) | | |
(+) Share-based payment
|
| | | | | | | | | | | | | | | | 23,054(9) | | | | | | 23,054 | | | | | | | | | | | | 23,054 | | |
(+) Expenses related to branch
closing |
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
(+) Expenses related to IPO grants(7)
|
| | | | 6,995 | | | | | | — | | | | | | — | | | | | | 6,995 | | | | | | 49,711 | | | | | | 56,706 | | |
Pro Forma Adjusted EBITDA(8)
|
| | |
|
(9,311)
|
| | | |
|
1,889
|
| | | |
|
1
|
| | | |
|
(7,421)
|
| | | | | — | | | | |
|
(7,421)
|
| |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Historical
Zenvia Brazil(1) |
| |
Historical
Sirena(2) |
| |
Transaction
Accounting Adjustments |
| |
Subtotal
Zenvia Brazil Pro Forma/ Sirena |
| |
Historical
D1(3) |
| |
Historical
Smarkio(4) |
| |
Transaction
Accounting Adjustments(5) |
| |
Subtotal
Zenvia Pro Forma reflecting issuance of Class A common shares to fund the D1 Acquisition(6) |
| |
Additional
Other Transaction Adjustments(7) |
| |
Total
Zenvia Pro Forma reflecting issuance of all Class A common shares in this offering and the concurrent private placement |
| ||||||||||||||||||||||||||||||
| | |
(in thousands of R$)
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit/(Loss) | | | | | (21,431) | | | | | | (10,477) | | | | | | (13,721)(11) | | | | | | (45,629) | | | | | | (11,460) | | | | | | 13,604 | | | | | | (28,075)(10) | | | | | | (71,560) | | | | | | (52,897) | | | | | | (124,457) | | |
(+) Income tax and social contribution (current and
deferred) |
| | | | (8,039) | | | | | | 40 | | | | | | (5,829)(12) | | | | | | (13,828) | | | | | | 301 | | | | | | 3,249 | | | | | | (14,462)(12) | | | | | | (24,740) | | | | | | (1,636) | | | | | | (26,376) | | |
(+) Net finance costs
|
| | | | 7,363 | | | | | | 532 | | | | | | 1,997(13) | | | | | | 9,892 | | | | | | 1,179 | | | | | | 9 | | | | | | — | | | | | | 11,080 | | | | | | | | | | | | 11,080 | | |
(+) Depreciation and amortization
|
| | | | 27,287 | | | | | | 45 | | | | | | 6,291 | | | | | | 33,623 | | | | | | 2,568 | | | | | | 143 | | | | | | 19,483(14) | | | | | | 55,817 | | | | | | | | | | | | 55,817 | | |
Pro Forma EBITDA(8)
|
| | | | 5,180 | | | | | | (9,860) | | | | | | (11,262) | | | | | | (15,942) | | | | | | (7,412) | | | | | | 17,005 | | | | | | (23,054) | | | | | | (29,403) | | | | | | (54,533) | | | | | | (83,936) | | |
(+) Share-based payment
|
| | | | | | | | | | 6,123(15) | | | | | | | | | | | | 6,123 | | | | | | | | | | | | | | | | | | 23,054(16) | | | | | | 29,177 | | | | | | — | | | | | | 29,177 | | |
(+) Expenses related to branch closing(9)
|
| | | | 2,858 | | | | | | — | | | | | | — | | | | | | 2,858 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,858 | | | | | | — | | | | | | 2,858 | | |
(+) Expenses related to IPO
grants(7) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,533 | | | | | | 54,533 | | |
Pro Forma Adjusted EBITDA(10)
|
| | |
|
8,038
|
| | | |
|
(3,737)
|
| | | |
|
(11,262)
|
| | | |
|
(6,961)
|
| | | |
|
(7,412)
|
| | | |
|
17,005
|
| | | |
|
—
|
| | | |
|
2,632
|
| | | | | — | | | | |
|
2,632
|
| |
| | |
As of and for the three
months ended March 31, |
| |
As of and for the year ended December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
|
Real GDP growth (contraction)(1)
|
| |
1.0%
|
| |
(4.1)%
|
| |
1.1%
|
| |
1.1%
|
|
Inflation (IGP-M)(2)
|
| |
31.1%
|
| |
23.1%
|
| |
7.3%
|
| |
7.5%
|
|
Inflation (IGP-DI)(2)
|
| |
33.5%
|
| |
23.1%
|
| |
7.7%
|
| |
7.1%
|
|
Inflation (IPCA)(3)
|
| |
2.1%
|
| |
4.5%
|
| |
4.3%
|
| |
3.8%
|
|
CDI(4)
|
| |
2.2%
|
| |
2.8%
|
| |
5.9%
|
| |
6.4%
|
|
TJLP(5)
|
| |
4.6%
|
| |
4.6%
|
| |
6.2%
|
| |
6.7%
|
|
Brazilian base interest rate (SELIC)
|
| |
2.8%
|
| |
2.0%
|
| |
4.5%
|
| |
6.5%
|
|
Appreciation (depreciation) of the real against the U.S. dollar
|
| |
(9.6)%
|
| |
(28.9)%
|
| |
(4.0)%
|
| |
(15.0)%
|
|
Exchange rate (R$ per US$1.00) at the end of the period(6)
|
| |
5.6973
|
| |
5.1967
|
| |
4.031
|
| |
3.875
|
|
| | |
Three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Variation
|
| |||||||||
| | |
(in R$)
|
| |
(in R$)
|
| |
(%)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenue
|
| | | | 122,693 | | | | | | 93,436 | | | | | | 31.3% | | |
Cost of services
|
| | | | (92,400) | | | | | | (67,532) | | | | | | 36.8% | | |
Gross profit
|
| | | | 30,293 | | | | | | 25,904 | | | | | | 16.9% | | |
Selling and marketing expenses
|
| | | | (15,378) | | | | | | (6,772) | | | | | | 127.1% | | |
Administrative expenses
|
| | | | (32,722) | | | | | | (12,031) | | | | | | 172.0% | | |
Research and development expenses
|
| | | | (5,009) | | | | | | (2,839) | | | | | | 76.4% | | |
Allowance for credit losses
|
| | | | (1,590) | | | | | | 407 | | | | | | (490.7)% | | |
Other income and expenses, net
|
| | | | 108 | | | | | | 53 | | | | | | 103.8% | | |
Operating profit
|
| | | | (24,298) | | | | | | 4,722 | | | | | | (614.6)% | | |
Finance costs
|
| | | | (17,659) | | | | | | (1,746) | | | | | | 911.4% | | |
Finance income
|
| | | | 2,926 | | | | | | 1,560 | | | | | | 87.6% | | |
Net finance costs
|
| | | | (14,733) | | | | | | (186) | | | | | | 7821.0% | | |
Profit (loss) before income tax and social contribution
|
| | | | (39,031) | | | | | | 4,536 | | | | | | (960.5)% | | |
Deferred income tax and social contribution
|
| | | | 10,626 | | | | | | 44 | | | | | | 24050.0% | | |
Current income tax and social contribution
|
| | | | (70) | | | | | | (1,647) | | | | | | (95.7)% | | |
Profit (loss) for the period
|
| | | | (28,475) | | | | | | 2,933 | | | | | | (1070.8)% | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
Variation
|
| |||||||||
| | |
(in R$)
|
| |
(in R$)
|
| |
(%)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenue
|
| | | | 429,701 | | | | | | 354,035 | | | | | | 21.4% | | |
Cost of services
|
| | | | (325,870) | | | | | | (260,786) | | | | | | 25.0% | | |
Gross profit
|
| | | | 103,831 | | | | | | 93,249 | | | | | | 11.3% | | |
Selling and marketing expenses
|
| | | | (33,589) | | | | | | (26,018) | | | | | | 29.1% | | |
Administrative expenses
|
| | | | (71,667) | | | | | | (40,868) | | | | | | 75.4% | | |
Research and development expenses
|
| | | | (15,637) | | | | | | (9,832) | | | | | | 59.0% | | |
Gain on bargain purchase
|
| | | | — | | | | | | 2,479 | | | | | | (100.0)% | | |
Allowance for credit losses
|
| | | | (4,205) | | | | | | (3,733) | | | | | | 12.6% | | |
Other income and expenses, net
|
| | | | (840) | | | | | | 4,473 | | | | | | (118.8)% | | |
Operating profit
|
| | | | (22,107) | | | | | | 19,750 | | | | | | (211.9)% | | |
Finance costs
|
| | | | (26,580) | | | | | | (6,811) | | | | | | 290.3% | | |
Finance income
|
| | | | 19,217 | | | | | | 4,239 | | | | | | 353.3% | | |
Net finance costs
|
| | | | (7,363) | | | | | | (2,572) | | | | | | 186.3% | | |
Profit (loss) before income tax and social contribution
|
| | | | (29,470) | | | | | | 17,178 | | | | | | (271.6)% | | |
Deferred income tax and social contribution
|
| | | | 8,480 | | | | | | (3,186) | | | | | | (366.2)% | | |
Current income tax and social contribution
|
| | | | (441) | | | | | | (148) | | | | | | 198.0% | | |
Profit (loss) for the year
|
| | | | (21,431) | | | | | | 13,844 | | | | | | (254.8)% | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018(1)
|
| |
Variation
|
| |||||||||
| | |
(in R$)
|
| |
(in R$)
|
| |
(%)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenue
|
| | | | 354,035 | | | | | | 276,380 | | | | | | 28.1% | | |
Cost of services
|
| | | | (260,786) | | | | | | (186,084) | | | | | | 40.1% | | |
Gross profit
|
| | | | 93,249 | | | | | | 90,296 | | | | | | 3.3% | | |
Selling and marketing expenses
|
| | | | (26,018) | | | | | | (18,241) | | | | | | 42.6% | | |
Administrative expenses
|
| | | | (40,868) | | | | | | (35,683) | | | | | | 14.5% | | |
Research and development expenses
|
| | | | (9,832) | | | | | | (3,931) | | | | | | 150.1% | | |
Gain on bargain purchase
|
| | | | 2,479 | | | | | | — | | | | | | n.m. | | |
Allowance for credit losses
|
| | | | (3,733) | | | | | | (2,287) | | | | | | 63.2% | | |
Other income and expenses, net
|
| | | | 4,473 | | | | | | 96 | | | | | | n.m. | | |
Operating profit
|
| | | | 19,750 | | | | | | 30,250 | | | | | | (34.7)% | | |
Finance costs
|
| | | | (6,811) | | | | | | (7,352) | | | | | | (7.4)% | | |
Finance income
|
| | | | 4,239 | | | | | | 3,446 | | | | | | 23.0% | | |
Net finance costs
|
| | | | (2,572) | | | | | | (3,906) | | | | | | (34.2)% | | |
Profit before income tax and social contribution
|
| | | | 17,178 | | | | | | 26,344 | | | | | | (34.8)% | | |
Deferred income tax and social contribution
|
| | | | (3,186) | | | | | | (3,457) | | | | | | (7.8)% | | |
Current income tax and social contribution
|
| | | | (148) | | | | | | (3,022) | | | | | | (95.1)% | | |
Profit for the year
|
| | | | 13,844 | | | | | | 19,865 | | | | | | (30.3)% | | |
Significant unobservable inputs
|
| |
Relationship between significant unobservable inputs and
measurement of the present value of cash flows |
|
•
Annual forecast revenue growth rate;
•
Forecast of the growth rate of variable input costs; and
•
Risk-adjusted discount rate.
|
| |
The present value of cash flows could increase (decrease) if:
•
the annual growth rate of revenue was higher (lower);
•
the cost growth rate was (higher) lower; or
•
the risk-adjusted discount rate was (higher) lower.
|
|
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Weighted average annual revenue growth
|
| | | | 36.38% | | | | | | 16.48% | | | | | | 20.74% | | |
Weighted average annual growth of variable cost
|
| | | | 26.93% | | | | | | 18.74% | | | | | | 20.08% | | |
Weighted average cost of capital (WACC)
|
| | | | 16.40% | | | | | | 15.90% | | | | | | 19.00% | | |
Growth in terminal value
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Weighted average annual revenue growth
|
| | | | 30.62% | | | | | | 9.40% | | | | | | 17.22% | | |
Weighted average annual growth of variable cost
|
| | | | 21.12% | | | | | | 11.52% | | | | | | 16.58% | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended December 31,
|
| | |||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands of R$)
|
| |||||||||||||||||||||||||||
Net cash from (used in) operating activities
|
| | | | (43,764) | | | | | | 14,537 | | | | | | 46,143 | | | | | | 26,451 | | | | | | 39,553 | | |
Net cash used in investment activities
|
| | | | (4,651) | | | | | | (2,990) | | | | | | (61,591) | | | | | | (9,927) | | | | | | (10,921) | | |
Net cash from (used in) financing activities
|
| | | | 83,773 | | | | | | (4,294) | | | | | | 62,052 | | | | | | (54,858) | | | | | | (6,616) | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 35,833 | | | | | | 7,253 | | | | | | 47,637 | | | | | | (38,334) | | | | | | 22,016 | | |
| | | | | |
As of
March 31, |
| |
As of December 31,
|
| ||||||||||||
| | |
Interest
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | |
(in thousands of R$)
|
| |||||||||||||||
Working capital
|
| |
100% CDI+2.40% to 5.46%,TJLP+2.98% or 24%
|
| | | | 181,987 | | | | | | 97,396 | | | | | | 60,985 | | |
BNDES Prosoft
|
| |
TJLP+2.96%
|
| | | | 82 | | | | | | 1,579 | | | | | | 2,338 | | |
Leases
|
| |
100% CDI+2.00% to 3.86% or 7.25%
|
| | | | — | | | | | | — | | | | | | 23 | | |
Total | | | | | | | | 182,069 | | | | | | 98,975 | | | | | | 63,346 | | |
Current
|
| | | | | | | 40,053 | | | | | | 56,197 | | | | | | 17,696 | | |
Noncurrent
|
| | | | | | | 142,016 | | | | | | 42,778 | | | | | | 45,650 | | |
| | |
Total
|
| |
Less than
1 year |
| |
1-5 Years
|
| |
More than
5 years |
| ||||||||||||
| | |
(in thousands of R$)
|
| |||||||||||||||||||||
Lease liabilities
|
| | | | 2,577 | | | | | | 1,187 | | | | | | 1,390 | | | | | | — | | |
Trade payables
|
| | | | 89,155 | | | | | | 87,562 | | | | | | 1,593 | | | | | | — | | |
Total
|
| | |
|
91,732
|
| | | |
|
88,749
|
| | | |
|
2,983
|
| | | | | — | | |
| | |
Balance as of
March 31, 2021 |
| |
Risk
|
| |
Scenario I
(Probable) |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
| | |
(in thousands of R$)
|
| | | | |
(in thousands of R$, except percentages)
|
| ||||||||||||||||||
Financial investments
|
| | | | 83,286 | | | |
Decrease of CDI
|
| | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
Financial revenues
|
| | | | | | | | | | | | | 2,290 | | | | | | 1,718 | | | | | | 1,145 | | |
BNDES financing
|
| | | | 12,384 | | | |
Increase of TJLP
|
| | | | 571 | | | | | | 714 | | | | | | 856 | | |
Rates subject to variation
|
| | | | | | | | | | | | | 4.61% | | | | | | 5.76% | | | | | | 6.92% | | |
Financings
|
| | | | 169,685 | | | |
Increase of CDI
|
| | | | 4,666 | | | | | | 5,833 | | | | | | 7,000 | | |
Rates subject to variation
|
| | | | | | | | | | | | | 2.75% | | | | | | 3.44% | | | | | | 4.13% | | |
Activity
|
| |
Number of Employees as
of March 31, 2021 |
| |
% of Total
|
| ||||||
Technology
|
| | | | 214 | | | | | | 29.9% | | |
Sales / Customer Experience
|
| | | | 235 | | | | | | 32.9% | | |
Product / Marketing
|
| | | | 160 | | | | | | 22.4% | | |
Financial / Legal
|
| | | | 84 | | | | | | 11.8% | | |
Human Resources
|
| | | | 22 | | | | | | 3.1% | | |
Total | | | | | 715 | | | | | | 100.0% | | |
Name
|
| |
Age
|
| |
Position
|
|
Cassio Bobsin
|
| | 40 | | | Chairman | |
Jorge Steffens
|
| | 55 | | | Board member | |
Carlos Henrique Testolini
|
| | 58 | | | Board member | |
Eduardo Aspesi†
|
| | 61 | | | Board member | |
Piero Lara Rosatelli*
|
| | 36 | | | Board member | |
Ana Dolores Moura Carneiro de Novaes†*
|
| | 59 | | | Director Nominee | |
Fernando Jorge Wosniak Steler**
|
| | 43 | | | Director Nominee | |
Name
|
| |
Age
|
| |
Position
|
|
Cassio Bobsin
|
| | 40 | | | Chief Executive Officer | |
Renato Friedrich
|
| | 63 | | | Chief Financial Officer | |
Lilian Lima
|
| | 52 | | | Chief Technology Officer | |
Murilo Costa
|
| | 41 | | | Chief Sales Officer | |
Gabriela Ferreira Vargas
|
| | 34 | | | Chief Operating Officer | |
Raphael Godoy
|
| | 38 | | | Chief Marketing Officer | |
Rogério da Costa Perez
|
| | 43 | | | Chief Experience Officer | |
| | |
Common Shares Beneficially Owned
Prior to Offering |
| |
Total
Voting Power Before Offering(1) |
| |
Common Shares Beneficially Owned After
the (i) Offering without Exercise of Underwriters’ Option and (ii) the Concurrent Private Placement |
| |
Total
Voting Power After Offering without Exercise of Underwriters’ Option(1) |
| |
Common Shares Beneficially
Owned After the (i) Offering with Full Exercise of Underwriters’ Option and (ii) the Concurrent Private Placement |
| |
Total
Voting Power After Offering with Full Exercise of Underwriters’ Option(1) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
%
|
| |||||||||||||||||||||||||||||||||||||||||||||
Pre-IPO Shareholders
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cassio Bobsin(2)
|
| | | | — | | | | | | — | | | | | | 9,578,220 | | | | | | 40.40 | | | | | | 40.37 | | | | | | — | | | | | | — | | | | | | 9,578,220 | | | | | | 40.40 | | | | | | 37.95 | | | | | | — | | | | | | — | | | | | | 9,578,220 | | | | | | 40.40 | | | | | | 37.69 | | |
Oria Zenvia Co-investment Holdings, LP(3)
|
| | | | — | | | | | | — | | | | | | 3,178,880 | | | | | | 13.41 | | | | | | 13.40 | | | | | | — | | | | | | — | | | | | | 3,178,880 | | | | | | 13.41 | | | | | | 12.59 | | | | | | — | | | | | | — | | | | | | 3,178,880 | | | | | | 13.41 | | | | | | 12.51 | | |
Oria Zenvia Co-investment Holdings II, LP(3)
|
| | | | — | | | | | | — | | | | | | 3,941,050 | | | | | | 16.62 | | | | | | 16.61 | | | | | | — | | | | | | — | | | | | | 3,941,050 | | | | | | 16.62 | | | | | | 15.61 | | | | | | — | | | | | | — | | | | | | 3,941,050 | | | | | | 16.62 | | | | | | 15.51 | | |
Oria Tech Zenvia Co-investment
– Fundo de Investimento em Participações Multiestratégia(3) |
| | | | — | | | | | | — | | | | | | 4,372,480 | | | | | | 18.44 | | | | | | 18.43 | | | | | | — | | | | | | — | | | | | | 4,372,480 | | | | | | 18.44 | | | | | | 17.32 | | | | | | — | | | | | | — | | | | | | 4,372,480 | | | | | | 18.44 | | | | | | 17.21 | | |
Oria Tech I Inovação Fundo de
Investimento em Participações Multiestratégia(3) |
| | | | — | | | | | | — | | | | | | 2,637,670 | | | | | | 11.13 | | | | | | 11.12 | | | | | | — | | | | | | — | | | | | | 2,637,670 | | | | | | 11.13 | | | | | | 10.45 | | | | | | — | | | | | | — | | | | | | 2,637,670 | | | | | | 11.13 | | | | | | 10.38 | | |
Directors and Executive Officers(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Twilio Inc.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,571,429 | | | | | | 23.64 | | | | | | — | | | | | | — | | | | | | 1.42 | | | | | | 3,571,429 | | | | | | 21.21 | | | | | | — | | | | | | — | | | | | | 1.41 | | |
Total
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
23,708,300
|
| | | |
|
100%
|
| | | |
|
99.93%
|
| | | |
|
3,571,429
|
| | | |
|
23.64
|
| | | |
|
23,708,300
|
| | | |
|
100%
|
| | | |
|
95.35%
|
| | | |
|
3,571,429
|
| | | |
|
21.21
|
| | | |
|
23,708,300
|
| | | |
|
100%
|
| | | |
|
94.70%
|
| |
Underwriter
|
| |
Number of
Class A Common Shares |
|
Goldman Sachs & Co. LLC
|
| | | |
Morgan Stanley & Co. LLC
|
| | | |
Banco Bradesco BBI S.A.
|
| | | |
Itau BBA USA Securities, Inc.
|
| | | |
UBS Securities LLC
|
| | | |
XP Investments US, LLC
|
| | | |
Total | | | | |
| | |
Total
|
| ||||||
| | |
Per Class A
common share |
| |
No Exercise
|
| |
Full Exercise
|
|
| | |
(US$)
|
| ||||||
Initial public offering price
|
| | | | | | | | | |
Underwriting discounts and commissions to be paid by us
|
| | | | | | | | | |
Proceeds, before expenses, to us
|
| | | | | | | | | |
| | |
Amount (US$)
|
| |||
Expenses: | | | | | | | |
SEC registration fee
|
| | | | 21,715.09 | | |
Nasdaq listing fee
|
| | | | 113,600 | | |
FINRA filing fee
|
| | | | 30,387 | | |
Printing and engraving expenses
|
| | | | 230,000 | | |
Legal fees and expenses
|
| | | | 2,032,129 | | |
Accounting fees and expenses
|
| | | | 878,584 | | |
Miscellaneous costs
|
| | | | 102,081 | | |
Total | | | | | 3,408,495 | | |
|
Unaudited Interim Condensed Consolidated Financial Statements of Zenvia Mobile Serviços Digitais
S.A as of March 31, 2021 and for the three months ended March 31, 2021 and 2020 |
| | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
|
Audited Consolidated Financial Statements of Zenvia Mobile Serviços Digitais S.A as of December 31, 2020 and 2019 and for the years ended December 31, 2020, 2019 and 2018
|
| | | | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
|
Audited Consolidated Financial Statements of Rodati Motors Corporation as of July 23, 2020 and December 31, 2019 and for the period from January 1, 2020 to July 23, 2020 and for the year ended December 31, 2019
|
| | | | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
|
Unaudited Interim Condensed Consolidated Financial Statements of One Engine Desenvolvimento e Licenciamento de Sistemas de Informática S.A. as of March 31, 2021 and for the three months ended March 31, 2021 and 2020
|
| | | | | | |
| | | | | F-95 | | | |
| | | | | F-96 | | | |
| | | | | F-97 | | | |
| | | | | F-99 | | | |
| | | | | F-100 | | | |
| | | | | F-101 | | | |
|
Audited Consolidated Financial Statements of One Engine Desenvolvimento e Licenciamento de Sistemas de Informática S.A. as of December 31, 2020 and 2019 and for each of the two years in the period ended December 31, 2020
|
| | | | | | |
| | | | | F-130 | | | |
| | | | | F-132 | | | |
| | | | | F-133 | | | |
| | | | | F-135 | | | |
| | | | | F-136 | | | |
| | | | | F-137 | | |
|
Audited Financial Statements of Smarkio Tecnologia Ltda. as of November 30, 2020 and December 31, 2019 and for the period of eleven months ended November 30, 2020 and for the year ended December 31, 2019
|
| | | | | | |
| | | | | F-171 | | | |
| | | | | F-172 | | | |
| | | | | F-173 | | | |
| | | | | F-175 | | | |
| | | | | F-176 | | | |
| | | | | F-177 | | |
| | |
Note
|
| |
March 31, 2021
|
| |
December 31, 2020
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 6 | | | | | | 95,812 | | | | | | 59,979 | | |
Trade and other receivables
|
| | | | 7 | | | | | | 92,954 | | | | | | 86,009 | | |
Tax assets
|
| | | | | | | | | | 8,832 | | | | | | 4,897 | | |
Financial instruments
|
| | | | | | | | | | 382 | | | | | | — | | |
Prepayments
|
| | | | | | | | | | 3,730 | | | | | | 2,516 | | |
Other assets
|
| | | | | | | | | | 11,803 | | | | | | 1,285 | | |
| | | | | | | | | | | 213,513 | | | | | | 154,686 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Tax assets
|
| | | | | | | | | | 80 | | | | | | 40 | | |
Prepayments
|
| | | | | | | | | | 1,853 | | | | | | 1,931 | | |
Interest earning bank deposits
|
| | | | 6 | | | | | | 2,177 | | | | | | 2,227 | | |
Property, plant and equipment
|
| | | | 8 | | | | | | 11,897 | | | | | | 12,495 | | |
Intangible assets and goodwill
|
| | | | 9 | | | | | | 278,472 | | | | | | 281,475 | | |
| | | | | | | | | | | 294,479 | | | | | | 298,168 | | |
Total assets | | | | | | | | | | | 507,992 | | | | | | 452,854 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Loans and borrowings
|
| | | | 10 | | | | | | 40,053 | | | | | | 56,197 | | |
Trade and other payables
|
| | | | | | | | | | 87,562 | | | | | | 100,036 | | |
Liabilities from aquisitions
|
| | | | 13 | | | | | | 58,922 | | | | | | 53,520 | | |
Current tax liabilities
|
| | | | | | | | | | 9,447 | | | | | | 8,898 | | |
Employee benefits
|
| | | | | | | | | | 18,094 | | | | | | 6,678 | | |
Lease liabilities
|
| | | | | | | | | | 1,187 | | | | | | 1,109 | | |
Non-current liabilities
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 215,265 | | | | | | 226,438 | | |
Liabilities from aquisitions
|
| | | | 13 | | | | | | 46,616 | | | | | | 40,228 | | |
Trade and other payables
|
| | | | | | | | | | 1,593 | | | | | | 1,352 | | |
Loans and borrowings
|
| | | | 10 | | | | | | 142,016 | | | | | | 42,778 | | |
Lease liabilities
|
| | | | | | | | | | 1,390 | | | | | | 1,649 | | |
Provisions for tax, labor and civil risks
|
| | | | 12 | | | | | | 1,596 | | | | | | 2,267 | | |
Deferred tax liabilities
|
| | | | 18 | | | | | | 12,168 | | | | | | 22,794 | | |
| | | | | | | | | | | 205,379 | | | | | | 111,068 | | |
Shareholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Capital
|
| | | | 14 | | | | | | 130,292 | | | | | | 130,292 | | |
Reserves
|
| | | | | | | | | | 5,454 | | | | | | 5,454 | | |
Translation reserve
|
| | | | | | | | | | 1,508 | | | | | | 1,033 | | |
Accumulated losses
|
| | | | | | | | | | (49,906) | | | | | | (21,431) | | |
Total equity
|
| | | | | | | | | | 87,348 | | | | | | 115,348 | | |
Total equity and liabilities
|
| | | | | | | | | | 507,992 | | | | | | 452,854 | | |
| | |
Note
|
| |
Three Months
Ended March 31, |
| ||||||||||||
| | | | | | | | |
2021
|
| |
2020
|
| ||||||
Net revenue
|
| | | | 15 | | | | | | 122,693 | | | | | | 93,436 | | |
Cost of services
|
| | | | 16 | | | | | | (92,400) | | | | | | (67,532) | | |
Gross profit
|
| | | | | | | | | | 30,293 | | | | | | 25,904 | | |
Sales and marketing expenses
|
| | | | 16 | | | | | | (15,378) | | | | | | (6,772) | | |
General and administrative expenses
|
| | | | 16 | | | | | | (32,722) | | | | | | (12,031) | | |
Research and development expenses
|
| | | | 16 | | | | | | (5,009) | | | | | | (2,839) | | |
Allowance for expected credit losses
|
| | | | 16 | | | | | | (1,590) | | | | | | 407 | | |
Other income and expenses, net
|
| | | | | | | | | | 108 | | | | | | 53 | | |
Operating profit (loss)
|
| | | | | | | | | | (24,298) | | | | | | 4,722 | | |
Finance costs
|
| | | | 17 | | | | | | (17,659) | | | | | | (1,746) | | |
Finance income
|
| | | | 17 | | | | | | 2,926 | | | | | | 1,560 | | |
Net finance costs
|
| | | | | | | | | | (14,733) | | | | | | (186) | | |
Profit (loss) before taxes
|
| | | | | | | | | | (39,031) | | | | | | 4,536 | | |
Deferred income tax and social contribution
|
| | | | 18 | | | | | | 10,626 | | | | | | 44 | | |
Current income tax and social contribution
|
| | | | 18 | | | | | | (70) | | | | | | (1,647) | | |
Profit (loss) of the period
|
| | | | | | | | | | (28,475) | | | | | | 2,933 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that are or may be reclassified subsequently to profit or loss
|
| | | | | | | | | | | | | | | | | | |
Cumulative translation adjustments from operations in foreign currency
|
| | | | | | | | | | 475 | | | | | | — | | |
Total comprehensive income (loss) for the period
|
| | | | | | | | | | (28,000) | | | | | | 2,933 | | |
Net (loss) earnings per share (expressed in Reais per share)
|
| | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 19 | | | | | | (5.955) | | | | | | 0.663 | | |
Diluted
|
| | | | 19 | | | | | | (5.955) | | | | | | 0.663 | | |
| | | | | |
Profit reserves
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
Note
|
| |
Capital
|
| |
Legal
reserve |
| |
Investments
reserve |
| |
Accumulated
losses |
| |
Translation
reserve |
| |
Total
shareholders’ equity |
| ||||||||||||||||||
Balance at December 31, 2019
|
| | | | | | | 93,883 | | | | | | 3,162 | | | | | | 51,449 | | | | | | — | | | | | | — | | | | | | 148,494 | | |
Profit for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,933 | | | | | | — | | | | | | 2,933 | | |
Balance at March 31, 2020
|
| | | | | | | 93,883 | | | | | | 3,854 | | | | | | 1,600 | | | | | | 2,933 | | | | | | — | | | | | | 102,270 | | |
Balance at December 31, 2020
|
| | | | | | | 130,292 | | | | | | 3,854 | | | | | | 1,600 | | | | | | (21,431) | | | | | | 1,033 | | | | | | 115,348 | | |
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,475) | | | | | | — | | | | | | (28,475) | | |
Cumulative translation adjustments
from operations in foreign currency |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 475 | | | | | | 475 | | |
Balance at March 31, 2021
|
| | | | | | | 130,292 | | | | | | 3,854 | | | | | | 1,600 | | | | | | (49,906) | | | | | | 1,508 | | | | | | 87,348 | | |
| | |
Three Months
Ended March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Cash flow from operating activities | | | | | | | | | | | | | |
Profit (loss) for the period
|
| | |
|
(28,475)
|
| | | |
|
2,933
|
| |
Adjustments for: | | | | | | | | | | | | | |
Tax (income) expenses
|
| | | | (10,556) | | | | | | 1,603 | | |
Depreciation and amortization
|
| | | | 7,992 | | | | | | 5,149 | | |
Allowance for expected credit losses
|
| | | | 1,590 | | | | | | (407) | | |
Provisions for tax, labor and civil risks risks
|
| | | | 836 | | | | | | 1,622 | | |
Provision for bonus and profit sharing
|
| | | | 9,653 | | | | | | 1,557 | | |
Provision for compensation
|
| | | | 6,267 | | | | | | 1,562 | | |
Interest from loans and borrowings
|
| | | | 2,311 | | | | | | 1,070 | | |
Interest on leases
|
| | | | 69 | | | | | | 171 | | |
Exchange variation gain (loss)
|
| | | | 8,559 | | | | | | (895) | | |
Loss on write-off of property, plant and equipment
|
| | | | 86 | | | | | | 2 | | |
Effect of hyperinflation
|
| | | | 378 | | | | | | — | | |
Changes in assets and liabilities | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | (8,535) | | | | | | (4,310) | | |
Prepayments
|
| | | | (1,136) | | | | | | (13) | | |
Other assets
|
| | | | (14,493) | | | | | | (4,287) | | |
Suppliers
|
| | | | (10,867) | | | | | | 10,701 | | |
Trade and other payables
|
| | | | (4,150) | | | | | | (770) | | |
Cash generated from (used in) operating activities
|
| | | | (40,471) | | | | | | 15,688 | | |
Interest paid on loans and leases
|
| | | | (3,240) | | | | | | (972) | | |
Income taxes paid
|
| | | | (53) | | | | | | (179) | | |
Net cash flow from (used in) operating activities
|
| | | | (43,764) | | | | | | 14,537 | | |
Cash flow from investing activities | | | | | | | | | | | | | |
Acquisition of property, plant and equipment
|
| | | | (872) | | | | | | (1,548) | | |
Interest earning bank deposits
|
| | | | 50 | | | | | | (33) | | |
Acquisition of Intangible assets
|
| | | | (3,829) | | | | | | (1,409) | | |
Net cash used in investment activities
|
| | | | (4,651) | | | | | | (2,990) | | |
Cash flow from financing activities | | | | | | | | | | | | | |
Proceeds from loans and borrowings
|
| | | | 88,574 | | | | | | — | | |
Repayment of borrowings
|
| | | | (4,551) | | | | | | (3,452) | | |
Payment of lease liabilities
|
| | | | (250) | | | | | | (842) | | |
Net cash from (used in) financing activities
|
| | | | 83,773 | | | | | | (4,294) | | |
Exchange rate change on cash and cash equivalents
|
| | | | 475 | | | | | | — | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 35,833 | | | | | | 7,253 | | |
Cash and cash equivalents at January 1
|
| | | | 59,979 | | | | | | 12,342 | | |
Cash and cash equivalents at March 31
|
| | | | 95,812 | | | | | | 19,595 | | |
| | | | | |
March 31, 2021
|
| |||||||||
| | |
Country
|
| |
Direct
|
| |
Indirect
|
| ||||||
| | | | | |
%
|
| | | | | | | |||
Subsidiaries | | | | | | | | | | | | | | | | |
MKMB Soluções Tecnológicas Ltda.
|
| | Brazil | | | | | 100 | | | | | | — | | |
Total Voice Telecom S.A.
|
| | Brazil | | | | | 100 | | | | | | — | | |
Rodati Motors Corporation
|
| | USA | | | | | 100 | | | | | | — | | |
Indirect subsidiaries | | | | | | | | | | | | | | | | |
Rodati Services S.A.
|
| | Argentina | | | | | — | | | | | | 100 | | |
Rodati Servicios, S.A. de CV
|
| | Mexico | | | | | — | | | | | | 100 | | |
Rodati Motors Central de Informações
de Veículos Automotores Ltda. |
| | Brazil | | | | | — | | | | | | 100 | | |
| | | | | |
December 31, 2020
|
| |||||||||
| | |
Country
|
| |
Direct
|
| |
Indirect
|
| ||||||
| | | | | |
%
|
| | | | | | | |||
Subsidiaries | | | | | | | | | | | | | | | | |
MKMB Soluções Tecnológicas Ltda.
|
| | Brazil | | | | | 100 | | | | | | — | | |
Total Voice Telecom S.A.
|
| | Brazil | | | | | 100 | | | | | | — | | |
Rodati Motors Corporation
|
| | USA | | | | | 100 | | | | | | — | | |
Indirect subsidiaries | | | | | | | | | | | | | | | | |
Rodati Services S.A.
|
| | Argentina | | | | | — | | | | | | 100 | | |
Rodati Servicios, S.A. de CV
|
| | Mexico | | | | | — | | | | | | 100 | | |
Rodati Motors Central de Informações
de Veículos Automotores Ltda. |
| | Brazil | | | | | — | | | | | | 100 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Cash and banks
|
| | | | 14,703 | | | | | | 13,099 | | |
Short-term investments maturing in up to 90 days(a)
|
| | | | 81,109 | | | | | | 46,880 | | |
Short-term investments maturing in over 90 days(b)
|
| | | | 2,177 | | | | | | 2,227 | | |
| | | | | 97,989 | | | | | | 62,206 | | |
Cash and cash equivalents
|
| | | | 95,812 | | | | | | 59,979 | | |
Interest earnings bank deposits
|
| | | | 2,177 | | | | | | 2,227 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Domestic
|
| | | | 90,851 | | | | | | 81,031 | | |
Abroad
|
| | | | 9,586 | | | | | | 11,065 | | |
| | | | | 100,437 | | | | | | 92,096 | | |
Allowance for expected credit losses
|
| | | | (7,483) | | | | | | (6,087) | | |
| | | | | 92,954 | | | | | | 86,009 | | |
|
Balance at January 1, 2020
|
| | | | (5,088) | | |
|
Additions
|
| | | | (1,133) | | |
|
Reversal
|
| | | | 1,540 | | |
|
Balance at March 31, 2020
|
| | | | (4,681) | | |
|
Balance at December 31, 2020
|
| | | | (6,087) | | |
|
Additions
|
| | | | (1,590) | | |
|
Reversal
|
| | | | — | | |
|
Write-offs
|
| | | | 194 | | |
|
Balance at March 31, 2021
|
| | | | (7,483) | | |
| | |
Average
annual depreciation rates (%) |
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net
balance at March 31, 2021 |
| |||||||||
Furniture and fixtures
|
| |
10
|
| | | | 1,383 | | | | | | (650) | | | | | | 733 | | |
Leasehold improvements
|
| |
10
|
| | | | 1,697 | | | | | | (905) | | | | | | 792 | | |
Data processing equipment
|
| |
20
|
| | | | 14,906 | | | | | | (6,953) | | | | | | 7,953 | | |
Right of use – leases
|
| |
20 to 30
|
| | | | 4,967 | | | | | | (2,695) | | | | | | 2,272 | | |
Machinery and equipment and other fixed assets
|
| |
10 to 20
|
| | | | 742 | | | | | | (595) | | | | | | 147 | | |
| | | | | | | | 23,695 | | | | | | 11,798 | | | | | | 11,897 | | |
| | |
Average
annual depreciation rates (%) |
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net
balance at December 31, 2020 |
| |||||||||
Furniture and fixtures
|
| |
10
|
| | | | 1,374 | | | | | | (604) | | | | | | 770 | | |
Leasehold improvements
|
| |
10
|
| | | | 1,674 | | | | | | (847) | | | | | | 829 | | |
Data processing equipment
|
| |
20
|
| | | | 14,277 | | | | | | (6,229) | | | | | | 8,047 | | |
Right of use – leases (a)
|
| |
20 to 30
|
| | | | 4,967 | | | | | | (2,347) | | | | | | 2,620 | | |
Machinery and equipment and other assets
|
| |
10 to 20
|
| | | | 824 | | | | | | (594) | | | | | | 230 | | |
| | | | | | | | 23,116 | | | | | | (10,621) | | | | | | 12,495 | | |
| | |
Average
annual depreciation rates % |
| |
December 31,
2020 |
| |
Additions
|
| |
Disposals
|
| |
Hyperinflation
adjustment |
| |
Exchange
variations |
| |
March 31,
2021 |
| ||||||||||||||||||
Furniture and fixtures
|
| | | | | | | 1,374 | | | | | | 16 | | | | | | (12) | | | | | | 4 | | | | | | 1 | | | | | | 1,383 | | |
Leasehold improvements
|
| | | | | | | 1,674 | | | | | | 17 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 1,697 | | |
Data processing equipment
|
| | | | | | | 14,277 | | | | | | 839 | | | | | | (10) | | | | | | 11 | | | | | | (211) | | | | | | 14,906 | | |
Right of use – leases
|
| | | | | | | 4,967 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,967 | | |
Machinery and equipment
|
| | | | | | | 515 | | | | | | — | | | | | | (73) | | | | | | — | | | | | | — | | | | | | 442 | | |
Other fixed assets
|
| | | | | | | 309 | | | | | | — | | | | | | (9) | | | | | | — | | | | | | — | | | | | | 300 | | |
Cost | | | | | | | | 23,116 | | | | | | 872 | | | | | | (104) | | | | | | 21 | | | | | | (210) | | | | | | 23,695 | | |
Furniture and fixtures
|
| |
10
|
| | | | (604) | | | | | | (47) | | | | | | 3 | | | | | | (2) | | | | | | — | | | | | | (650) | | |
Leasehold improvements
|
| |
10
|
| | | | (847) | | | | | | (55) | | | | | | — | | | | | | (2) | | | | | | (1) | | | | | | (905) | | |
Data processing equipment
|
| |
20
|
| | | | (6,229) | | | | | | (697) | | | | | | 3 | | | | | | (15) | | | | | | (15) | | | | | | (6,953) | | |
Right of use – leases
|
| |
20 to 30
|
| | | | (2,347) | | | | | | (348) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,695) | | |
Machinery and equipment
|
| |
10
|
| | | | (411) | | | | | | (7) | | | | | | 8 | | | | | | — | | | | | | — | | | | | | (410) | | |
Other fixed assets
|
| |
10 to 20
|
| | | | (183) | | | | | | (6) | | | | | | 4 | | | | | | — | | | | | | — | | | | | | (185) | | |
(-) Accumulated depreciation
|
| | | | | | | (10,621) | | | | | | (1,160) | | | | | | 18 | | | | | | (19) | | | | | | (16) | | | | | | (11,798) | | |
Total | | | | | | | | 12,495 | | | | | | (288) | | | | | | (86) | | | | | | 2 | | | | | | (226) | | | | | | 11,897 | | |
| | |
Average
annual amortization rates % |
| |
Cost
|
| |
Amortization
|
| |
Net
balance in March 31, 2021 |
| |||||||||
Intangible assets under development
|
| |
—
|
| | | | 10,307 | | | | | | — | | | | | | 10,307 | | |
Software license
|
| |
20 to 50
|
| | | | 5,539 | | | | | | (2,407) | | | | | | 3,132 | | |
Database
|
| |
10
|
| | | | 800 | | | | | | (407) | | | | | | 393 | | |
Goodwill
|
| |
—
|
| | | | 163,394 | | | | | | — | | | | | | 163,394 | | |
Customer portfolio
|
| |
10
|
| | | | 112,929 | | | | | | (70,348) | | | | | | 42,581 | | |
Platform
|
| |
20
|
| | | | 75,065 | | | | | | (16,400) | | | | | | 58,665 | | |
| | | | | | | | 368,034 | | | | | | (89,562) | | | | | | 278,472 | | |
| | |
Average
annual amortization rates % |
| |
Cost
|
| |
Amortization
|
| |
Net
balance in December 31, 2020 |
| |||||||||
Intangible assets under development
|
| |
—
|
| | | | 8,433 | | | | | | — | | | | | | 8,433 | | |
Software license
|
| |
20 to 50
|
| | | | 3,584 | | | | | | (2,172) | | | | | | 1,412 | | |
Database
|
| |
10
|
| | | | 800 | | | | | | (387) | | | | | | 413 | | |
Goodwill
|
| |
—
|
| | | | 163,394 | | | | | | — | | | | | | 163,394 | | |
Customer portfolio
|
| |
10
|
| | | | 112,929 | | | | | | (67,524) | | | | | | 45,405 | | |
Platform
|
| |
20
|
| | | | 75,065 | | | | | | (12,647) | | | | | | 62,418 | | |
| | | | | | | | 364,205 | | | | | | (82,730) | | | | | | 281,475 | | |
| | | | | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | | Interest p.a. | | | | | | | | | | | | | |
Working capital(a)
|
| |
100% CDI + 2.40% to 5.46% and TJLP + 2.98% and 24%
|
| | | | 181,987 | | | | | | 97,396 | | |
BNDES Prosoft
|
| | TJLP + 2.96% | | | | | 82 | | | | | | 1,579 | | |
| | | | | | | | 182,069 | | | | | | 98,975 | | |
Current
|
| | | | | | | 40,053 | | | | | | 56,197 | | |
Non-current
|
| | | | | | | 142,016 | | | | | | 42,778 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
2022
|
| | | | 51,080 | | | | | | 18,167 | | |
2023
|
| | | | 53,756 | | | | | | 16,918 | | |
2024
|
| | | | 34,552 | | | | | | 7,693 | | |
2025
|
| | | | 2,628 | | | | | | — | | |
| | | | | 142,016 | | | | | | 42,778 | | |
| | |
Loans and
borrowings |
| |||
Balance at December 31, 2019
|
| | | | 63,346 | | |
Changes in cash
|
| | | | (4,424) | | |
Interest paid
|
| | | | (972) | | |
Repayments of borrowings
|
| | | | (3,452) | | |
Changes not affecting cash
|
| | | | 1,070 | | |
Interest and exchange-rate expenses
|
| | | | 1,070 | | |
Balance at March 31, 2020
|
| | | | 59,992 | | |
| | |
Loans and
borrowings |
| |||
Balance at January 1, 2021
|
| | | | 98,975 | | |
Changes in cash
|
| | | | 80,783 | | |
Interest paid
|
| | | | (3,240) | | |
Proceeds from loans and borrowings
|
| | | | 88,574 | | |
Repayments of borrowings
|
| | | | (4,551) | | |
Changes not affecting cash
|
| | | | 2.311 | | |
Interest and exchange-rate expenses
|
| | | | 2,311 | | |
Balance at March 31, 2021
|
| | | | 182,069 | | |
|
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Service tax (ISSQN) Lawsuit – Company BWMS(a)
|
| | | | 1,374 | | | | | | 1,374 | | |
Service tax (ISSQN) Lawsuit – Company Zenvia(a)
|
| | | | 30,656 | | | | | | 29,962 | | |
Labor provisions
|
| | | | 569 | | | | | | 444 | | |
Other Provisions
|
| | | | 1,081 | | | | | | 1,064 | | |
| | | | | 33,680 | | | | | | 32,844 | | |
Service tax (ISSQN) judicial deposits – Lawsuit Company BWMS(a)
|
| | | | (1,374) | | | | | | (1,374) | | |
Service tax (ISSQN) judicial deposits – Lawsuit Company Zenvia(a)
|
| | | | (30,700) | | | | | | (29,193) | | |
Labor appeals judicial deposits
|
| | | | (10) | | | | | | (10) | | |
| | | | | (32,084) | | | | | | (30,577) | | |
| | | | | 1,596 | | | | | | 2,267 | | |
| | |
Provisions
|
| |
Judicial
deposits |
| ||||||
Balance at December 31, 2020
|
| | | | 32,844 | | | | | | 30,577 | | |
Additions
|
| | | | 883 | | | | | | 1,507 | | |
Reversals
|
| | | | (47) | | | | | | — | | |
Balance at March 31, 2021
|
| | | | 33,680 | | | | | | 32.084 | | |
| | |
Liabilities from business combinations
|
| |||||||||
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Investment acquisition(a) – Total Voice
|
| | | | 11,907 | | | | | | 13,112 | | |
Investment acquisition – Sirena
|
| | | | 79,717 | | | | | | 71,792 | | |
Investment acquisition(b) – Sirena
|
| | | | 13,908 | | | | | | 8,833 | | |
Reimbursements to former shareholders
|
| | | | 6 | | | | | | 11 | | |
| | | | | 105,538 | | | | | | 93,748 | | |
Current
|
| | | | 58,922 | | | | | | 53,520 | | |
Non-current
|
| | | | 46,616 | | | | | | 40,228 | | |
Shareholders
|
| |
Balance of
shares |
| |
Percent
|
| ||||||
Oria Tech Zenvia Co-Investment FIP Multiestrategia
|
| | | | 2,298,482 | | | | | | 48.0693% | | |
Cássio Bobsin Machado
|
| | | | 1,915,644 | | | | | | 40.0628% | | |
Oria Tech 1 Inovacao Fundo de Investimentos em Participações
|
| | | | 527,534 | | | | | | 11.0326% | | |
Spectra I – Fundo de Investimento em Partipações
|
| | | | 7,988 | | | | | | 0.1671% | | |
Spectra II – Fundo de Investimento em Partipações
|
| | | | 31,954 | | | | | | 0.6683% | | |
Total
|
| | | | 4,781,602 | | | | | | 100.0000% | | |
| | |
Three months period
ended March 31 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Primary geographical markets | | | | | | | | | | | | | |
Brazil
|
| | | | 102,315 | | | | | | 86,176 | | |
USA
|
| | | | 7,402 | | | | | | 2,662 | | |
South Africa
|
| | | | 1,033 | | | | | | 1,017 | | |
Argentina
|
| | | | 1,484 | | | | | | — | | |
Mexico
|
| | | | 2,456 | | | | | | — | | |
Switzerland
|
| | | | 3,122 | | | | | | 2,535 | | |
Others
|
| | | | 4,881 | | | | | | 1,046 | | |
Total
|
| | | | 122,693 | | | | | | 93,436 | | |
| | |
Three months
ended March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Personnel expenses(a)
|
| | | | 38,666 | | | | | | 14,350 | | |
Costs with operators/Other costs
|
| | | | 84,571 | | | | | | 64,014 | | |
Depreciation and amortization
|
| | | | 7,992 | | | | | | 5,149 | | |
Outsourced services
|
| | | | 6,727 | | | | | | 2,444 | | |
Allowance for credit losses
|
| | | | 1,590 | | | | | | (407) | | |
Marketing expenses / events
|
| | | | 2,187 | | | | | | 529 | | |
Other expenses
|
| | | | 5,366 | | | | | | 2,688 | | |
| | | | | 147,099 | | | | | | 88,767 | | |
Cost of services
|
| | | | 92,400 | | | | | | 67,532 | | |
Sales and marketing expenses
|
| | | | 15,378 | | | | | | 6,772 | | |
General administrative expenses
|
| | | | 32,722 | | | | | | 12,031 | | |
Research and development expenses
|
| | | | 5,009 | | | | | | 2,839 | | |
Allowance for credit losses
|
| | | | 1,590 | | | | | | (407) | | |
| | | | | 147,099 | | | | | | 88,767 | | |
| | |
Three months
ended March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Salary
|
| | | | 12,454 | | | | | | 6,459 | | |
Benefits
|
| | | | 1,465 | | | | | | 689 | | |
Compulsory contributions to social security
|
| | | | 4,488 | | | | | | 2,250 | | |
Compensation
|
| | | | 1,654 | | | | | | 165 | | |
Provisions (vacation/13th salary)
|
| | | | 1,887 | | | | | | 987 | | |
Provision for bonus and profit sharing
|
| | | | 9,653 | | | | | | 1,557 | | |
Compensation to former shareholders(a)
|
| | | | 6,267 | | | | | | 1,562 | | |
Other
|
| | | | 998 | | | | | | 681 | | |
| | | | | 38,666 | | | | | | 14,350 | | |
| | |
Three months
ended March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Finance cost | | | | | | | | | | | | | |
Interest on loans and financing
|
| | | | (2,311) | | | | | | (1,070) | | |
Discounts
|
| | | | (9) | | | | | | (197) | | |
Foreign exchange losses
|
| | | | (10,314) | | | | | | (40) | | |
| | |
Three months
ended March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Bank expenses and IOF (tax on financial transactions)
|
| | | | (819) | | | | | | (89) | | |
Other financial expenses
|
| | | | (3,759) | | | | | | (179) | | |
Interests on leasing contracts
|
| | | | (69) | | | | | | (171) | | |
Inflation adjustment
|
| | | | (378) | | | | | | — | | |
| | | | | (17,659) | | | | | | (1,746) | | |
Finance income | | | | | | | | | | | | | |
Interest
|
| | | | 498 | | | | | | 104 | | |
Foreign exchange gain
|
| | | | 1,755 | | | | | | 935 | | |
Interests on financial instrument
|
| | | | 233 | | | | | | 57 | | |
Other financial income
|
| | | | 434 | | | | | | 464 | | |
Gain on financial instrument
|
| | | | 6 | | | | | | — | | |
| | | | | 2,926 | | | | | | 1,560 | | |
|
| | |
Three months
ended March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred taxes on temporary differences and tax losses
|
| | | | (10,626) | | | | | | (44) | | |
Current tax expenses
|
| | | | 70 | | | | | | 1,647 | | |
Tax (income) expense
|
| | |
|
(10,556)
|
| | | |
|
1,603
|
| |
| | |
2021
|
| |
2020
|
| ||||||
Income before income tax and social contribution
|
| | | | (39,031) | | | | | | 4,536 | | |
Basic rate
|
| | | | 34% | | | | | | 34% | | |
Income tax and social contribution
|
| | | | 13,271 | | | | | | (1,542) | | |
Tax incentives
|
| | | | — | | | | | | 720 | | |
Net operation loss carryforward not recorded from subsidiaries(a)
|
| | | | (813) | | | | | | (451) | | |
IPO Bônus
|
| | | | (2,378) | | | | | | — | | |
Others
|
| | | | 476 | | | | | | (330) | | |
Tax benefit (expense)
|
| | | | 10,556 | | | | | | (1,603) | | |
Effective rate
|
| | | | 27.05% | | | | | | 35.34% | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Provision for labor, tax and civil risk
|
| | | | 11,126 | | | | | | 10,885 | | |
Allowance for doubtful accounts
|
| | | | 2,009 | | | | | | 1,610 | | |
Tax losses and negative basis of social contribution tax
|
| | | | 9,679 | | | | | | 5,277 | | |
Provision for compensation from acquisitions
|
| | | | 9,884 | | | | | | 6,277 | | |
Other temporary differences
|
| | | | 2,124 | | | | | | 1,041 | | |
| | | | | 34,822 | | | | | | 25,090 | | |
Deferred Tax liabilities | | | | | | | | | | | | | |
Goodwill
|
| | | | (26,558) | | | | | | (25,879) | | |
Customer portfolio and platform
|
| | | | (20,432) | | | | | | (22,005) | | |
| | | | | (46,990) | | | | | | (47,884) | | |
| | | | | (12,168) | | | | | | (22,794) | | |
|
Balance at December 31, 2020
|
| | | | (22,794) | | |
|
Additions
|
| | | | 11,305 | | |
|
Reversals
|
| | | | (679) | | |
|
Balance at March 31, 2021
|
| | | | (12,168) | | |
| | |
Three months
ended March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Basic and diluted earnings per share | | | | | | | | | | | | | |
Numerator
|
| | | | | | | | | | | | |
Profit (loss) of the period assigned to Company’s shareholders
|
| | | | (28,475) | | | | | | 2,933 | | |
Denominator
|
| | | | | | | | | | | | |
Weighted average for number of common shares
|
| | | | 4,781,602 | | | | | | 4.421.402 | | |
Basic and diluted earnings (loss) per share (in reais)
|
| | | | (5.955) | | | | | | 0.663 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level 1
|
| |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level 1
|
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 81,109 | | | | | | 14,703 | | | | | | 81,109 | | | | | | 46,880 | | | | | | 13,099 | | | | | | 47,453 | | |
Interest earnings bank deposits
|
| | | | 2,177 | | | | | | — | | | | | | 2,177 | | | | | | 2,227 | | | | | | — | | | | | | 2,227 | | |
Trade accounts receivable
|
| | | | — | | | | | | 92,954 | | | | | | — | | | | | | — | | | | | | 86,009 | | | | | | — | | |
Financial instrument – swap
|
| | | | 382 | | | | | | — | | | | | | 382 | | | | | | | | | | | | | | | | | | | | |
| | | | | 83,668 | | | | | | 107,657 | | | | | | 83,668 | | | | | | 49,107 | | | | | | 99,108 | | | | | | 49,107 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | — | | | | | | 182,069 | | | | | | — | | | | | | — | | | | | | 98,975 | | | | | | — | | |
Trade and other payable
|
| | | | — | | | | | | 89,155 | | | | | | — | | | | | | — | | | | | | 101,388 | | | | | | — | | |
| | | | | — | | | | | | 271,224 | | | | | | — | | | | | | — | | | | | | 200,363 | | | | | | — | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Cash and cash equivalents
|
| | | | 95,812 | | | | | | 59,979 | | |
Interest earnings bank deposits
|
| | | | 2,177 | | | | | | 2,227 | | |
Trade accounts receivable
|
| | | | 92,954 | | | | | | 86,009 | | |
| | | | | 190,343 | | | | | | 148,215 | | |
Non-derivative financial liabilities
|
| |
Book
value |
| |
Contractual
cash flow |
| |
Up to
12 Months |
| |
1-2 Years
|
| |
2-3 years
|
| |
>3 years
|
| ||||||||||||||||||
Loans and financing
|
| | | | 182,069 | | | | | | 225,367 | | | | | | 45,138 | | | | | | 64,824 | | | | | | 68,220 | | | | | | 47,184 | | |
Trade and other payables
|
| | | | 89,155 | | | | | | 89,155 | | | | | | 87,562 | | | | | | 1,593 | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 2,577 | | | | | | 2,577 | | | | | | 1,187 | | | | | | 1,390 | | | | | | — | | | | | | — | | |
| | | | | 273,801 | | | | | | 317,099 | | | | | | 133,887 | | | | | | 67,807 | | | | | | 68,220 | | | | | | 47,184 | | |
Operation
|
| |
Balance at
March 31, 2021 |
| |
Risk
|
| |
Scenario I
Current scenario |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
Financial investments
|
| | | | 83,286 | | | |
CDI decrease
|
| | | | 2,290 | | | | | | 1,718 | | | | | | 1,145 | | |
| | | | | | | | | | | | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
Financial liabilities – Loans with BNDES
|
| | | | (12,384) | | | |
TJLP increase
|
| | | | (571) | | | | | | (714) | | | | | | (856) | | |
| | | | | | | | | | | | | | 4.61% | | | | | | 5.76% | | | | | | 6.92% | | |
Financial liabilities – financing
|
| | | | (169,685) | | | |
CDI increase
|
| | | | (4,666) | | | | | | (5,833) | | | | | | (7,000) | | |
| | | | | | | | | | | | | | 2.75% | | | | | | 3.44% | | | | | | 4.13% | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Loans and borrowings
|
| | | | 182,069 | | | | | | 98,975 | | |
Cash and cash equivalents
|
| | | | (81,109) | | | | | | (59,979) | | |
Net debt
|
| | | | 100,960 | | | | | | 38,996 | | |
Total equity
|
| | | | 87,348 | | | | | | 115,348 | | |
Net debt/Shareholders’ equity (%)
|
| | | | 1.16 | | | | | | 0.34 | | |
| | |
Note
|
| |
2020
|
| |
2019
|
| | | | | |||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Cash and cash equivalents
|
| | | | 6 | | | | | | 59,979 | | | | | | 12,342 | | | | | | | ||||||||
Trade and other receivables
|
| | | | 7 | | | | | | 86,009 | | | | | | 62,136 | | | | | | | ||||||||
Tax assets
|
| | | | 8 | | | | | | 4,897 | | | | | | 2,703 | | | | | | | ||||||||
Prepayments
|
| | | | | | | | | | 2,516 | | | | | | 1,158 | | | | | | | ||||||||
Other assets
|
| | | | | | | | | | 1,285 | | | | | | 750 | | | | | | | ||||||||
| | | | | | | | | | | 154,686 | | | | | | 79,089 | | | | | | | ||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Tax assets
|
| | | | 8 | | | | | | 40 | | | | | | — | | | | | | | | | | | | | | |
Prepayments
|
| | | | | | | | | | 1,931 | | | | | | — | | | | | | | ||||||||
Interest earning bank deposits
|
| | | | 6 | | | | | | 2,227 | | | | | | 3,292 | | | | | | | ||||||||
Property, plant and equipment
|
| | | | 9 | | | | | | 12,495 | | | | | | 17,496 | | | | | | | ||||||||
Intangible assets and goodwill
|
| | | | 10 | | | | | | 281,475 | | | | | | 149,106 | | | | | | | ||||||||
| | | | | | | | | | | 298,168 | | | | | | 169,894 | | | | | | | ||||||||
Total assets
|
| | | | | | | | | | 452,854 | | | | | | 248,983 | | | | | | | ||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Loans and borrowings
|
| | | | 11 | | | | | | 56,197 | | | | | | 17,696 | | | | | | | ||||||||
Trade and other payables
|
| | | | 13 | | | | | | 100,036 | | | | | | 42,454 | | | | | | | ||||||||
Liabilities from aquisitions
|
| | | | 17 | | | | | | 53,520 | | | | | | — | | | | | | | ||||||||
Current tax liabilities
|
| | | | 14 | | | | | | 8,898 | | | | | | 5,185 | | | | | | | ||||||||
Employee benefits
|
| | | | 15 | | | | | | 6,678 | | | | | | 6,755 | | | | | | | ||||||||
Lease liabilities
|
| | | | 12 | | | | | | 1,109 | | | | | | 2,687 | | | | | | | ||||||||
Dividends payable
|
| | | | | | | | | | — | | | | | | — | | | | | | | ||||||||
Installment payment of taxes
|
| | | | | | | | | | — | | | | | | — | | | | | | | ||||||||
Non-current liabilities | | | | | | | | | | | 226,438 | | | | | | 74,777 | | | | | | | ||||||||
Liabilities from aquisitions
|
| | | | 17 | | | | | | 40,228 | | | | | | 5,230 | | | | | | | ||||||||
Trade and other payables
|
| | | | 13 | | | | | | 201 | | | | | | — | | | | | | | ||||||||
Loans and borrowings
|
| | | | 11 | | | | | | 42,778 | | | | | | 45,650 | | | | | | | ||||||||
Employee benefits
|
| | | | 15 | | | | | | 1,151 | | | | | | 1,127 | | | | | | | ||||||||
Lease liabilities
|
| | | | 12 | | | | | | 1,649 | | | | | | 4,604 | | | | | | | ||||||||
Provisions for labor, tax and civil risks
|
| | | | 16 | | | | | | 2,267 | | | | | | 1,489 | | | | | | | ||||||||
Deferred tax liabilities
|
| | | | 23 | | | | | | 22,794 | | | | | | 16,769 | | | | | | | ||||||||
| | | | | | | | | | | 111,068 | | | | | | 74,869 | | | | | | | ||||||||
Shareholders’ equity
|
| | | | | | | | | | | | | | | | | | | | | | | ||||||||
Capital
|
| | | | 18 | | | | | | 130,292 | | | | | | 93,883 | | | | | | | ||||||||
Reserves
|
| | | | 18 | | | | | | 5,454 | | | | | | 5,454 | | | | | | | ||||||||
Translation reserve
|
| | | | | | | | | | 1,033 | | | | | | — | | | | | | | ||||||||
Accumulated Losses
|
| | | | 18 | | | | | | (21,431) | | | | | | — | | | | | | | ||||||||
Total equity
|
| | | | | | | | | | 115,348 | | | | | | 99,337 | | | | | | | ||||||||
Total equity and liabilities
|
| | | | | | | | | | 452,854 | | | | | | 248,983 | | | | | | |
| | |
Note
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
Revenue
|
| | | | 19 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | |
Cost of services
|
| | | | 20 | | | | | | (325,870) | | | | | | (260,786) | | | | | | (186,084) | | |
Gross profit
|
| | | | | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | |
Sales and marketing expenses
|
| | | | 20 | | | | | | (33,589) | | | | | | (26,018) | | | | | | (18,241) | | |
General and administrative expenses
|
| | | | 20 | | | | | | (71,667) | | | | | | (40,868) | | | | | | (35,683) | | |
Research and development expenses
|
| | | | 20 | | | | | | (15,637) | | | | | | (9,832) | | | | | | (3,931) | | |
Allowance for credit losses
|
| | | | 20 | | | | | | (4,205) | | | | | | (3,733) | | | | | | (2,287) | | |
Gain on bargain purchase
|
| | | | 1.b | | | | | | — | | | | | | 2,479 | | | | | | — | | |
Other income and expenses, net
|
| | | | 22 | | | | | | (840) | | | | | | 4,473 | | | | | | 96 | | |
Operating profit (loss)
|
| | | | | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | |
Finance costs
|
| | | | 21 | | | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | |
Finance income
|
| | | | 21 | | | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | |
Net finance costs
|
| | | | | | | | | | (7,363) | | | | | | (2,572) | | | | | | (3,906) | | |
Profit (loss) before taxes
|
| | | | | | | | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | |
Deferred income tax and social contribution
|
| | | | 23 | | | | | | 8,480 | | | | | | (3,186) | | | | | | (3,457) | | |
Current income tax and social contribution
|
| | | | 23 | | | | | | (441) | | | | | | (148) | | | | | | (3,022) | | |
Profit (loss) of the year
|
| | | | | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that are or may be reclassified subsequently to profit or loss
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cumulative translation adjustments from operations in foreign currency
|
| | | | | | | | | | 1,033 | | | | | | — | | | | | | — | | |
Total comprehensive income (loss) for the year
|
| | | | | | | | | | (20,398) | | | | | | 13,844 | | | | | | 19,865 | | |
Net earnings per share (expressed in Reais per share)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 24 | | | | | | (4.657) | | | | | | 3.131 | | | | | | 4.493 | | |
Diluted
|
| | | | 24 | | | | | | (4.657) | | | | | | 3.131 | | | | | | 4.493 | | |
| | | | | | | | | | | | | | |
Profit reserves
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Capital
|
| |
Legal
reserve |
| |
Investments
reserve |
| |
Retained
earnings (loss) |
| |
Translation
reserve |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||
Balance at January 1, 2018
|
| | | | | | | | | | 93,883 | | | | | | 2,169 | | | | | | 37,295 | | | | | | — | | | | | | — | | | | | | 133,347 | | |
Profit for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,865 | | | | | | — | | | | | | 19,865 | | |
Deductions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legal reserve
|
| | |
|
18.c
|
| | | | | — | | | | | | 993 | | | | | | — | | | | | | (993) | | | | | | — | | | | | | — | | |
Dividends
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (4,718) | | | | | | — | | | | | | (4,718) | | |
Investments reserve
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | 14,154 | | | | | | (14,154) | | | | | | — | | | | | | — | | |
Balance at December 31, 2019
|
| | | | | | | | | | 93,883 | | | | | | 3,162 | | | | | | 51,449 | | | | | | — | | | | | | — | | | | | | 148,494 | | |
Profit for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,844 | | | | | | — | | | | | | 13,844 | | |
Deductions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legal reserve
|
| | |
|
18.c
|
| | | | | — | | | | | | 692 | | | | | | — | | | | | | (692) | | | | | | — | | | | | | — | | |
Dividends
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | (51,449) | | | | | | — | | | | | | — | | | | | | (51,449) | | |
Minimum mandatory dividends
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (3,288) | | | | | | — | | | | | | (3,288) | | |
Additional dividends paid
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (8,264) | | | | | | — | | | | | | (8,264) | | |
Investments reserve
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | 1,600 | | | | | | (1,600) | | | | | | — | | | | | | — | | |
Balance at December 31, 2019
|
| | | | | | | | | | 93,883 | | | | | | 3,854 | | | | | | 1,600 | | | | | | — | | | | | | — | | | | | | 99,337 | | |
Loss of the year
|
| | |
|
18.c
|
| | | | | | | | | | | | | | | | | | | | | | | (21,431) | | | | | | | | | | | | (21,431) | | |
Capital increase
|
| | |
|
18.a
|
| | | | | 36,409 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,409 | | |
Cumulative translation adjustments from operations in foreign currency
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,033 | | | | | | 1,033 | | |
Balance at December 31, 2020
|
| | | | | | | | | | 130,292 | | | | | | 3,854 | | | | | | 1,600 | | | | | | (21,431) | | | | | | 1,033 | | | | | | 115,348 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Cash flow from operating activities | | | | | | | | | | | | | | | | | | | |
Profit (loss) of the year
|
| | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 27,287 | | | | | | 18,796 | | | | | | 14,513 | | |
Gain on bargain purchase
|
| | | | — | | | | | | (2,479) | | | | | | — | | |
Additions to allowance for credit losses
|
| | | | 4,205 | | | | | | 3,733 | | | | | | 2,698 | | |
Provisions for labor, tax and civil risks
|
| | | | 7,622 | | | | | | 6,677 | | | | | | 5,418 | | |
Provision for bonus and profit sharing
|
| | | | 650 | | | | | | 4,641 | | | | | | 3,032 | | |
Provision for compensation
|
| | | | 16,715 | | | | | | 5,230 | | | | | | — | | |
Interest from loans and borrowings
|
| | | | 4,826 | | | | | | 3,889 | | | | | | 5,922 | | |
Interest on leases
|
| | | | 725 | | | | | | 798 | | | | | | — | | |
Exchange gains on loans and borrowings
|
| | | | (65) | | | | | | — | | | | | | — | | |
Loss on write-off of intangible assets
|
| | | | 50 | | | | | | 170 | | | | | | — | | |
Loss on write-off of property, plant and equipment
|
| | | | 3,937 | | | | | | 55 | | | | | | 2 | | |
Tax (income) expenses
|
| | | | (8,039) | | | | | | 3,334 | | | | | | 6,479 | | |
Effect on hyperinflation
|
| | | | 180 | | | | | | — | | | | | | — | | |
Changes in assets and liabilities | | | | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | (26,308) | | | | | | (14,536) | | | | | | (4,824) | | |
Prepayments
|
| | | | (3,289) | | | | | | (1,087) | | | | | | 4,783 | | |
Other assets
|
| | | | (2,537) | | | | | | 274 | | | | | | 1,042 | | |
Suppliers
|
| | | | 52,109 | | | | | | (987) | | | | | | (8,618) | | |
Trade and other payables and other liabilities
|
| | | | (3,526) | | | | | | (8,598) | | | | | | (3,743) | | |
Cash generated from operating activities
|
| | | | 53,111 | | | | | | 33,754 | | | | | | 46,569 | | |
Interest paid on loans and leases
|
| | | | (5,232) | | | | | | (4,691) | | | | | | (4,654) | | |
Income taxes paid
|
| | | | (1,736) | | | | | | (2,612) | | | | | | (2,362) | | |
Net cash flow from operating activities
|
| | | | 46,143 | | | | | | 26,451 | | | | | | 39,553 | | |
Cash flow from investing activities | | | | | | | | | | | | | | | | | | | |
Acquisition of subsidiary, net of cash acquired
|
| | | | (45,344) | | | | | | (1,862) | | | | | | — | | |
Acquisition of property, plant and equipment
|
| | | | (4,747) | | | | | | (5,108) | | | | | | (2,805) | | |
Investment in interest earning bank deposits
|
| | | | 1,065 | | | | | | 1,422 | | | | | | (3,214) | | |
Acquisition of Intangible assets
|
| | | | (12,565) | | | | | | (4,379) | | | | | | (4,902) | | |
Net cash used in investment activities
|
| | | | (61,591) | | | | | | (9,927) | | | | | | (10,921) | | |
Cash flow from financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from loans and borrowings
|
| | | | 62,000 | | | | | | 25,000 | | | | | | 24,259 | | |
Repayment of borrowings
|
| | | | (33,212) | | | | | | (9,879) | | | | | | (28,565) | | |
Payment of lease liabilities
|
| | | | (3,145) | | | | | | (2,260) | | | | | | — | | |
Dividends paid
|
| | | | — | | | | | | (67,719) | | | | | | (2,310) | | |
Capital increase
|
| | | | 36,409 | | | | | | — | | | | | | — | | |
Net cash from (used in) financing activities
|
| | | | 62,052 | | | | | | (54,858) | | | | | | (6,616) | | |
Exchange rate change on cash and cash equivalents
|
| | | | 1,033 | | | | | | — | | | | | | — | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 47,637 | | | | | | (38,334) | | | | | | 22,016 | | |
Cash and cash equivalents at January 1
|
| | | | 12,342 | | | | | | 50,676 | | | | | | 28,660 | | |
Cash and cash equivalents at December 31
|
| | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | |
| | |
Rodati Motors
Corporation 2020 |
| |||
Consideration transferred
|
| | | | 127,796 | | |
Other net assets, including PPE and cash
|
| | | | 1,519 | | |
Intangible assets – Client portfolio(a)
|
| | | | 1,975 | | |
Intangible assets – Digital platform(b)
|
| | | | 54,521 | | |
Deferred tax liabilities, net
|
| | | | (14,835) | | |
Total net assets acquired at fair value
|
| | | | 43,180 | | |
Goodwill | | | | | 84,616 | | |
Assets acquired
|
| |
Valuation technique
|
|
Intangible assets – Allocation of the customer portfolio and platform | | | Income approach: The MPEEM method (Multi-Period Excess Earnings Method) assumes that the fair value of an intangible asset is equal to the present value of the cash flow attributable to that asset, subtracting the contribution from other assets, tangible or intangible. | |
| | |
Total Voice
2019 |
| |||
Consideration transferred
|
| | | | 2,015 | | |
Fair value of other net assets, including PP&E and cash and equivalents
|
| | | | 57 | | |
Client portfolio(a)
|
| | | | 518 | | |
Intangible — Digital platform(b)
|
| | | | 3,919 | | |
Gain on bargain purchase
|
| | | | 2,479 | | |
Tax on gain on bargain purchase
|
| | |
|
(843)
|
| |
Net gain on bargain purchase
|
| | | | 1,636 | | |
Assets acquired
|
| |
Valuation technique
|
|
Intangible assets – Allocation of the customer portfolio and platform | | | Income approach: The MPEEM method (Multi-Period Excess Earnings Method) assumes that the fair value of an intangible asset is equal to the present value of the cash flow attributable to that asset, subtracting the contribution from other assets, tangible or intangible. | |
| | | | | | | | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | |
Country
|
| |
Direct
|
| |
Indirect
|
| |
Direct
|
| |
Indirect
|
| |||||||||||||||
Subsidiaries
|
| | | | | | | |
%
|
| | | | | | | |
%
|
| | | | | | | ||||||
MKMB Soluções Tecnológicas Ltda.
|
| | | | Brazil | | | | | | 100 | | | | | | — | | | | | | 99.99 | | | | | | 0.01 | | |
Total Voice Telecom S.A.
|
| | | | Brazil | | | | | | 100 | | | | | | — | | | | | | 100 | | | | | | — | | |
Rodati Motors Corporation
|
| | | | USA | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | |
Indirect subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rodati Services S.A.
|
| | | | Argentina | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | |
Rodati Servicios, S.A. de CV
|
| | | | Mexico | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | |
Rodati Motors Central de Informações de Veículos Automotores Ltda.
|
| | | | Brazil | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Primary geographical markets | | | | | | | | | | | | | | | | | | | |
Brazil
|
| | | | 357,717 | | | | | | 311,699 | | | | | | 265,857 | | |
EUA
|
| | | | 26,828 | | | | | | 20,143 | | | | | | 2,738 | | |
South Africa
|
| | | | 4,454 | | | | | | 8,070 | | | | | | 5,058 | | |
Argentina
|
| | | | 2,829 | | | | | | — | | | | | | — | | |
Ireland
|
| | | | 29 | | | | | | 4,350 | | | | | | 2,642 | | |
Netherland
|
| | | | 2,269 | | | | | | 5,117 | | | | | | — | | |
Mexico
|
| | | | 5,489 | | | | | | — | | | | | | — | | |
Switzerland
|
| | | | 18,024 | | | | | | — | | | | | | — | | |
Others
|
| | | | 12,062 | | | | | | 4,656 | | | | | | 85 | | |
Total
|
| | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | |
Type of service
|
| |
Nature and timing of satisfaction of performance obligations, including significant payment terms
|
| |
Revenue recognition policies
|
|
Communication Platform
|
| | The Company revenue is mainly derived from fees based on the usage-based services available on its communication platform. The use of these services is measured by the individual volume and revenues based on these volumes are recognized in the period of use. The Company also has revenue from subscription-based fees that are derived from certain “take or pay” contracts or with unlimited use of the platform functionalities. Revenue from subscription-based contracts is recognized by month. The Company provides services to customers under pay-as-you-go contracts and term-based contracts for a fixed or indefinite period. Small customers and customers who pay by credit card are billed in advance while large customers are monthly billed under the postpaid model. Collections are performed up to an average of thirty days after billings. Customers who pay on the prepaid model, draw down their balances as they use our products. | | | Revenue is recognized upon the transfer of control of services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities. Amounts that have been invoiced are recorded in accounts receivable and in revenue or customer advances depending on whether the revenue recognition criteria have been met. Company’s arrangements with customers do not provide for rights of return and the contracts do not provide customers with the right to take possession of the software supporting the applications. | |
Carrier billing
|
| | Carrier Billing is a business model in which there is a provider that makes its content available through the connections that the Company has with carriers (telephone companies), which provide the service to the final consumer. The provider has the responsibility for the content as well as establishing the price. The company acts as an agent in the process, receiving the amounts collected by the carriers and passing on to the providers their respective amounts. Therefore, net revenue is recorded by the fee charged to content providers for the service. | | | The carrying billing business is characterized as an operation in which Company has contracts with mobile phone operations in Brazil and providers of informational content through digital platforms, in which final customers of the mobile phone companies can subscribe the content from providers and receive information in a regular basis in their cell phones. In this operation, Company performs the billings against mobile phone operators and transfers to the content providers, receiving a fee to perform such service. Revenue is recognized when content providers deliver the services to final customers. Zenvia recognizes revenue at the amount of the net fees to be received in these operations. | |
|
Financial assets at FVTPL
|
| | These assets are subsequently measured at fair value. Net income, plus interest or dividend income, is recognized in profit or loss. | |
|
Financial assets at amortized cost
|
| | These assets are subsequently measured at amortized cost using the effective interest rate method. Amortized cost is reduced for impairment losses. Interest income, foreign exchange gains and impairment losses are recognized in the income statement. Any gain or loss on derecognition is recognized in profit or loss. | |
| | |
Financial
Statements disclosed on 12/31/2018 |
| |
Impact
of the adoption of IFRS 16 |
| |
Financial
statements - 01/01/2019 |
| |
Financial
statements on 12/31/2019 |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | | 104,281 | | | | | | — | | | | | | 104,281 | | | | | | 79,089 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 9,198 | | | | | | 8,306 | | | | | | 17,504 | | | | | | 17,496 | | |
Other non-current assets
|
| | | | 158,885 | | | | | | — | | | | | | 158,885 | | | | | | 152,398 | | |
| | | | | 168,083 | | | | | | 8,306 | | | | | | 176,389 | | | | | | 169,894 | | |
Total assets
|
| | | | 272,364 | | | | | | 8,306 | | | | | | 280,670 | | | | | | 248,983 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | — | | | | | | 3,273 | | | | | | 3,273 | | | | | | 2,687 | | |
Other current liabilities
|
| | | | 73,717 | | | | | | — | | | | | | 73,717 | | | | | | 72,090 | | |
| | | | | 73,717 | | | | | | 3,273 | | | | | | 76,990 | | | | | | 74,777 | | |
Non-current | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | — | | | | | | 5,033 | | | | | | 5,033 | | | | | | 4,604 | | |
Other non-current liabilities
|
| | | | 50,153 | | | | | | — | | | | | | 50,153 | | | | | | 70,265 | | |
| | | | | 50,153 | | | | | | 5,033 | | | | | | 55,186 | | | | | | 74,869 | | |
Shareholders’ equity
|
| | | | 148,494 | | | | | | — | | | | | | 148,494 | | | | | | 99,337 | | |
Total equity and liabilities
|
| | | | 272,364 | | | | | | 8,306 | | | | | | 280,670 | | | | | | 248,983 | | |
In thousands of reais
|
| |
01/01/2019
|
| |||
Right-of-use assets — property, plant and equipment
|
| | | | 8,306 | | |
Lease liabilities
|
| | | | 8,306 | | |
| | |
01/01/2019
|
| |||
Operating lease commitments at December 31, 2018 as disclosed under IAS 17 in the Company’s consolidated financial statements
|
| | | | 10,957 | | |
Discounted using the incremental borrowing rate at January 1, 2019
|
| | | | 8,306 | | |
Finance lease liabilities recognized as at December 31, 2018 (note 11)
|
| | | | 1,708 | | |
Lease liabilities recognized at January 1, 2019
|
| | | | 10,014 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash and banks
|
| | | | 13,099 | | | | | | 11,834 | | |
Short-term investments maturing in up to 90 days(a)
|
| | | | 46,880 | | | | | | 508 | | |
Short-term investments maturing in over 90 days(b)
|
| | | | 2,227 | | | | | | 3,292 | | |
| | | | | 62,206 | | | | | | 15,634 | | |
Cash and cash equivalents
|
| | | | 59,979 | | | | | | 12,342 | | |
Interest earnings bank deposits
|
| | | | 2,227 | | | | | | 3,292 | | |
| | |
2020
|
| |
2019
|
| ||||||
Domestic
|
| | | | 81,031 | | | | | | 58,910 | | |
Abroad
|
| | | | 11,065 | | | | | | 8,314 | | |
| | | | | 92,096 | | | | | | 67,224 | | |
Allowance for expected credit losses
|
| | | | (6,087) | | | | | | (5,088) | | |
| | | | | 86,009 | | | | | | 62,136 | | |
|
Balance at January 1, 2019
|
| | | | (5,014) | | |
|
Additions
|
| | | | (6,940) | | |
|
Reversal
|
| | | | 3,207 | | |
|
Write-offs
|
| | | | 3,659 | | |
|
Balance at December 31, 2019
|
| | | | (5,088) | | |
|
Additions
|
| | | | (8,756) | | |
|
Reversal
|
| | | | 4,551 | | |
|
Write-offs
|
| | | | 3,206 | | |
|
Balance at December 31, 2020
|
| | | | (6,087) | | |
| | |
2020
|
| |
2019
|
| ||||||
Unbilled services(a)
|
| | | | 44,324 | | | | | | 31,898 | | |
falling due
|
| | | | 31,087 | | | | | | 18,996 | | |
Overdue (days): | | | | | | | | | | | | | |
1-30
|
| | | | 7,774 | | | | | | 7,442 | | |
31-60
|
| | | | 1,043 | | | | | | 3,772 | | |
61-90
|
| | | | 853 | | | | | | 2,010 | | |
91-120
|
| | | | 757 | | | | | | 285 | | |
121-150
|
| | | | 735 | | | | | | 1,059 | | |
>150
|
| | | | 5,523 | | | | | | 1,762 | | |
| | | | | 92,096 | | | | | | 67,224 | | |
| | |
2020
|
| |
2019
|
| ||||||
Corporate income tax (IRPJ)(a)
|
| | | | 3,570 | | | | | | 2,039 | | |
Social contribution (CSLL)(a)
|
| | | | 1,042 | | | | | | 528 | | |
Services tax (ISSQN)
|
| | | | 1 | | | | | | 1 | | |
Federal VAT (PIS/COFINS)
|
| | | | 70 | | | | | | 71 | | |
Others
|
| | | | 254 | | | | | | 64 | | |
| | | | | 4,937 | | | | | | 2,703 | | |
| | |
Average annual
depreciation rates (%) |
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net balance
in 2020 |
| |||||||||
Furniture and fixtures
|
| |
10
|
| | | | 1,374 | | | | | | (604) | | | | | | 770 | | |
Leasehold improvements
|
| |
10
|
| | | | 1,674 | | | | | | (847) | | | | | | 829 | | |
Data processing equipment
|
| |
20
|
| | | | 14,277 | | | | | | (6,229) | | | | | | 8,047 | | |
Right of use – leases(a)
|
| |
20 to 30
|
| | | | 4,967 | | | | | | (2,347) | | | | | | 2,620 | | |
Machinery and equipment
|
| |
10
|
| | | | 515 | | | | | | (411) | | | | | | 104 | | |
Other fixed assets
|
| |
10 to 20
|
| | | | 309 | | | | | | (183) | | | | | | 125 | | |
| | | | | | | | 23,116 | | | | | | (10,621) | | | | | | 12,495 | | |
| | |
Average annual
depreciation rates (%) |
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net balance
in 2019 |
| |||||||||
Furniture and fixtures
|
| |
10
|
| | | | 1,351 | | | | | | (470) | | | | | | 881 | | |
Leasehold improvements
|
| |
10
|
| | | | 4,171 | | | | | | (1,220) | | | | | | 2,951 | | |
Data processing equipment
|
| |
20
|
| | | | 12,779 | | | | | | (6,395) | | | | | | 6,384 | | |
Right of use – leases(a)
|
| |
20 to 30
|
| | | | 9,410 | | | | | | (2,449) | | | | | | 6,961 | | |
Machinery and equipment
|
| |
10
|
| | | | 517 | | | | | | (335) | | | | | | 182 | | |
Other fixed assets
|
| |
10 to 20
|
| | | | 298 | | | | | | (161) | | | | | | 137 | | |
| | | | | | | | 28,526 | | | | | | (11,030) | | | | | | 17,496 | | |
| | |
Average
annual depreciation rates % |
| |
2019
|
| |
Additions
|
| |
Additions
due to acquisitions |
| |
Disposals
|
| |
Hyperinflation
adjustment |
| |
Exchange
variations |
| |
2020
|
| |||||||||||||||||||||
Furniture and fixtures
|
| | | | | | | 1,351 | | | | | | 6 | | | | | | 24 | | | | | | (7) | | | | | | 5 | | | | | | (5) | | | | | | 1,374 | | |
Leasehold improvements(a)
|
| | | | | | | 4,171 | | | | | | — | | | | | | 36 | | | | | | (2,534) | | | | | | 8 | | | | | | (7) | | | | | | 1,674 | | |
Data processing equipment
|
| | | | | | | 12,779 | | | | | | 3,919 | | | | | | 158 | | | | | | (2,589) | | | | | | 13 | | | | | | (3) | | | | | | 14,277 | | |
Right of use – leases
|
| | | | | | | 9,410 | | | | | | 811 | | | | | | — | | | | | | (5,254) | | | | | | — | | | | | | — | | | | | | 4,967 | | |
Machinery and equipment
|
| | | | | | | 517 | | | | | | — | | | | | | — | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 515 | | |
Other fixed assets
|
| | | | | | | 298 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309 | | |
Cost | | | | | | | | 28,526 | | | | | | 4,747 | | | | | | 218 | | | | | | (10,386) | | | | | | 26 | | | | | | (15) | | | | | | 23,116 | | |
Furniture and fixtures
|
| |
10
|
| | | | (470) | | | | | | (145) | | | | | | — | | | | | | 12 | | | | | | (3) | | | | | | 2 | | | | | | (604) | | |
Leasehold improvements
|
| |
10
|
| | | | (1,220) | | | | | | (397) | | | | | | — | | | | | | 773 | | | | | | (5) | | | | | | 2 | | | | | | (847) | | |
Data processing equipment
|
| |
20
|
| | | | (6,395) | | | | | | (2,412) | | | | | | — | | | | | | 2,585 | | | | | | (19) | | | | | | 12 | | | | | | (6,229) | | |
Right of use – leases(a)
|
| |
20 to 30
|
| | | | (2,449) | | | | | | (2,969) | | | | | | — | | | | | | 3,071 | | | | | | — | | | | | | — | | | | | | (2,347) | | |
Machinery and equipment
|
| |
10
|
| | | | (335) | | | | | | (82) | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | (411) | | |
Other fixed assets
|
| |
10 to 20
|
| | | | (161) | | | | | | (24) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | (183) | | |
(-) Accumulated depreciation
|
| | | | | | | (11,030) | | | | | | (6,029) | | | | | | — | | | | | | 6,449 | | | | | | (27) | | | | | | 16 | | | | | | (10,621) | | |
Total | | | | | | | | 17,496 | | | | | | (1,282) | | | | | | 218 | | | | | | (3,937) | | | | | | (1) | | | | | | 1 | | | | | | 12,495 | | |
| | |
Average
annual depreciation rates % |
| |
2018
|
| |
Additions
|
| |
IFRS 16
adoption |
| |
Additions
due to acquisitions |
| |
Disposals
|
| |
2019
|
| ||||||||||||||||||
Furniture and fixtures
|
| | | | | | | 1,339 | | | | | | 20 | | | | | | — | | | | | | 5 | | | | | | (13) | | | | | | 1,351 | | |
Leasehold improvements
|
| | | | | | | 4,084 | | | | | | 87 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,171 | | |
Data processing equipment
|
| | | | | | | 9,589 | | | | | | 3,655 | | | | | | — | | | | | | 6 | | | | | | (471) | | | | | | 12,779 | | |
Right of use – leases
|
| | | | | | | — | | | | | | 1,245 | | | | | | 8,306 | | | | | | — | | | | | | (141) | | | | | | 9,410 | | |
Machinery and equipment
|
| | | | | | | 447 | | | | | | 76 | | | | | | — | | | | | | 11 | | | | | | (17) | | | | | | 517 | | |
Other fixed assets
|
| | | | | | | 274 | | | | | | 25 | | | | | | — | | | | | | 2 | | | | | | (3) | | | | | | 298 | | |
Cost | | | | | | | | 15,733 | | | | | | 5,108 | | | | | | 8,306 | | | | | | 24 | | | | | | (645) | | | | | | 28,526 | | |
Furniture and fixtures
|
| |
10
|
| | | | (339) | | | | | | (132) | | | | | | — | | | | | | — | | | | | | 1 | | | | | | (470) | | |
Leasehold improvements
|
| |
10
|
| | | | (806) | | | | | | (414) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,220) | | |
Data processing equipment
|
| |
20
|
| | | | (4,998) | | | | | | (1,832) | | | | | | — | | | | | | — | | | | | | 435 | | | | | | (6,395) | | |
Right of use – leases
|
| |
20 to 30
|
| | | | — | | | | | | (2,590) | | | | | | — | | | | | | — | | | | | | 141 | | | | | | (2,449) | | |
Machinery and equipment
|
| |
10
|
| | | | (263) | | | | | | (85) | | | | | | — | | | | | | — | | | | | | 13 | | | | | | (335) | | |
Other fixed assets
|
| |
10 to 20
|
| | | | (129) | | | | | | (32) | | | | | | — | | | | | | — | | | | | | — | | | | | | (161) | | |
(-) Accumulated depreciation
|
| | | | | | | (6,535) | | | | | | (5,085) | | | | | | — | | | | | | — | | | | | | 590 | | | | | | (11,030) | | |
Total | | | | | | | | 9,198 | | | | | | 23 | | | | | | 8,306 | | | | | | 24 | | | | | | (55) | | | | | | 17,496 | | |
| | |
Average annual
amortization rates % |
| |
Cost
|
| |
Amortization
|
| |
Net balance
in 2020 |
| |||||||||
Intangible assets under development
|
| |
—
|
| | | | 8,433 | | | | | | — | | | | | | 8,433 | | |
Software license
|
| |
20 to 50
|
| | | | 3,584 | | | | | | (2,172) | | | | | | 1,412 | | |
Database
|
| |
10
|
| | | | 800 | | | | | | (387) | | | | | | 413 | | |
Goodwill
|
| |
—
|
| | | | 163,394 | | | | | | — | | | | | | 163,394 | | |
Customer portfolio
|
| |
10
|
| | | | 112,929 | | | | | | (67,524) | | | | | | 45,405 | | |
Platform(b) | | |
20
|
| | | | 75,065 | | | | | | (12,647) | | | | | | 62,418 | | |
| | | | | | | | 364,205 | | | | | | (82,730) | | | | | | 281,475 | | |
| | |
Average annual
amortization rates % |
| |
Cost
|
| |
Amortization
|
| |
Net balance
in 2019 |
| |||||||||
Intangible assets under development
|
| |
—
|
| | | | 1,095 | | | | | | — | | | | | | 1,095 | | |
Software license
|
| |
20 to 50
|
| | | | 2,816 | | | | | | (1,685) | | | | | | 1,131 | | |
Database
|
| |
10
|
| | | | 800 | | | | | | (307) | | | | | | 493 | | |
Goodwill
|
| |
—
|
| | | | 78,778 | | | | | | — | | | | | | 78,778 | | |
Customer portfolio
|
| |
10
|
| | | | 110,954 | | | | | | (56,330) | | | | | | 54,624 | | |
Platform
|
| |
20
|
| | | | 16,144 | | | | | | (3,159) | | | | | | 12,985 | | |
| | | | | | | | 210,587 | | | | | | (61,481) | | | | | | 149,106 | | |
| | |
Average annual
amortization rates % |
| |
2019
|
| |
Additions
|
| |
Additions
due to acquisitions |
| |
Disposals
|
| |
2020
|
| |||||||||||||||
Intangible asset in progress(a)
|
| | | | | | | 1,095 | | | | | | 7,394 | | | | | | — | | | | | | (56) | | | | | | 8,433 | | |
Software license
|
| | | | | | | 2,816 | | | | | | 771 | | | | | | — | | | | | | (3) | | | | | | 3,584 | | |
Database
|
| | | | | | | 800 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800 | | |
Goodwill
|
| | | | | | | 78,778 | | | | | | — | | | | | | 84,616 | | | | | | — | | | | | | 163,394 | | |
Customer portfolio
|
| | | | | | | 110,954 | | | | | | — | | | | | | 1,975 | | | | | | — | | | | | | 112,929 | | |
Platform(b) | | | | | | | | 16,144 | | | | | | 4,400 | | | | | | 54,521 | | | | | | — | | | | | | 75,065 | | |
Cost | | | | | | | | 210,587 | | | | | | 12,565 | | | | | | 141,112 | | | | | | (59) | | | | | | 364,205 | | |
Software license
|
| |
20 – 50
|
| | | | (1,685) | | | | | | (496) | | | | | | — | | | | | | 9 | | | | | | (2,172) | | |
Database
|
| |
10
|
| | | | (307) | | | | | | (80) | | | | | | — | | | | | | — | | | | | | (387) | | |
Customer portfolio
|
| |
10
|
| | | | (56,330) | | | | | | (11,194) | | | | | | — | | | | | | — | | | | | | (67,524) | | |
Platform(b) | | |
20
|
| | | | (3,159) | | | | | | (9,488) | | | | | | — | | | | | | — | | | | | | (12,647) | | |
(-) Accumulated amortizations
|
| | | | | | | (61,481) | | | | | | (21,258) | | | | | | — | | | | | | 9 | | | | | | (82,730) | | |
Total | | | | | | | | 149,106 | | | | | | (8,693) | | | | | | 141,112 | | | | | | (50) | | | | | | 281,475 | | |
| | |
Average annual
amortization rates % |
| |
2018
|
| |
Additions
|
| |
Transfers
|
| |
Additions
due to acquisitions |
| |
Write-offs
|
| |
2019
|
| |||||||||||||||||||||
Intangible asset in progress(a)
|
| | | | | | | | | | 1,531 | | | | | | 3,671 | | | | | | (4,107) | | | | | | — | | | | | | — | | | | | | 1,095 | | |
Trademarks and patents
|
| | | | | | | | | | 133 | | | | | | — | | | | | | — | | | | | | — | | | | | | (133) | | | | | | — | | |
Software license
|
| | | | | | | | | | 2,149 | | | | | | 708 | | | | | | — | | | | | | — | | | | | | (41) | | | | | | 2,816 | | |
Database
|
| | | | | | | | | | 800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 800 | | |
Goodwill
|
| | | | | | | | | | 78,778 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,778 | | |
Customer portfolio
|
| | | | | | | | | | 110,436 | | | | | | — | | | | | | — | | | | | | 518 | | | | | | — | | | | | | 110,954 | | |
Platform
|
| | | | | | | | | | 8,118 | | | | | | — | | | | | | 4,107 | | | | | | 3,919 | | | | | | — | | | | | | 16,144 | | |
Cost | | | | | | | | | | | 201,945 | | | | | | 4,379 | | | | | | — | | | | | | 4,437 | | | | | | (174) | | | | | | 210,587 | | |
Software license
|
| | | | 20 – 50 | | | | | | (1,249) | | | | | | (440) | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (1,685) | | |
Database
|
| | | | 10 | | | | | | (227) | | | | | | (80) | | | | | | — | | | | | | — | | | | | | — | | | | | | (307) | | |
Customer portfolio
|
| | | | 10 | | | | | | (45,244) | | | | | | (11,086) | | | | | | — | | | | | | — | | | | | | — | | | | | | (56,330) | | |
Platform
|
| | | | 20 | | | | | | (1,054) | | | | | | (2,105) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,159) | | |
(-) Accumulated amortizations
|
| | | | | | | | | | (47,774) | | | | | | (13,711) | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (61,481) | | |
Total | | | | | | | | | | | 154,171 | | | | | | (9,332) | | | | | | — | | | | | | 4,437 | | | | | | (170) | | | | | | 149,106 | | |
Significant unobservable inputs
|
| |
Relationship between significant unobservable inputs and measurement of the present value of cash flows
|
|
•
Annual forecast revenue growth rate;
•
Forecast of the growth rate of variable input costs;
•
Risk-adjusted discount rate.
|
| |
The present value of cash flows could increase (decrease) if:
•
the annual growth rate of revenue was higher (lower);
•
the cost growth rate was (higher) lower;
•
the risk-adjusted discount rate was (higher) lower.
|
|
| | | | | | 2020 | | | | | | 2019 | | | | | | 2018 | | |
|
Weighted average annual revenue growth
|
| | | | 36.38% | | | | | | 16.48% | | | | | | 20.74% | | |
|
Weighted average annual growth of variable cost
|
| | | | 26.93% | | | | | | 18.74% | | | | | | 20.08% | | |
|
Weighted average cost of capital (WACC)
|
| | | | 16.40% | | | | | | 15.90% | | | | | | 19.00% | | |
|
Growth in terminal value
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Weighted average annual revenue growth
|
| | | | 30.62% | | | | | | 9.40% | | | | | | 17.22% | | |
Weighted average annual growth of variable cost
|
| | | | 21.12% | | | | | | 11.52% | | | | | | 16.58% | | |
| | | | | |
2020
|
| |
2019
|
| | | | ||||||
Working capital(a)
|
| |
Interest p.a.
100% CDI + 2.40% to 5.46% and TJLP + 2.98% and 24%
|
| | | | 97,396 | | | | | | 60,985 | | | | ||
BNDES Prosoft
|
| | TJLP + 2.96% | | | | | 1,579 | | | | | | 2,338 | | | | ||
Lease
|
| | 100% CDI + 2.00% to 3.86% and 7.25% | | | | | — | | | | | | 23 | | | | ||
| | | | | | | | 98,975 | | | | | | 63,346 | | | | ||
Current
|
| | | | | | | 56,197 | | | | | | 17,696 | | | | ||
Non-current
|
| | | | | | | 42,778 | | | | | | 45,650 | | | |
| | |
2020
|
| |
2019
|
| ||||||
2020
|
| | | | | | | | | | | | |
2021
|
| | | | — | | | | | | 22,578 | | |
2022
|
| | | | 18,167 | | | | | | 14,909 | | |
2023
|
| | | | 16,918 | | | | | | 8,163 | | |
2024
|
| | | | 7,693 | | | | | | — | | |
| | | | | 42,778 | | | | | | 45,650 | | |
| | |
Loans and
financing |
| |||
Balance at January 1, 2019
|
| | | | 48,229 | | |
Changes in cash
|
| | | | 11,228 | | |
Interest paid
|
| | | | (3,893) | | |
Proceeds from loans and borrowings
|
| | | | 25,000 | | |
Repayments of borrowings
|
| | | | (9,879) | | |
Changes not affecting cash
|
| | | | 3,889 | | |
Interest and exchange-rate expenses
|
| | | | 3,889 | | |
Balance at December 31, 2019
|
| | | | 63,346 | | |
Changes in cash
|
| | | | 24,297 | | |
Interest paid
|
| | | | (4,491) | | |
Proceeds from loans and borrowings
|
| | | | 62,000 | | |
Repayments of borrowings
|
| | | | (33,212) | | |
Changes not affecting cash
|
| | | | 11,332 | | |
Interest and exchange-rate expenses
|
| | | | 4,761 | | |
Additions due to acquisitions
|
| | | | 6,571 | | |
Balance at December 31, 2020
|
| | | | 98,975 | | |
| | |
2020
|
| |
2019
|
| ||||||
Lease of properties
|
| | | | 2,525 | | | | | | 6,377 | | |
Lease of equipment
|
| | | | 233 | | | | | | 914 | | |
| | | | | 2,758 | | | | | | 7,291 | | |
Current
|
| | | | 1,109 | | | | | | 2,687 | | |
Non-current
|
| | | | 1,649 | | | | | | 4,604 | | |
Period
|
| |
2020
|
| |
2019
|
| ||||||
2020
|
| | | | — | | | | | | — | | |
2021
|
| | | | — | | | | | | 2,722 | | |
2022
|
| | | | 1,186 | | | | | | 1,807 | | |
2023
|
| | | | 463 | | | | | | 75 | | |
Present value of lease payments
|
| | |
|
1,649
|
| | | |
|
4,604
|
| |
| | |
Properties
|
| |
Equipment
|
| |
Total
|
| |||||||||
Balance on December 31, 2018
|
| | | | — | | | | | | — | | | | | | — | | |
Initial adoption
|
| | | | 7,498 | | | | | | 808 | | | | | | 8,306 | | |
Balance on January 1, 2019
|
| | | | 7,498 | | | | | | 808 | | | | | | 8,306 | | |
Remeasurements and new contracts
|
| | | | 556 | | | | | | 689 | | | | | | 1,245 | | |
Interest
|
| | | | 709 | | | | | | 89 | | | | | | 798 | | |
Lease payments
|
| | | | (2,386) | | | | | | (672) | | | | | | (3,058) | | |
Balance on December 31, 2019
|
| | | | 6,377 | | | | | | 914 | | | | | | 7,291 | | |
Remeasurements and new contracts
|
| | | | 444 | | | | | | 367 | | | | | | 811 | | |
Lease termination
|
| | | | (1,964) | | | | | | (219) | | | | | | (2,183) | | |
Interest
|
| | | | 622 | | | | | | 103 | | | | | | 725 | | |
Interest paid
|
| | | | (633) | | | | | | (108) | | | | | | (741) | | |
Lease payments
|
| | | | (2,321) | | | | | | (824) | | | | | | (3,145) | | |
Balance on December 31, 2020
|
| | | | 2,525 | | | | | | 233 | | | | | | 2,758 | | |
| | |
2020
|
| |
2019
|
| ||||||
Domestic suppliers
|
| | | | 90,948 | | | | | | 39,216 | | |
Abroad suppliers
|
| | | | 377 | | | | | | — | | |
Advances from clients
|
| | | | 2,477 | | | | | | 2,169 | | |
Other accounts payable
|
| | | | 6,435 | | | | | | 1,069 | | |
| | | | | 100,237 | | | | | | 42,454 | | |
Current
|
| | | | 100,036 | | | | | | 42,454 | | |
Non-current
|
| | | | 201 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Social security
|
| | | | 1,308 | | | | | | 757 | | |
Severance indemnity fund (FGTS)
|
| | | | 315 | | | | | | 222 | | |
Federal VAT (PIS/COFINS)
|
| | | | 3,304 | | | | | | 2,323 | | |
Withholding income taxes
|
| | | | 1,736 | | | | | | 1,007 | | |
Service taxes (ISSQN)
|
| | | | 1,032 | | | | | | 874 | | |
Other
|
| | | | 1,203 | | | | | | 2 | | |
| | | | | 8,898 | | | | | | 5,185 | | |
| | |
2020
|
| |
2019
|
| ||||||
Salary
|
| | | | 499 | | | | | | 58 | | |
Labor provisions (13th salary and vacation)
|
| | | | 4,969 | | | | | | 3,076 | | |
Provision for bonus
|
| | | | — | | | | | | 3,445 | | |
Other obligations
|
| | | | 1,210 | | | | | | 176 | | |
Long-term benefits(a)
|
| | | | 1,151 | | | | | | 1,127 | | |
| | | | | 7,829 | | | | | | 7,882 | | |
Current
|
| | | | 6,678 | | | | | | 6,755 | | |
Non-current
|
| | | | 1,151 | | | | | | 1,127 | | |
| | |
2020
|
| |
2019
|
| ||||||
Service tax (ISSQN) Lawsuit – Company BWMS(a)
|
| | | | 1,374 | | | | | | 1,374 | | |
Service tax (ISSQN) Lawsuit – Company Zenvia(a)
|
| | | | 29,962 | | | | | | 22,697 | | |
Labor provisions
|
| | | | 444 | | | | | | 115 | | |
Other Provisions
|
| | | | 1,064 | | | | | | 813 | | |
| | | | | 32,844 | | | | | | 24,999 | | |
Service tax (ISSQN) judicial deposits – Lawsuit Company BWMS(a)
|
| | | | (1,374) | | | | | | (1,374) | | |
Service tax (ISSQN) judicial deposits – Lawsuit Company Zenvia(a)
|
| | | | (29,193) | | | | | | (22,126) | | |
Labor appeals judicial deposits
|
| | | | (10) | | | | | | (10) | | |
| | | | | (30,577) | | | | | | (23,510) | | |
| | | | | 2,267 | | | | | | 1,489 | | |
| | |
Provisions
|
| |||
Balance at January 1, 2019
|
| | | | 18,322 | | |
Additions
|
| | | | 6,795 | | |
Reversals
|
| | | | (118) | | |
Balance at December 31, 2019
|
| | | | 24,999 | | |
Additions
|
| | | | 7,944 | | |
Reversals
|
| | | | (322) | | |
Additions due to acquisitions
|
| | | | 223 | | |
Balance at December 31, 2020
|
| | | | 32,844 | | |
| | |
Deposits
|
| |||
Balance at January 1, 2019
|
| | | | 17,129 | | |
Additions
|
| | | | 6,381 | | |
Balance at December 31, 2019
|
| | | | 23,510 | | |
Additions
|
| | | | 7,089 | | |
Reversals
|
| | | | (22) | | |
Balance at December 31, 2020
|
| | | | 30,577 | | |
| | |
2020
Liabilities from business combinations |
| |||
Investment acquisition(a) – Total Voice
|
| | | | 13,112 | | |
Investment acquisition – Sirena
|
| | | | 71,792 | | |
Investment acquisition(b) – Sirena
|
| | | | 8,833 | | |
Reimbursements to former shareholders(c)
|
| | | | 11 | | |
| | | | | 93,748 | | |
| | |
2019
Liabilities from business combinations |
| |||
Investment acquisition(a) – Total Voice
|
| | | | 5,230 | | |
| | | | | 5,230 | | |
| | |
2020
|
| |||||||||
Shareholders
|
| |
Balance of shares
|
| |
Percent
|
| ||||||
Oria Tech Zenvia Co-Investment FIP Multiestrategia
|
| | | | 2,298,482 | | | | | | 48.0693% | | |
Cássio Bobsin Machado
|
| | | | 1,915,644 | | | | | | 40.0628% | | |
Oria Tech 1 Inovacao Fundo de Investimentos em Participações
|
| | | | 527,534 | | | | | | 11.0326% | | |
Spectra I – Fundo de Investimento em Partipações
|
| | | | 7,988 | | | | | | 0.1671% | | |
Spectra II – Fundo de Investimento em Partipações
|
| | | | 31,954 | | | | | | 0.6683% | | |
Total
|
| | | | 4,781,602 | | | | | | 100.0000% | | |
| | |
2019
|
| |||||||||
Shareholders
|
| |
Balance of shares
|
| |
Percent
|
| ||||||
Oria Tech Zenvia Co-Investment FIP Multiestrategia
|
| | | | 1,938,279 | | | | | | 43.8386% | | |
Cássio Bobsin Machado
|
| | | | 1,915,644 | | | | | | 43.3266% | | |
Oria Tech 1 Inovacao Fundo de Investimentos em Participações
|
| | | | 527,534 | | | | | | 11.9314% | | |
Spectra I – Fundo de Investimento em Partipações
|
| | | | 7,988 | | | | | | 0.1807% | | |
Spectra II – Fundo de Investimento em Partipações
|
| | | | 31,954 | | | | | | 0.7227% | | |
Total
|
| | | | 4,421,399 | | | | | | 100.0000% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Profit for the year – Calculation basis
|
| | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
Formation of reserves
|
| | | | | | | | | | | | | | | | | | |
Legal (5%)
|
| | | | — | | | | | | (692) | | | | | | (993) | | |
Mandatory minimum dividends (25%)(i)
|
| | | | — | | | | | | (3,288) | | | | | | (4,718) | | |
Dividends in addition to the mandatory minimum(i)
|
| | | | — | | | | | | (8,264) | | | | | | — | | |
Net income after legal reserve – Transferred to the investment reserve
|
| | | | — | | | | | | 1,600 | | | | | | 14,154 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Personnel expenses(a)
|
| | | | 78,103 | | | | | | 47,531 | | | | | | 34,502 | | |
Costs with operators/Other costs
|
| | | | 305,561 | | | | | | 250,275 | | | | | | 178,027 | | |
Depreciation and amortization
|
| | | | 27,287 | | | | | | 18,796 | | | | | | 14,513 | | |
Outsourced services
|
| | | | 17,319 | | | | | | 9,714 | | | | | | 5,795 | | |
Rentals/insurance/condominium/water/energy
|
| | | | 2,005 | | | | | | 920 | | | | | | 2,908 | | |
Communication
|
| | | | 4,557 | | | | | | 2,485 | | | | | | 2,196 | | |
Travel expenses
|
| | | | 886 | | | | | | 1,754 | | | | | | 1,293 | | |
Allowance for credit losses
|
| | | | 4,205 | | | | | | 3,733 | | | | | | 2,287 | | |
Marketing expenses / events
|
| | | | 3,540 | | | | | | 2,778 | | | | | | 1,605 | | |
Other expenses
|
| | | | 7,505 | | | | | | 3,251 | | | | | | 3,100 | | |
| | | | | 450,968 | | | | | | 341,237 | | | | | | 246,226 | | |
Cost of services
|
| | | | 325,870 | | | | | | 260,786 | | | | | | 186,084 | | |
Sales and marketing expenses
|
| | | | 33,589 | | | | | | 26,018 | | | | | | 18,241 | | |
General administrative expenses
|
| | | | 71,667 | | | | | | 40,868 | | | | | | 35,683 | | |
Research and development expenses
|
| | | | 15,637 | | | | | | 9,832 | | | | | | 3,931 | | |
Allowance for credit losses
|
| | | | 4,205 | | | | | | 3,733 | | | | | | 2,287 | | |
| | | | | 450,968 | | | | | | 341,237 | | | | | | 246,226 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Salary
|
| | | | 36,102 | | | | | | 21,286 | | | | | | 17,501 | | |
Benefits
|
| | | | 2,993 | | | | | | 1,521 | | | | | | 1,674 | | |
Compulsory contributions to social security
|
| | | | 12,586 | | | | | | 9,122 | | | | | | 6,861 | | |
Compensation
|
| | | | 387 | | | | | | 348 | | | | | | 686 | | |
Provisions (vacation/13th salary)
|
| | | | 5,757 | | | | | | 3,634 | | | | | | 3,383 | | |
Provision for bonus and profit sharing
|
| | | | 650 | | | | | | 4,641 | | | | | | 3,032 | | |
Compensation(b) | | | | | 16,715 | | | | | | 5,230 | | | | | | — | | |
Other
|
| | | | 2,913 | | | | | | 1,749 | | | | | | 1,365 | | |
| | | | | 78,103 | | | | | | 47,531 | | | | | | 34,502 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Finance cost | | | | | | | | | | | | | | | | | | | |
Interest on loans and financing
|
| | | | (4,826) | | | | | | (3,870) | | | | | | (5,922) | | |
Discounts given
|
| | | | (158) | | | | | | (250) | | | | | | (412) | | |
Foreign exchange losses
|
| | | | (16,615) | | | | | | (480) | | | | | | (299) | | |
Bank expenses and IOF (tax on financial transactions)
|
| | | | (1,714) | | | | | | (597) | | | | | | (404) | | |
Other financial expenses
|
| | | | (2,362) | | | | | | (203) | | | | | | (315) | | |
Interests on leasing contracts
|
| | | | (725) | | | | | | (798) | | | | | | — | | |
Losses on derivative instruments
|
| | | | — | | | | | | (613) | | | | | | — | | |
Inflation adjustment
|
| | | | (180) | | | | | | — | | | | | | — | | |
| | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | |
Finance income | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | | 663 | | | | | | 241 | | | | | | 136 | | |
Foreign exchange gain
|
| | | | 17,936 | | | | | | 514 | | | | | | 13 | | |
Interests on financial instrument
|
| | | | 580 | | | | | | 2,926 | | | | | | 2,522 | | |
Other financial income
|
| | | | 38 | | | | | | 186 | | | | | | 775 | | |
Gains with derivative financial instruments
|
| | | | — | | | | | | 372 | | | | | | — | | |
| | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Other providers(a)
|
| | | | — | | | | | | 2,082 | | | | | | — | | |
Disposal of leasehold improvement and other assets
|
| | | | (1,668) | | | | | | (179) | | | | | | 3 | | |
Gain on sale of carrier billing (note 1.a)
|
| | | | — | | | | | | 2,757 | | | | | | — | | |
Other expenses
|
| | | | (813) | | | | | | (362) | | | | | | (151) | | |
Other income
|
| | | | 1,641 | | | | | | 175 | | | | | | 244 | | |
| | | | | (840) | | | | | | 4,473 | | | | | | 96 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Deferred taxes on temporary differences and tax losses
|
| | | | (8,480) | | | | | | 3,186 | | | | | | 3,457 | | |
Current tax expenses
|
| | | | 441 | | | | | | 148 | | | | | | 3,022 | | |
Tax (income) expense
|
| | |
|
(8,039)
|
| | | |
|
3,334
|
| | | |
|
6,479
|
| |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Income before income tax and social contribution
|
| | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | |
Basic rate
|
| | | | 34% | | | | | | 34% | | | | | | 34% | | |
Income tax and social contribution
|
| | | | 10,020 | | | | | | (5,841) | | | | | | (8,957) | | |
Tax incentives
|
| | | | — | | | | | | 2,896 | | | | | | 1,992 | | |
Earnings from foreign subsidiaries
|
| | | | (36) | | | | | | — | | | | | | — | | |
Net operation loss carryforward not recorded from subsidiaries
|
| | | | (1,900) | | | | | | (46) | | | | | | | | |
Others
|
| | | | (45) | | | | | | (343) | | | | | | 486 | | |
Tax expense
|
| | | | 8,039 | | | | | | (3,334) | | | | | | (6,479) | | |
Effective rate
|
| | | | 27.28% | | | | | | 19.41% | | | | | | 24.59% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | |
Provision for labor, tax and civil risk
|
| | | | 10,885 | | | | | | 8,415 | | | | | | 6,213 | | |
Allowance for doubtful accounts
|
| | | | 1,610 | | | | | | 1,730 | | | | | | 1,705 | | |
Tax losses and negative basis of social contribution tax
|
| | | | 5,277 | | | | | | 3,536 | | | | | | 3,931 | | |
Provision for compensation from acquisitions
|
| | | | 6,277 | | | | | | 1,778 | | | | | | — | | |
Other temporary differences
|
| | | | 1,041 | | | | | | 931 | | | | | | 2,191 | | |
| | | | | 25,090 | | | | | | 16,390 | | | | | | 14,040 | | |
Deferred Tax liabilities
|
| | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | (25,879) | | | | | | (22,741) | | | | | | (14,973) | | |
Customer portfolio and platform
|
| | | | (22,005) | | | | | | (10,418) | | | | | | (12,650) | | |
| | | | | (47,884) | | | | | | (33,159) | | | | | | (27,623) | | |
| | | | | (22,794) | | | | | | (16,769) | | | | | | (13,583) | | |
| | |
2020
|
| |
Deferred taxes
2020 variation(a) |
| |
2019
|
| |
Impact on
profit (loss) |
| |
2018
|
| |||||||||||||||
Provision for tax liabilities
|
| | | | 10,885 | | | | | | 2,470 | | | | | | 8,415 | | | | | | 2,202 | | | | | | 6,213 | | |
Allowance for doubtful accounts
|
| | | | 1,610 | | | | | | (120) | | | | | | 1,730 | | | | | | 25 | | | | | | 1,705 | | |
Tax losses and negative basis of social contribution
tax |
| | | | 5,277 | | | | | | 1,741 | | | | | | 3,536 | | | | | | (395) | | | | | | 3,931 | | |
Goodwill
|
| | | | (25,879) | | | | | | (3,138) | | | | | | (22,741) | | | | | | (7,768) | | | | | | (14,973) | | |
Customer portfolio
|
| | | | (22,005) | | | | | | (11,719) | | | | | | (10,286) | | | | | | 2,364 | | | | | | (12,650) | | |
Provision for compensation from acquisitions
|
| | | | 6,277 | | | | | | 5,342 | | | | | | 935 | | | | | | 935 | | | | | | — | | |
Other temporary differences
|
| | | | 1,041 | | | | | | (601) | | | | | | 1,642 | | | | | | 549 | | | | | | 2,191 | | |
Total
|
| | |
|
(22,794)
|
| | | |
|
(6,025)
|
| | | |
|
(16,769)
|
| | | |
|
(3,186)
|
| | | |
|
(13,583)
|
| |
| | |
2020
|
| |||
Total 2020 Deferred taxes variation
|
| | | | (6,025) | | |
Foreign exchange variation on deferred tax balances fro foreign subsidiaries
|
| | | | (330) | | |
Deferred tax from Sirena tax loss carryforwards
|
| | | | (1,393) | | |
Deferred tax from Sirena’s client portofio and digital platform
|
| | | | 16,228 | | |
Deferred tax profit or loss
|
| | | | 8,480 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Basic and diluted earnings per share | | | | | | | | | | | | | | | | | | | |
Numerator
|
| | | | | | | | | | | | | | | | | | |
Profit (loss) of the year assigned to Company’s shareholders
|
| | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
Denominator
|
| | | | | | | | | | | | | | | | | | |
Weighted average for number of common shares
|
| | | | 4,601,501 | | | | | | 4,421,401 | | | | | | 4,421,401 | | |
Basic and diluted earnings (loss) per share (in reais)
|
| | | | (4.657) | | | | | | 3.131 | | | | | | 4.493 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Fair
value through profit or loss |
| |
Amortized
cost |
| |
Level 1
|
| |
Fair
value through profit or loss |
| |
Amortized
cost |
| |
Level 1
|
| |
Fair
value through profit or loss |
| |
Amortized
cost |
| |
Level 1
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 46,880 | | | | | | 13,099 | | | | | | 47,453 | | | | | | 508 | | | | | | 11,834 | | | | | | 508 | | | | | | 42,291 | | | | | | 8,385 | | | | | | 42,291 | | |
Interest earnings bank
deposits |
| | | | 2,227 | | | | | | — | | | | | | 2,227 | | | | | | 3,292 | | | | | | — | | | | | | 3,292 | | | | | | 4,714 | | | | | | — | | | | | | 4,714 | | |
Trade accounts receivable
|
| | | | — | | | | | | 86,009 | | | | | | — | | | | | | — | | | | | | 62,136 | | | | | | — | | | | | | — | | | | | | 51,200 | | | | | | — | | |
| | | | | 49,107 | | | | | | 99,108 | | | | | | 49,107 | | | | | | 3,800 | | | | | | 73,970 | | | | | | 3,800 | | | | | | 47,005 | | | | | | 59,585 | | | | | | 47,005 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | — | | | | | | 98,975 | | | | | | — | | | | | | — | | | | | | 63,346 | | | | | | — | | | | | | — | | | | | | 48,229 | | | | | | — | | |
Trade and other payable
|
| | | | — | | | | | | 100,237 | | | | | | — | | | | | | — | | | | | | 42,454 | | | | | | — | | | | | | — | | | | | | 44,322 | | | | | | — | | |
| | | | | — | | | | | | 199,212 | | | | | | — | | | | | | — | | | | | | 105,800 | | | | | | — | | | | | | — | | | | | | 92,551 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Cash and cash equivalents
|
| | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | |
Interest earnings bank deposits
|
| | | | 2,227 | | | | | | 3,292 | | | | | | 4,714 | | |
Trade accounts receivable
|
| | | | 86,009 | | | | | | 62,136 | | | | | | 51,200 | | |
| | | | | 148,215 | | | | | | 77,770 | | | | | | 106,590 | | |
Non-derivative financial liabilities
|
| |
Book value
|
| |
Contractual
cash flow |
| |
Up to 12
Months |
| |
1 – 2
years |
| |
2 – 3
years |
| |
>3
years |
| ||||||||||||||||||
Loans and financing
|
| | | | 98,975 | | | | | | 122,565 | | | | | | 74,356 | | | | | | 20,474 | | | | | | 19,066 | | | | | | 8,670 | | |
Trade and other payables
|
| | | | 100,237 | | | | | | 100,237 | | | | | | 100,036 | | | | | | 201 | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 2,758 | | | | | | 3,259 | | | | | | 1,481 | | | | | | 1,186 | | | | | | 592 | | | | | | — | | |
| | | | | 201,970 | | | | | | 226,061 | | | | | | 175,873 | | | | | | 21,861 | | | | | | 19,658 | | | | | | 8,670 | | |
Variable rate assets
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Financial assets
|
| | | | 49,107 | | | | | | 3,292 | | | | | | 4,714 | | |
Financial liabilities
|
| | | | 98,975 | | | | | | 63,346 | | | | | | 48,229 | | |
Operation
|
| |
Balance at 2020
|
| |
Risk
|
| |
Scenario I
Current scenario |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
Interest rate subject to variation
|
| | | | 49,107 | | | |
CDI decrease
|
| | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
Financial investments
|
| | | | | | | | | | | | | 1,350 | | | | | | 1,013 | | | | | | 675 | | |
Operation
|
| |
Balance at 2020
|
| |
Risk
|
| |
Scenario I
Current scenario |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
Loans – BNDES
|
| | | | 15,653 | | | |
TJLP increase
|
| | | | 769 | | | | | | 961 | | | | | | 1,153 | | |
Interest rate subject to variation
|
| | | | | | | | | | | | | 4.91% | | | | | | 6.14% | | | | | | 7.37% | | |
Financing
|
| | | | 83,322 | | | |
CDI increase
|
| | | | 2,291 | | | | | | 2,864 | | | | | | 3,437 | | |
Interest rate subject to variation
|
| | | | | | | | | | | | | 2.75% | | | | | | 3.44% | | | | | | 4.13% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Loans and borrowings
|
| | | | 98,975 | | | | | | 63,346 | | | | | | 48,229 | | |
Cash and cash equivalents
|
| | | | (59,979) | | | | | | (12,342) | | | | | | (50,676) | | |
Net debth
|
| | | | 38,996 | | | | | | 51,004 | | | | | | (2,447) | | |
Total equity
|
| | | | 115,348 | | | | | | 99,337 | | | | | | 148,494 | | |
Net debt/Shareholders’ equity (%)
|
| | | | 0.34 | | | | | | 0.51 | | | | | | (0.02) | | |
| | |
Notes
|
| |
07/23/2020
|
| |
12/31/2019
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 5 | | | | | | 2,227,771 | | | | | | 1,401,617 | | |
Trade receivables
|
| | | | 6 | | | | | | 373,971 | | | | | | 150,756 | | |
Taxes recoverable
|
| | | | 7 | | | | | | 15,582 | | | | | | 20,946 | | |
Other receivables
|
| | | | | | | | | | 9,517 | | | | | | 5,071 | | |
Total current assets
|
| | | | | | | | | | 2,626,841 | | | | | | 1,578,390 | | |
Noncurrent assets | | | | | | | | | | | | | | | | | | | |
Taxes recoverable
|
| | | | 7 | | | | | | 17,943 | | | | | | 14,028 | | |
Guarantee deposit
|
| | | | | | | | | | 1,452 | | | | | | 1,742 | | |
Property, plant and equipment
|
| | | | 9 | | | | | | 41,795 | | | | | | 47,938 | | |
Total noncurrent assets
|
| | | | | | | | | | 61,190 | | | | | | 63,708 | | |
Total assets
|
| | | | | | | | | | 2,688,031 | | | | | | 1,642,098 | | |
Liabilities and equity | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 11 | | | | | | 1,272,296 | | | | | | — | | |
Trade payables
|
| | | | 10 | | | | | | 394,204 | | | | | | 301,491 | | |
Taxes payable
|
| | | | 12 | | | | | | 131,184 | | | | | | 64,385 | | |
Payroll and related taxes
|
| | | | 13 | | | | | | 197,983 | | | | | | 181,989 | | |
Payables to related parties-shareholders
|
| | | | 8 | | | | | | 2,884 | | | | | | 2,462 | | |
Legal fees
|
| | | | 15 | | | | | | 208,127 | | | | | | — | | |
Income taxes payable
|
| | | | | | | | | | 43,095 | | | | | | — | | |
Other payables
|
| | | | 14 | | | | | | 147,023 | | | | | | 48.211 | | |
Total current liabilities
|
| | | | | | | | | | 2,396,796 | | | | | | 598,538 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 16 | | | | | | 5,554,723 | | | | | | 5,554,723 | | |
Capital reserve
|
| | | | | | | | | | 1,971,357 | | | | | | 739,259 | | |
Other comprehensive income
|
| | | | | | | | | | 795,024 | | | | | | 670,942 | | |
Accumulated losses
|
| | | | | | | | | | (8,029,869) | | | | | | (5,921,364) | | |
Total equity
|
| | | | | | | | | | 291,235 | | | | | | 1,043,560 | | |
Total liabilities and equity
|
| | | | | | | | | | 2,688,031 | | | | | | 1,642,098 | | |
| | |
Notes
|
| |
07/23/2020
|
| |
12/31/2019
|
| |||||||||
Revenue
|
| | | | 4c | | | | |
|
1,692,699
|
| | | |
|
1,772,615
|
| |
Cost of services
|
| | | | 15 | | | | | | (450,254) | | | | | | (601,188) | | |
Gross profit
|
| | | | | | | | | | 1,242,455 | | | | | | 1,171,427 | | |
General administrative expenses
|
| | | | 16 | | | | | | (3,054,611) | | | | | | (2,725,475) | | |
Sales and marketing expenses
|
| | | | 16 | | | | | | (113,568) | | | | | | (336,675) | | |
Impairment loss on trade receivables
|
| | | | | | | | | | (72,762) | | | | | | (76,124) | | |
Other income and expenses, net
|
| | | | 16 | | | | | | 5,666 | | | | | | 28,582 | | |
Operating loss
|
| | | | | | | | | | (1,992,830) | | | | | | (1,938,265) | | |
Finance costs
|
| | | | | | | | | | (127,995) | | | | | | (432,626) | | |
Finance income
|
| | | | | | | | | | 20,550 | | | | | | 61,549 | | |
Net finance costs
|
| | | | 17 | | | | |
|
(107,445)
|
| | | |
|
(371,077)
|
| |
Loss before income tax and social contribution
|
| | | | | | | | | | (2,100,275) | | | | | | (2,309,342) | | |
Current income tax and social contribution
|
| | | | | | | | | | (8,230) | | | | | | — | | |
Loss for the period (year)
|
| | | | | | | | | | (2,108,505) | | | | | | (2,309,342) | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that are or may be reclassified subsequently to profit or loss
|
| | | | | | | | | | | | | | | | | | |
Cummulative translation adjustment
|
| | | | | | | | | | 124,082 | | | | | | 389,228 | | |
Total comprehensive income for the year
|
| | | | | | | | | | (1,984,423) | | | | | | (1.920.114) | | |
| | |
Note
|
| |
Capital
|
| |
Capital
reserve |
| |
Other
comprehensive income |
| |
Accumulated
losses |
| |
Total
shareholders’ equity |
| |||||||||||||||
Balance at January 1, 2019
|
| | | | | | | 5,554,723 | | | | | | 246,420 | | | | | | 281,714 | | | | | | (3,612,022) | | | | | | 2,470,835 | | |
Cumulative translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | 389,228 | | | | | | — | | | | | | 389,228 | | |
Share-based payments
|
| | | | | | | | | | | | | 492,839 | | | | | | — | | | | | | — | | | | | | 492,839 | | |
Net loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,309,342) | | | | | | (2,309,342) | | |
Balance at December 31, 2019
|
| | | | | | | 5,554,723 | | | | | | 739,259 | | | | | | 670,942 | | | | | | (5,921,364) | | | | | | 1,043,560 | | |
Cumulative translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | 124,082 | | | | | | — | | | | | | 124,082 | | |
Share-based payments
|
| | | | | | | | | | | | | 1,232,098 | | | | | | — | | | | | | — | | | | | | 1,232,098 | | |
Net loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,108,505) | | | | | | (2,108,505) | | |
Balance at July 23, 2020
|
| | | | | | | 5,554,723 | | | | | | 1,971,357 | | | | | | 795,024 | | | | | | (8,029,869) | | | | | | 291,235 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Cash flow from operating activities | | | | | | | | | | | | | |
Loss for the period/year
|
| | |
|
(2,108,505)
|
| | | |
|
(2,309,342)
|
| |
Adjustments for: | | | | | | | | | | | | | |
Income tax and social contribution
|
| | | | 8,230 | | | | | | — | | |
Depreciation
|
| | | | 9,074 | | | | | | 17,574 | | |
Hyperinflation impacts
|
| | | | 80,791 | | | | | | 399,512 | | |
Share-based payments
|
| | | | 1,232,098 | | | | | | 492,839 | | |
Impairment loss on trade receivables
|
| | | | 72,762 | | | | | | 76,124 | | |
Interest and fines
|
| | | | 11,524 | | | | | | 15,562 | | |
Others
|
| | | | 43,346 | | | | | | (3,121) | | |
Changes in assets and liabilities | | | | | | | | | | | | | |
Trade receivable
|
| | | | (295,977) | | | | | | (31,302) | | |
Other accounts receivables
|
| | | | (4,156) | | | | | | 10,464 | | |
Taxes recoverable
|
| | | | 1,449 | | | | | | (18,922) | | |
Trade payables
|
| | | | 92,173 | | | | | | 207,633 | | |
Payroll and related taxes
|
| | | | 15,994 | | | | | | 65,071 | | |
Taxes payable
|
| | | | 66,799 | | | | | | (20,369) | | |
Payables to related parties-partners
|
| | | | 422 | | | | | | (58) | | |
Other accounts payables
|
| | | | 350,034 | | | | | | (16,251) | | |
Cash flow used in operating activities
|
| | | | (423,401) | | | | | | (1,114,586) | | |
Income tax paid
|
| | | | (8,230) | | | | | | — | | |
Interest and fines paid
|
| | | | (8,740) | | | | | | (15,562) | | |
Net cash flow from operating activities
|
| | | | (440,371) | | | | | | (1,130,148) | | |
Cash flow from investment activities | | | | | | | | | | | | | |
Property, plant and equipment acquisitions
|
| | | | (2,987) | | | | | | (25,104) | | |
Net cash used in investment activities
|
| | | | (2,987) | | | | | | (25,104) | | |
Cash flow from financing activities | | | | | | | | | | | | | |
Loans and financing
|
| | | | 1,269,512 | | | | | | — | | |
Net cash used in financing activities
|
| | | | 1,269,512 | | | | | | — | | |
Net decrease in cash and cash equivalents
|
| | | | 826,154 | | | | | | (1,155,252) | | |
Cash and cash equivalents at January 1
|
| | | | 1,401,617 | | | | | | 2,556,869 | | |
Cash and cash equivalents at July 23/ December 31
|
| | |
|
2,227,771
|
| | | |
|
1,401,617
|
| |
| | |
Country
|
| |
7/23/2020
Interest |
| |
12/31/2019
Interest |
| ||||||
| | | | | |
%
|
| |
%
|
| ||||||
Rodati Services S.A.
|
| | Argentina | | | | | 100 | | | | | | 100 | | |
Rodati Servicios, S.A. de CV
|
| | Mexico | | | | | 100 | | | | | | 100 | | |
Rodati Motors Central de Informações de Veículos Automotores Ltda.
|
| | Brazil | | | | | 100 | | | | | | 100 | | |
Type of service
|
| |
Nature and timing of satisfaction of performance obligations, including significant payment terms
|
| |
Revenue recognition policies
|
|
SaaS
|
| | Revenues are mainly derived from fees based on the usage-based services. The use of these services is measured at the time the service is available to customers or based on volumes of interactions between the Company’s clients and their own customers. Revenues are recognized through the period of time the service is available for use or based on usage by customers, depending on each agreement and on the particular agreement with customers. | | | Revenue is recognized upon the transfer of control of the services to customers in an amount that reflects the consideration the company expects to receive in exchange for those services. Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities. Amounts that have been invoiced are recorded in accounts receivable and in revenue or deferred revenue (classified in other liabilities), depending on whether the revenue recognition criteria have been met. Arrangements with customers do not provide for rights of return of right to take possession of the software supporting the applications. | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Argentina
|
| | | | 420,212 | | | | | | 517,642 | | |
Bolivia
|
| | | | 10,387 | | | | | | — | | |
Brazil
|
| | | | 193,449 | | | | | | 111,481 | | |
Chile
|
| | | | 139,722 | | | | | | 180,380 | | |
Colombia
|
| | | | 102,678 | | | | | | 37,446 | | |
Costa Rica
|
| | | | 15,854 | | | | | | 6,674 | | |
Ecuador
|
| | | | 109,937 | | | | | | 18,710 | | |
Guatemala
|
| | | | 22,853 | | | | | | — | | |
Mexico
|
| | | | 461,623 | | | | | | 813,520 | | |
Nicaragua
|
| | | | 7,790 | | | | | | — | | |
Peru
|
| | | | 93,962 | | | | | | 20,516 | | |
Panama
|
| | | | 25,335 | | | | | | 9,757 | | |
Paraguay
|
| | | | 23,452 | | | | | | 25,258 | | |
United States
|
| | | | 18,778 | | | | | | 6,802 | | |
Uruguay
|
| | | | 18,721 | | | | | | 14,285 | | |
Others
|
| | | | 27,946 | | | | | | 10,144 | | |
| | | | | 1,692,699 | | | | | | 1,772,615 | | |
|
Financial assets
at FVTPL |
| | These assets are subsequently measured at fair value. Net income, plus interest or dividend income, is recognized in profit or loss. | |
|
Financial assets
at amortized cost |
| | These assets are subsequently measured at amortized cost using the effective interest rate method. Amortized cost is reduced for impairment losses. Interest income, foreign exchange gains and impairment losses are recognized in the income statement. Any gain or loss on derecognition is recognized in profit or loss. | |
| | |
07/23/2020
|
| |
12/31/2019
|
| |||
Cash and banks
|
| | | | 185,784 | | | |
297, 756
|
|
Cash on payment platform(a)
|
| | | | 180,702 | | | |
56,026
|
|
Financial investments(b)
|
| | | | 1,861,285 | | | |
1,047,835
|
|
| | | | | 2,227,771 | | | |
1,401,617
|
|
| | |
07/23/20
|
| |
12/31/2019
|
| ||||||
Argentinean Peso
|
| | | | 162,882 | | | | | | 118,942 | | |
Brazilean Real
|
| | | | 62,026 | | | | | | 15,064 | | |
Mexican Peso
|
| | | | 93,563 | | | | | | 82,042 | | |
US Dollar
|
| | | | 1,909,300 | | | | | | 1,185,569 | | |
| | | | | 2,227,771 | | | | | | 1,401,617 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Trade receivables
|
| | | | 532,989 | | | | | | 237,012 | | |
(-) Allowance for expected credit losses (ECL)
|
| | | | (159,018) | | | | | | (86,256) | | |
Total
|
| | |
|
373,971
|
| | | |
|
150,756
|
| |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Argentine Peso
|
| | | | 36,575 | | | | | | 34,075 | | |
Brazilean Real
|
| | | | 70,379 | | | | | | 41,050 | | |
Mexican Peso
|
| | | | 216,960 | | | | | | 45,386 | | |
US Dollar
|
| | | | 50,057 | | | | | | 30,245 | | |
| | | | | 373,971 | | | | | | 150,756 | | |
|
Balance at January 1, 2019
|
| | | | (10,132) | | |
|
Additions
|
| | | | (76,124) | | |
|
Balance at December 31, 2019
|
| | | | (86,256) | | |
|
Additions
|
| | | | (72,762) | | |
|
Balance at July 23, 2020
|
| | | | (159,018) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Falling due
|
| | | | 38,828 | | | | | | 40,153 | | |
Past due
|
| | | | 494,161 | | | | | | 196,859 | | |
30 days
|
| | | | 164,882 | | | | | | 92,019 | | |
From 31 to 60 days
|
| | | | 69,225 | | | | | | 21,710 | | |
From 61 to 90 days
|
| | | | 34,788 | | | | | | 8,531 | | |
From 91 to 120 days
|
| | | | 60,177 | | | | | | 5,704 | | |
From 121 to 150 days
|
| | | | 7,380 | | | | | | 2,809 | | |
From 151 to 180 days
|
| | | | 31,798 | | | | | | 981 | | |
Over 180 days
|
| | | | 125,911 | | | | | | 65,105 | | |
| | | | | 532,989 | | | | | | 237,012 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Tax enacted by Law 25,413
|
| | | | 17,943 | | | | | | 14,028 | | |
Corporate income tax
|
| | | | 30 | | | | | | 11,699 | | |
Value Added Tax (VAT)
|
| | | | 11,009 | | | | | | 1,826 | | |
Other taxes recoverable
|
| | | | 4,543 | | | | | | 7,421 | | |
Total
|
| | |
|
33,525
|
| | | |
|
34,974
|
| |
Current assets
|
| | | | 15,582 | | | | | | 20,946 | | |
Non-current assets
|
| | | | 17,943 | | | | | | 14,028 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Reimbursement to shareholders(a)
|
| | | | 2,884 | | | | | | 2,462 | | |
Total liabilities
|
| | | | 2,884 | | | | | | 2,462 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Short-term benefits (salaries)
|
| | | | 135,226 | | | | | | 221,038 | | |
Share-based payments (Note 16.b)
|
| | | | 1,232,098 | | | | | | 492,839 | | |
Total | | | | | 1,367,324 | | | | | | 713,877 | | |
| | |
Average
annual rate % |
| |
Cost
|
| |
Accumulated
depreciation |
| |
Net balance at
07/23/2020 |
| |
Net balance at
12/31/2019 |
| |||
IT equipment
|
| | |
|
20
|
| | |
69,125
|
| |
(38,837)
|
| |
30,289
|
| |
35,737
|
|
Furniture and fixtures
|
| | |
|
10
|
| | |
6,773
|
| |
(2,066)
|
| |
4,707
|
| |
5,089
|
|
Facilities
|
| | |
|
10
|
| | |
9,731
|
| |
(2,931)
|
| |
6,799
|
| |
7,112
|
|
Total
|
| | | | | | | |
85,629
|
| |
(43,834)
|
| |
41,795
|
| |
47,938
|
|
| | |
Average
annual rate % |
| |
12/31/19
|
| |
Additions
|
| |
Exchange rate
changes |
| |
Hyperinflation
|
| |
07/23/20
|
| ||||||||||||||||||
IT equipment
|
| | | | | | | | | | 69,813 | | | | | | 2,803 | | | | | | (5,490) | | | | | | 1,999 | | | | | | 69,125 | | |
Furniture and fixtures
|
| | | | | | | | | | 7,051 | | | | | | — | | | | | | (1,173) | | | | | | 895 | | | | | | 6,773 | | |
Facilities
|
| | | | | | | | | | 9,914 | | | | | | 184 | | | | | | (1,649) | | | | | | 1,282 | | | | | | 9,731 | | |
Cost | | | | | | | | | | | 86,778 | | | | | | 2,987 | | | | | | (8,312) | | | | | | 4,176 | | | | | | 85,629 | | |
IT equipment
|
| | | | 20 | | | | | | (34,076) | | | | | | (8,654) | | | | | | 5,288 | | | | | | (1,395) | | | | | | (38,837) | | |
Furniture and fixtures
|
| | | | 10 | | | | | | (1,962) | | | | | | (182) | | | | | | 327 | | | | | | (249) | | | | | | (2,066) | | |
Facilities
|
| | | | 10 | | | | | | (2,802) | | | | | | (238) | | | | | | 465 | | | | | | (356) | | | | | | (2,931) | | |
(-) Accumulated depreciation
|
| | | | | | | | | | (38,840) | | | | | | (9,074) | | | | | | 6,080 | | | | | | (2,000) | | | | | | (43,834) | | |
Total | | | | | | | | | | | 47,938 | | | | | | (6,087) | | | | | | (2,232) | | | | | | 2,176 | | | | | | 41,795 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
|
Domestic suppliers
|
| |
357,950
|
| |
218,048
|
|
Foreign suppliers
|
| |
36,254
|
| |
83,443
|
|
Total | | |
394,204
|
| |
301,491
|
|
| | |
Interests
p.a. |
| |
Consolidated
|
| |||
| | | | | |
07/23/20
|
| |
12/31/2019
|
|
Working capital(a)
|
| |
—
|
| |
1,220,233
|
| |
—
|
|
Government Loan – Covid 19(b)
|
| |
24% p.a.
|
| |
52,063
|
| |
—
|
|
| | | | | |
1,272,296
|
| |
—
|
|
| | |
12/31/19
|
| |
Proceeds
|
| |
Interests
|
| |
07/23/20
|
| ||||||||||||
Working capital
|
| | | | — | | | | | | 1,220,233 | | | | | | — | | | | | | 1,220,233 | | |
Government Loan
|
| | | | — | | | | | | 49,279 | | | | | | 2,784 | | | | | | 52,063 | | |
Total | | | | | — | | | | | | 1,269,512 | | | | | | 2,784 | | | | | | 1,272,296 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Value Added Tax (VAT)
|
| | | | 103,586 | | | | | | 46,334 | | |
Other taxes
|
| | | | 27,598 | | | | | | 18,051 | | |
Total | | | | | 131,184 | | | | | | 64,385 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Salaries payable
|
| | | | 70,783 | | | | | | 56,096 | | |
Management compensation
|
| | | | 26,925 | | | | | | 69,019 | | |
Labor provisions (13th salary and vacation pay)
|
| | | | 7,675 | | | | | | 7,087 | | |
Social security contribution
|
| | | | 37,686 | | | | | | 29,171 | | |
Social security contribution – Plan
|
| | | | 46,541 | | | | | | 13,946 | | |
Other obligations
|
| | | | 8,373 | | | | | | 6,670 | | |
Total | | | | | 197,983 | | | | | | 181,989 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Overpayments due to customers
|
| | | | 24,476 | | | | | | 19,802 | | |
Deferred revenue
|
| | | | 95,777 | | | | | | 12,830 | | |
Advances from customers
|
| | | | 23,382 | | | | | | 15,520 | | |
Others
|
| | | | 3,388 | | | | | | 59 | | |
Total | | | | | 147,023 | | | | | | 48,211 | | |
| | |
07/23/2020
|
| |||
Shareholders
|
| |
Number of shares
|
| |
Percentage
|
|
Investors
|
| |
22,550,792
|
| |
60.61%
|
|
Founders of the Company
|
| |
13,167,561
|
| |
35.39%
|
|
Current and former Company employees
|
| |
1,488,608
|
| |
4.00%
|
|
Total
|
| |
37,206,961
|
| |
100.00%
|
|
Grant date
|
| |
Commencement
of vesting |
| |
Vesting
period |
| |
Number of
shares |
| |
Expenses
recognized in 2020 |
|
6/28/2018 | | |
6/28/2018
|
| |
48 months
|
| |
6,503,686
|
| |
1,232,098
|
|
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Salaries and charges
|
| | | | (833,433) | | | | | | (1,440,007) | | |
Share-based paymens
|
| | | | (1,232,098) | | | | | | (492,839) | | |
Business Service Provider (BSP)
|
| | | | (389,121) | | | | | | (490,921) | | |
Other general expenses
|
| | | | (135,765) | | | | | | (305,528) | | |
Professional fees
|
| | | | (679,732) | | | | | | (386,197) | | |
IT expenses
|
| | | | (22,471) | | | | | | (15,023) | | |
Travel expenses
|
| | | | (22,495) | | | | | | (120,825) | | |
Reserch and development of new technologies
|
| | | | (21,520) | | | | | | (90,183) | | |
Rental
|
| | | | (19,845) | | | | | | (79,427) | | |
Marketing expenses
|
| | | | (33,523) | | | | | | (71,921) | | |
Commissions
|
| | | | (58,159) | | | | | | (20,944) | | |
Internet and phones
|
| | | | (19,831) | | | | | | (8,058) | | |
Impairment of trade receivables
|
| | | | (72,762) | | | | | | (76,124) | | |
Depreciation
|
| | | | (9,074) | | | | | | (15,509) | | |
Others
|
| | | | (135,700) | | | | | | (97,374) | | |
| | | | | (3,685,529) | | | | | | (3,710,880) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Cost of services
|
| | | | (450,254) | | | | | | (601,188) | | |
General administrative expenses
|
| | | | (3,054,611) | | | | | | (2,725,475) | | |
Sales and marketing expenses
|
| | | | (113,568) | | | | | | (336,675) | | |
Impairment on trade receivables
|
| | | | (72,762) | | | | | | (76,124) | | |
Other income and expenses, net
|
| | | | 5,666 | | | | | | 28.582 | | |
| | | | | (3,685,529) | | | | | | (3,710,880) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Finance costs | | | | | | | | | | | | | |
Inflation adjustment
|
| | | | (80,791) | | | | | | (399,512) | | |
Banking expenses
|
| | | | (26,750) | | | | | | (13,973) | | |
Exchange losses
|
| | | | (8,319) | | | | | | (1,952) | | |
Interest and fines
|
| | | | (11,524) | | | | | | (15,562) | | |
Others
|
| | | | (611) | | | | | | (1,627) | | |
| | | | | (127,995) | | | | | | (432,626) | | |
Financial income | | | | | | | | | | | | | |
Interest income
|
| | | | 20,550 | | | | | | 61,549 | | |
| | | |
|
20,550
|
| | | |
|
61,549
|
| |
| | | | | (107,445) | | | | | | (371,077) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Loss before income tax
|
| | | | (2,100,265) | | | | | | (2,309,342) | | |
Parent Company rate
|
| | | | 21% | | | | | | 21% | | |
Income tax benefit
|
| | | | 441,056 | | | | | | 484,962 | | |
Differences of tax rate on subsidiaries
|
| | | | 23,110 | | | | | | 90,232 | | |
Non-deductible expenses
|
| | | | (307,232) | | | | | | (113,664) | | |
Others
|
| | | | (16,927) | | | | | | 10,404 | | |
Net Operating Loss Carryforward not recorded
|
| | | | (131,777) | | | | | | (471,932) | | |
Income taxes on statement of profit or loss
|
| | | | (8,230) | | | | | | — | | |
| | |
Fair value
through profit or loss |
| |
07/23/2020
Amortized Cost |
| |
Fair value
through profit or loss |
| |
12/31/2019
Amortized Cost |
|
Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
—
|
| |
366,486
|
| |
—
|
| |
353,782
|
|
Financial investments
|
| |
1,861,285
|
| | | | |
1,047,835
|
| |
—
|
|
Trade account receivables
|
| |
—
|
| |
373,791
|
| |
—
|
| |
150,756
|
|
| | |
1,861,285
|
| |
740,277
|
| |
1,047,835
|
| |
504,538
|
|
Liabilities | | | | | | | | | | | | | |
Loans and financing
|
| |
52,063
|
| |
1,220,233
|
| |
—
|
| | | |
Trade payables
|
| |
—
|
| |
394,204
|
| |
—
|
| |
301,491
|
|
| | |
52,063
|
| |
1,614,437
|
| |
—
|
| |
301,491
|
|
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Cash and cash equivalents
|
| | | | 366,486 | | | | | | 353,782 | | |
Financial investments
|
| | | | 1,861,285 | | | | | | 1,047,835 | | |
Trade accounts receivable
|
| | | | 373,971 | | | | | | 150,756 | | |
| | | | | 2,601,742 | | | | | | 1,552,373 | | |
Variable rate assets
|
| |
07/23/2020
|
| |
12/31/2019
|
| ||||||
Financial assets
|
| | | | 1,861,285 | | | | | | 1,047,835 | | |
Financial liabilities
|
| | | | (52,063) | | | | | | — | | |
Operation
|
| |
Balance at
07/23/2020 |
| |
Risk
|
| |
Scenario I
Current |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
Interest rate subject to variation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial investments
|
| | | | 1.861.285 | | | |
Index decrease
|
| | | | 1,41% | | | | | | 1,06% | | | | | | 0,71% | | |
Impact on profit and loss
|
| | | | | | | | | | | | | (26.244) | | | | | | (19.683) | | | | | | (13.122) | | |
Operation
|
| |
Balance at
07/23/2020 |
| |
Risk
|
| |
Scenario I
Current |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
Financial liabilities
|
| | | | (52,063) | | | |
Index increase
|
| | | | 24% | | | | | | 18,00% | | | | | | 12,00% | | |
Impact on profit and loss
|
| | | | | | | | | | | | | 12.495 | | | | | | 9.371 | | | | | | 6.248 | | |
Non-derivative
financial liabilities |
| |
Book value
|
| |
Contractual cash
flows up to 12 months |
|
Trade payables
|
| |
394,204
|
| |
394,204
|
|
Loan and financing
|
| |
1,272,296
|
| |
1,272,296
|
|
| | |
1,614,437
|
| |
1,614,437
|
|
| | |
Note
|
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Current assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
4
|
| | | | 15,673 | | | | | | 22,952 | | |
Accounts receivable
|
| |
5
|
| | | | 17,383 | | | | | | 12,048 | | |
Recoverable taxes
|
| | | | | | | 159 | | | | | | 134 | | |
Advances
|
| |
6
|
| | | | 13 | | | | | | 54 | | |
Prepaid expenses
|
| |
7
|
| | | | 416 | | | | | | 235 | | |
Other receivables
|
| | | | | | | 1 | | | | | | 1 | | |
Total current assets
|
| | | | | | | 33,645 | | | | | | 35,424 | | |
Noncurrent assets | | | | | ||||||||||||
Other receivables
|
| | | | | | | 10 | | | | | | 10 | | |
| | | | | | | | 10 | | | | | | 10 | | |
Property, plant and equipment
|
| |
8
|
| | | | 3,621 | | | | | | 3,810 | | |
Goodwill
|
| |
9
|
| | | | 21,726 | | | | | | 21,726 | | |
Intangible assets
|
| |
9
|
| | | | 34,798 | | | | | | 37,238 | | |
Total noncurrent assets
|
| | | | | | | 60,155 | | | | | | 62,784 | | |
Total assets
|
| | | | | | | 93,800 | | | | | | 98,208 | | |
| | |
Note
|
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Current liabilities | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | | | | 3,350 | | | | | | 3,311 | | |
Loans and financing
|
| |
10
|
| | | | 4,148 | | | | | | 3,179 | | |
Lease liabilities
|
| |
11
|
| | | | 850 | | | | | | 668 | | |
Employees’ pay and related charges
|
| | | | | | | 2,742 | | | | | | 1,932 | | |
Taxes payable
|
| | | | | | | 2,804 | | | | | | 2,281 | | |
Taxes to be paid in installments
|
| | | | | | | 524 | | | | | | 532 | | |
Interest on equity capital
|
| | | | | | | — | | | | | | 11 | | |
Other payables
|
| | | | | | | 413 | | | | | | 127 | | |
Consideration to be transferred to former shareholders
|
| |
14
|
| | | | 59,569 | | | | | | 61,464 | | |
Payable to related party
|
| |
15
|
| | | | 2,496 | | | | | | 2,442 | | |
Deferred revenue
|
| |
12
|
| | | | 2,089 | | | | | | 1,435 | | |
Total current liabilities
|
| | | | | | | 78,985 | | | | | | 77,382 | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | |
Loans and financing
|
| |
10
|
| | | | 7,204 | | | | | | 8,291 | | |
Lease liabilities
|
| |
11
|
| | | | 2,331 | | | | | | 2,496 | | |
Provision for contingencies
|
| |
13
|
| | | | 270 | | | | | | 507 | | |
Payable to related party
|
| |
15
|
| | | | 6,742 | | | | | | 7,386 | | |
Taxes to be paid in installments
|
| | | | | | | 1,066 | | | | | | 1,193 | | |
Total noncurrent liabilities
|
| | | | | | | 17,613 | | | | | | 19,873 | | |
Equity
|
| |
17
|
| | | | | | | | | | | | |
Capital
|
| | | | | | | 24,489 | | | | | | 24,489 | | |
Capital reserves and treasury shares
|
| | | | | | | (1,575) | | | | | | (1,575) | | |
Accumulated losses
|
| | | | | | | (25,712) | | | | | | (21,961) | | |
Equity attributed to the controlling shareholders
|
| | | | | | | (2,798) | | | | | | 953 | | |
Total liabilities and equity
|
| | | | | | | 93,800 | | | | | | 98,208 | | |
| | |
Note
|
| |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Net operating revenue
|
| |
18
|
| | |
|
19,457
|
| | | |
|
3,840
|
| |
Cost of services provided
|
| |
19
|
| | | | (9,425) | | | | | | (2,104) | | |
Gross income
|
| | | | | | | 10,032 | | | | | | 1,736 | | |
Operating expenses | | | | | | | | | | | | | | | | |
Sales and marketing expenses
|
| |
19
|
| | | | (2,617) | | | | | | (1,614) | | |
General and administrative expenses
|
| |
19
|
| | | | (8,416) | | | | | | (3,432) | | |
Operating revenue and expenses
|
| | | | | | | 167 | | | | | | (12) | | |
| | | | | | | | (10,866) | | | | | | (5,058) | | |
Income before financial income (expenses)
|
| | | | | | | (834) | | | | | | (3,322) | | |
Financial revenue
|
| |
20
|
| | | | 106 | | | | | | 29 | | |
Financial expenses
|
| |
20
|
| | | | (1,677) | | | | | | (261) | | |
Loss before income and social contribution taxes
|
| | | | | | | (2,405) | | | | | | (3,554) | | |
Current income and social contribution taxes
|
| |
21
|
| | | | (1,346) | | | | | | — | | |
Loss for the period
|
| | | | | | | (3,751) | | | | | | (3,554) | | |
Income attributable to: | | | | | | | | | | | | | | | | |
Controlling shareholders
|
| | | | | | | (3,751) | | | | | | (3,554) | | |
Loss for the period
|
| | | | | | | (3,751) | | | | | | (3,554) | | |
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Comprehensive loss | | | | | | | | | | | | | |
Loss for the period
|
| | | | (3,751) | | | | | | (3,554) | | |
Total comprehensive loss
|
| | | | (3,751) | | | | | | (3,554) | | |
Total comprehensive loss attributed to: | | | | | | | | | | | | | |
Controlling shareholders
|
| | |
|
(3,751)
|
| | | |
|
(3,554)
|
| |
| | | | | (3,751) | | | | | | (3,554) | | |
| | |
Capital
|
| |
Treasury
shares |
| |
Accumulated
losses |
| |
Total
|
| ||||||||||||
Balances as at December 31, 2019
|
| | | | 16,634 | | | | | | (1,575) | | | | | | (10,501) | | | | | | 4,558 | | |
Loss for the period
|
| | | | | | | | | | | | | | | | (3,554) | | | | |
|
(3,554)
|
| |
Balances as at March 31, 2020
|
| | | | 16,634 | | | | | | (1,575) | | | | | | (14,055) | | | | | | 1,004 | | |
Balances as at December 31, 2020
|
| | | | 24,489 | | | | | | (1,575) | | | | | | (21,961) | | | | | | 953 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | (3,751) | | | | |
|
(3,751)
|
| |
Balances as at March 31, 2021
|
| | | | 24,489 | | | | | | (1,575) | | | | | | (25,712) | | | | | | (2,798) | | |
| | |
Note
|
| |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Loss for the period
|
| | | | | | | (3,751) | | | | | | (3,554) | | |
Adjustment to reconcile income (loss) before income and social contribution taxes to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | | | | |
Income taxes accrued
|
| | | | | | | 1,346 | | | | | | — | | |
Depreciation and amortization
|
| |
8/9
|
| | | | 2,723 | | | | | | 473 | | |
Reversal of provision for labor contingencies
|
| |
13
|
| | | | (237) | | | | | | — | | |
Recognition of interest on lease liabilities
|
| |
11
|
| | | | 74 | | | | | | 44 | | |
Recognition of interest on loans with related parties
|
| |
15
|
| | | | 246 | | | | | | — | | |
Recognition of interest on other loans
|
| |
10
|
| | | | 321 | | | | | | 52 | | |
Recognition of monetary correction on consideration transferred to former shareholders
|
| |
14
|
| | | | 947 | | | | | | — | | |
Estimated credit losses
|
| |
5
|
| | | | (164) | | | | | | — | | |
| | | | | | | | 1,505 | | | | | | (2,985) | | |
Decrease/(increase) in assets | | | | | | | | | | | | | | | | |
Trade accounts receivable
|
| |
5
|
| | | | (5,171) | | | | | | (80) | | |
Recoverable taxes
|
| | | | | | | (25) | | | | | | 27 | | |
Advances
|
| |
6
|
| | | | 41 | | | | | | 121 | | |
Prepaid expenses
|
| |
7
|
| | | | (181) | | | | | | (136) | | |
Other receivables
|
| | | | | | | — | | | | | | (25) | | |
Deposits into court
|
| | | | | | | — | | | | | | (27) | | |
Increase/(decrease) in liabilities | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | | | | 39 | | | | | | 572 | | |
Employees’ pay and related charges
|
| | | | | | | 810 | | | | | | 296 | | |
Taxes payable
|
| | | | | | | 126 | | | | | | 62 | | |
Taxes paid in installments
|
| | | | | | | (135) | | | | | | (127) | | |
Other payables
|
| | | | | | | 286 | | | | | | (119) | | |
Deferred revenue
|
| | | | | | | 654 | | | | | | (40) | | |
Payment of interest
|
| | | | | | | (519) | | | | | | (49) | | |
Income tax and social contribution paid
|
| | | | | | | (949) | | | | | | — | | |
Net cash provided by (used) in operating activities
|
| | | | | | | (3,519) | | | | | | (2,510) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| |
8
|
| | | | (94) | | | | | | (108) | | |
Net funds used in investing activities
|
| | | | | | | (94) | | | | | | (108) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
From financing activities with third parties | | | | | | | | | | | | | | | | |
Contracting of new loans
|
| |
10
|
| | | | — | | | | | | 104 | | |
Repayment of loans
|
| |
10
|
| | | | (296) | | | | | | (37) | | |
Payment of lease liabilities
|
| |
11
|
| | | | (44) | | | | | | (60) | | |
Interest on equity capital
|
| | | | | | | (11) | | | | | | — | | |
Consideration paid to prior owners of subsidiary
|
| | | | | | | (2,744) | | | | | | — | | |
Cash provided by (used) in financing activities with third parties
|
| | | | | | | (3,095) | | | | | | 7 | | |
From financing activities with shareholders and related parties | | | | | ||||||||||||
Related party transactions
|
| |
15
|
| | | | (571) | | | | | | — | | |
Cash provided by financing activities with shareholders
|
| | | | | | | (571) | | | | | | — | | |
Cash provided by (used) in financing activities
|
| | | | | | | (3,666) | | | | | | 7 | | |
Decrease in cash and cash equivalents
|
| | | | | | | (7,279) | | | | | | (2,611) | | |
Cash and cash equivalents | | | | | | | | | | | | | | | | |
Cash at beginning of the period
|
| | | | | | | 22,952 | | | | | | 3,886 | | |
Cash at end of the period
|
| | | | | | | 15,673 | | | | | | 1,275 | | |
Decrease in cash and cash equivalents
|
| | | | | | | (7,279) | | | | | | (2,611) | | |
Assets
|
| |
Liabilities
|
| ||||||||||||
Current assets
|
| | | | 12,110 | | | |
Current liabilities
|
| | | | 6,714 | | |
Cash and cash equivalents
|
| | | | 1,958 | | | |
Trade accounts payable
|
| | | | 908 | | |
Accounts receivable
|
| | | | 9,992 | | | |
Employment related charges
|
| | | | 903 | | |
Advances
|
| | | | 134 | | | |
Taxes payable
|
| | | | 1,403 | | |
Prepaid expenses
|
| | | | 26 | | | |
Other payables
|
| | | | 200 | | |
Recoverable taxes
|
| | | | 0 | | | |
Dividends payable
|
| | | | 3,300 | | |
Noncurrent assets
|
| | | | 626 | | | |
Noncurrent liabilities
|
| | | | 163 | | |
Property, plant and equipment
|
| | | | 625 | | | |
Long-term lease liabilities
|
| | | | 163 | | |
Intangible assets
|
| | | | 1 | | | | | | | | | | | |
| | | | | | | | | Equity | | | | | 5,859 | | |
| | | | | | | | |
Capital
|
| | | | 267 | | |
| | | | | | | | |
Income Reserve
|
| | | | 5,592 | | |
Total assets
|
| | | | 12,736 | | | |
Total liabilities
|
| | | | 12,736 | | |
| | |
Value (R$’000)
|
| |||
Consideration to be transferred
|
| | | | 62,331 | | |
Fair value of assets acquired or to be acquired and liabilities assumed or to be assumed
|
| | | | 5,859 | | |
Fair value of intangible assets | | | | | | | |
Software(a)
|
| | | | 25,926 | | |
Customer portfolio(b)
|
| | | | 5,586 | | |
Non-compete(c)
|
| | | | 3,234 | | |
Goodwill | | | | | 21,726 | | |
Assets acquired
|
| |
Valuation technique
|
|
Intangible assets – Recognition of the platform | | | The MPEEM methodology (Multi Period Excess Earnings Method) is mostly used to measure the value of primary assets or most important assets of a company. According to that method, in determining fair values, the cash flows attributable to all other assets are subtracted through a contributory asset charge (CAC). The MPEEM method assumes that the fair value of an intangible asset is the same as the present value of the cash flows attributable to that asset, less the contribution of other assets, both tangible and intangible ones. | |
Intangible assets – Recognition of the portfolio of customers and of the non-competition clause | | | The With or without methodology consists in comparing the actual scenario with a hypothetical one, the first where the non-competition is valid and a hypothetical situation where such agreement did not exist and, as a consequence, competition would be in place to reduce part of the expected economic benefits of the Company. | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Direct
|
| |
Indirect
|
| |
Direct
|
| |
Indirect
|
| ||||||||||||
Subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | |
Smarkio Tecnologia S.A
|
| | | | 100% | | | | | | — | | | | | | 100% | | | | | | — | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Software Use Licensing
|
| | | | 13,299 | | | | | | 3,579 | | |
Professional Services
|
| | | | 6,158 | | | | | | 261 | | |
Net operating revenue
|
| | | | 19,457 | | | | | | 3,840 | | |
|
Type of Service
|
| |
Moment of the fulfillment of performance
obligations, including significant payment terms |
| |
Revenue recognition policy
|
|
| Software use licensing | | | Such revenue is based mainly on a fixed amount charged for the use of the platform (subscription) according to the sales agreements executed with customers. It is monthly recognized starting the moment the access to the platform is made available until cancellation. There are also additional services, such as generation of documents, organization of multi-channel communications and triggered messages. The use of those services is measured according to the individual volume consumed. Revenue is based on those volumes and on the unit values established in the sales agreement, monthly recognized according to the use. The issuance of invoices is made at the beginning of the month following the use. There are some cases where customers | | | Revenue is recognized when the control over the services is transferred to the customer at an amount that reflects the consideration expected to be received in exchange for those products or services. Revenue is recognized at gross value, considering the taxation to be paid to governmental authorities. The amounts billed are recorded in accounts receivable or advances from customers depending on certain recognition criteria. The agreements of the Company with customers do not establish the right of items being returned nor grant them ownership rights to the licensed software. | |
|
Type of Service
|
| |
Moment of the fulfillment of performance
obligations, including significant payment terms |
| |
Revenue recognition policy
|
|
| | | | validate the amounts before the issuance of invoices. Receivables are collected from 15 to 60 days after billing. | | | | |
| Professional services | | | Revenue from professional services is based on the provision of information technology related services, focused on the integration and maintenance of the platform (software). The amounts collected are usually based on the hour/labor price established in the sales agreement, multiplied by the number of hours worked. Revenue recognition takes place according to the delivery of the services or adjusted by the percentage of completion. However, the issuance of invoices is previously made at the moment of execution of the sales agreement or proposal. Receivables are collected from 15 to 60 days after billing. | | | Revenue is recognized when the control over the services is transferred to customers at an amount that reflects the consideration expected to be received in exchange for those services. Revenue is recognized at gross value, considering the taxation to be paid later to governmental authorities. The amounts billed are recorded in accounts receivable or advances from customers, depending on certain recognition criteria. | |
Financial Assets
|
| |
Description
|
|
Financial assets measured at FVTPL | | | After initial measurement, they are carried at fair value. Net revenue, including interest or dividends, is recognized in the statement of income. | |
Financial assets recognized at amortized cost | | | After initial measurement, they are measured at amortized cost according to the effective interest rate method and impairment is deducted from amortized cost. Revenue from interest received, foreign exchange gains and impairment losses is recognized in the statement of income. Any earnings or losses determined in reversals are also carried in the statement of income. | |
| | |
Annual depreciation rate
|
| |
Useful lives of assets
|
|
Furniture and fixtures
|
| |
10.00%
|
| |
10 years
|
|
Machinery, devices and equipment
|
| |
10.00%
|
| |
10 years
|
|
Vehicles
|
| |
10.00%
|
| |
10 years
|
|
IT equipment
|
| |
20.00%
|
| |
5 years
|
|
Communications devices
|
| |
10.00%
|
| |
10 years
|
|
Facilities
|
| |
10.00%
|
| |
10 years
|
|
Leasehold improvements
|
| |
24.00% to 38.71%
|
| |
2.6 to 4.2 years
|
|
Hardware
|
| |
20.00%
|
| |
5 years
|
|
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Cash
|
| | | | 1 | | | | | | 2 | | |
Cash at banks
|
| | | | 1,878 | | | | | | 856 | | |
Short-term financial investment(i)
|
| | | | 13,794 | | | | | | 22,094 | | |
| | | | | 15,673 | | | | | | 22,952 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Trade accounts receivable
|
| | | | 17,647 | | | | | | 12,474 | | |
(-) Expected credit losses
|
| | | | (264) | | | | | | (426) | | |
| | | | | 17,383 | | | | | | 12,048 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Employees
|
| | | | 5 | | | | | | 45 | | |
Suppliers
|
| | | | 8 | | | | | | 9 | | |
| | | | | 13 | | | | | | 54 | | |
| | |
March 31, 2020
|
| |
December 31, 2020
|
| ||||||
Expenses to recognize (i)
|
| | | | 199 | | | | | | 129 | | |
Taxes
|
| | | | 89 | | | | | | — | | |
Use licenses
|
| | | | 61 | | | | | | 19 | | |
Insurance
|
| | | | 41 | | | | | | 61 | | |
Guarantees
|
| | | | 26 | | | | | | 26 | | |
| | | | | 416 | | | | | | 235 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Property, plant and equipment (a)
|
| | | | 1,394 | | | | | | 1,380 | | |
Right-of-use IFRS 16 (b)
|
| | | | 2,227 | | | | | | 2,430 | | |
| | | | | 3,621 | | | | | | 3,810 | | |
Description
|
| |
Annual
depreciation rate |
| |
Cost
|
| |
Accumulated
depreciation |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |||||||||||||||
Furniture and fixtures
|
| | | | 10.00% | | | | | | 325 | | | | | | (163) | | | | | | 162 | | | | | | 170 | | |
Machinery, devices and equipment
|
| | | | 10.00% | | | | | | 3 | | | | | | (1) | | | | | | 2 | | | | | | 2 | | |
Vehicles
|
| | | | 10.00% | | | | | | 39 | | | | | | (39) | | | | | | — | | | | | | — | | |
IT equipment
|
| | | | 20.00% | | | | | | 1,108 | | | | | | (388) | | | | | | 720 | | | | | | 670 | | |
Communications devices
|
| | | | 10.00% | | | | | | 7 | | | | | | (4) | | | | | | 3 | | | | | | 3 | | |
Facilities
|
| | | | 10.00% | | | | | | 76 | | | | | | (47) | | | | | | 29 | | | | | | 31 | | |
Leasehold improvements
|
| | | |
24.00% a 38.71% |
| | | | | 546 | | | | | | (68) | | | | | | 478 | | | | | | 88 | | |
Hardware
|
| | | | 20.00% | | | | | | 921 | | | | | | (921) | | | | | | — | | | | | | — | | |
Improvements to third party properties in progress
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 416 | | |
| | | | | | | | | | | 3,025 | | | | | | (1,631) | | | | | | 1,394 | | | | | | 1,380 | | |
| | |
Annual
depreciation rate |
| |
December 31,
2020 |
| |
Additions
|
| |
Transfers
|
| |
March 31,
2021 |
| ||||||||||||
Furniture and fixtures
|
| | | | | | | 325 | | | | | | — | | | | | | — | | | | | | 325 | | |
Machinery, devices and equipment
|
| | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
Vehicles
|
| | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
IT equipment
|
| | | | | | | 1,014 | | | | | | 94 | | | | | | — | | | | | | 1,108 | | |
| | |
Annual
depreciation rate |
| |
December 31,
2020 |
| |
Additions
|
| |
Transfers
|
| |
March 31,
2021 |
| ||||||||||||
Communications devices
|
| | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
Facilities
|
| | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
Leasehold improvements
|
| | | | | | | 130 | | | | | | — | | | | | | 416 | | | | | | 546 | | |
Hardware
|
| | | | | | | 921 | | | | | | — | | | | | | — | | | | | | 921 | | |
Improvements to third party properties in progress
|
| | | | | | | 416 | | | | | | — | | | | | | (416) | | | | | | — | | |
Cost | | | | | | | | 2,931 | | | | | | 94 | | | | | | — | | | | | | 3,025 | | |
| | |
Annual
depreciation rate |
| |
December 31,
2020 |
| |
Additions
|
| |
Transfers
|
| |
March 31,
2021 |
| ||||||||||||
Furniture and fixtures
|
| |
10.00%
|
| | | | (155) | | | | | | (8) | | | | | | — | | | | | | (163) | | |
Machinery, devices and equipment
|
| |
10.00%
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | |
Vehicles
|
| |
10.00%
|
| | | | (39) | | | | | | — | | | | | | — | | | | | | (39) | | |
IT equipment
|
| |
20.00%
|
| | | | (344) | | | | | | (44) | | | | | | — | | | | | | (388) | | |
Communications devices
|
| |
10.00%
|
| | | | (4) | | | | | | — | | | | | | — | | | | | | (4) | | |
Facilities
|
| |
10.00%
|
| | | | (45) | | | | | | (2) | | | | | | — | | | | | | (47) | | |
Leasehold improvements
|
| |
24,00% to
38,71% |
| | | | (42) | | | | | | (26) | | | | | | — | | | | | | (68) | | |
Hardware
|
| |
20.00%
|
| | | | (921) | | | | | | — | | | | | | — | | | | | | (921) | | |
Improvements to third party properties in progress
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
(-) Accumulated depreciation
|
| | | | | | | (1,551) | | | | | | (80) | | | | | | — | | | | | | (1,631) | | |
Total | | | | | | | | 1,380 | | | | | | 14 | | | | | | — | | | | | | 1,394 | | |
| | |
Annual
amortization rate |
| |
December 31,
2020 |
| |
Additions
|
| |
Transfers
|
| |
March 31,
2021 |
| |||||||||||||||
Right-of-use assets (IFRS 16)
|
| | | | | | | | | | 3,149 | | | | | | — | | | | | | — | | | | | | 3,149 | | |
Cost | | | | | | | | | | | 3,149 | | | | | | — | | | | | | — | | | | | | 3,149 | | |
Right-of-use assets (IFRS 16)
|
| | |
|
(i)
|
| | | | | (719) | | | | | | (203) | | | | | | — | | | | | | (922) | | |
(-) Accumulated amortization
|
| | | | | | | | | | (719) | | | | | | (203) | | | | | | — | | | | | | (922) | | |
Total | | | | | | | | | | | 2,430 | | | | | | (203) | | | | | | — | | | | | | 2,227 | | |
| | | | | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Internally developed software
|
| |
Definite useful life
|
| | | | 2,980 | | | | | | 3,223 | | |
Software – Smarkio
|
| |
Definite useful life
|
| | | | 24,198 | | | | | | 25,494 | | |
Customer portfolio – Smarkio
|
| |
Definite useful life
|
| | | | 4,655 | | | | | | 5,353 | | |
Non-compete – Smarkio
|
| |
Definite useful life
|
| | | | 2,965 | | | | | | 3,168 | | |
| | | | | | | | 34,798 | | | | | | 37,238 | | |
Internally developed software
|
| |
Annual
rate |
| |
Cost
|
| |
Accumulated
amortization |
| |
March 31,
2021 |
| |
December 31,
2020 |
| |||||||||||||||
Software 2018
|
| | | | 20% | | | | | | 1,327 | | | | | | (705) | | | | | | 622 | | | | | | 688 | | |
Software 2019
|
| | | | 20% | | | | | | 3,541 | | | | | | (1,183) | | | | | | 2,358 | | | | | | 2,535 | | |
| | | | | | | | | | | 4,868 | | | | | | (1,888) | | | | | | 2,980 | | | | | | 3,223 | | |
| | |
Annual
depreciation rate |
| |
December 31,
2020 |
| |
Additions
|
| |
Write-offs
|
| |
March 31,
2021 |
| |||||||||||||||
Internally developed software
|
| | | | | | | | | | 4,868 | | | | | | — | | | | | | — | | | | | | 4,868 | | |
software – Smarkio
|
| | | | | | | | | | 25,926 | | | | | | — | | | | | | — | | | | | | 25,926 | | |
Customer portfolio – Smarkio
|
| | | | | | | | | | 5,586 | | | | | | — | | | | | | — | | | | | | 5,586 | | |
Non-competition – Smarkio
|
| | | | | | | | | | 3,234 | | | | | | — | | | | | | — | | | | | | 3,234 | | |
Cost | | | | | | | | | | | 39,614 | | | | | | — | | | | | | — | | | | | | 39,614 | | |
Internally developed software
|
| | | | 20.00% | | | | | | (1,645) | | | | | | (243) | | | | | | | | | | | | (1,888) | | |
Software – Smarkio
|
| | | | 20.00% | | | | | | (432) | | | | | | (1,296) | | | | | | | | | | | | (1,728) | | |
Customer portfolio – Smarkio
|
| | | | 50.00% | | | | | | (233) | | | | | | (698) | | | | | | | | | | | | (931) | | |
Non-compete – Smarkio
|
| | | | 25.00% | | | | | | (66) | | | | | | (203) | | | | | | | | | | | | (269) | | |
(-) Accumulated amortization
|
| | | | | | | | | | (2,376) | | | | | | (2,440) | | | | | | — | | | | | | (4,816) | | |
Total | | | | | | | | | | | 37,238 | | | | | | (2,440) | | | | | | — | | | | | | 34,798 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Goodwill
|
| | | | 21,726 | | | | | | 21,726 | | |
| | | | | 21,726 | | | | | | 21,726 | | |
Type
|
| |
Guarantee
|
| |
Maturity
|
| |
Annual
charges |
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||||||||
Working capital – Banco Itaú
|
| | Credit from short-term financial investment | | | | | 22/09/2023 | | | | | | 10.83% | | | | | | 10,147 | | | | | | 10,265 | | |
Working capital – Banco Safra
|
| | Credit from short-term financial investment | | | | | 23/10/2023 | | | | | | 13.17% | | | | | | 1,205 | | | | | | 1,205 | | |
| | | | | | | | | | | | | | | | | | | | 11,352 | | | | | | 11,470 | | |
Current portion
|
| | | | | | | | | | | | | | | | | | | 4,148 | | | | | | 3,179 | | |
Noncurrent
|
| | | | | | | | | | | | | | | | | | | 7,204 | | | | | | 8,291 | | |
Year
|
| |
Amount (R$)
|
| |||
2022
|
| | | | 3,438 | | |
2023
|
| | | | 3,766 | | |
| | | | | 7,204 | | |
| | |
Maturity
|
| |
Annual
charges |
| |
March 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Lease liabilities – IFRS 16 – headquarters
|
| |
2/2/2025
|
| | | | 10.69% | | | | | | 2,742 | | | | | | 2,673 | | |
Lease liabilities – IFRS 16 – vehicles
|
| |
11/26/2022
|
| | | | 10.69% | | | | | | 198 | | | | | | 227 | | |
Lease liabilities — IFRS 16 — Smarkio headquarters
|
| |
9/1/2023
|
| | | | 15.39% | | | | | | 241 | | | | | | 264 | | |
| | | | | | | | | | | | | | 3,181 | | | | | | 3,164 | | |
Current portion
|
| | | | | | | | | | | | | 850 | | | | | | 668 | | |
Non-current
|
| | | | | | | | | | | | | 2,331 | | | | | | 2,496 | | |
Year
|
| |
Amount (R$)
|
| |||
2022
|
| | | | 578 | | |
2023
|
| | | | 836 | | |
2024
|
| | | | 773 | | |
2025
|
| | | | 144 | | |
| | | | | 2,331 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Consideration to be transferred – Smarkio Tecnologia S.A.
|
| | | | 59,569 | | | | | | 61,464 | | |
Total Consideration
|
| | | | 59,569 | | | | | | 61,464 | | |
Selling Shareholder
|
| |
Percentage
|
| |
Total consideration to
be transferred as of March 31, 2021 |
| |
Total consideration to be
transferred as of December 31, 2020 |
| |||||||||
Smarkio S.A. (Portugal)
|
| | | | 60.0% | | | | | | 35,741 | | | | | | 36,894 | | |
Fernando Nigri Wolff
|
| | | | 20.0% | | | | | | 11,914 | | | | | | 12,285 | | |
Alexandre Rocha Oliveira
|
| | | | 20.0% | | | | | | 11,914 | | | | | | 12,285 | | |
| | | | | 100.0% | | | | | | 59,569 | | | | | | 61,464 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
4TI Participações (loan with a related party)
|
| | | | 9,238 | | | | | | 9,828 | | |
| | | | | 9,238 | | | | | | 9,828 | | |
Current portion
|
| | | | 2,496 | | | | | | 2,442 | | |
Noncurrent one
|
| | | | 6,742 | | | | | | 7,386 | | |
Year
|
| |
Amount (R$)
|
| |||
2022
|
| | | | 2,020 | | |
2023
|
| | | | 2,906 | | |
2024
|
| | | | 1,816 | | |
| | | | | 6,742 | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Software Use Licensing
|
| | | | 13,299 | | | | | | 3,579 | | |
Professional Services
|
| | | | 6,158 | | | | | | 261 | | |
Net operating revenue
|
| | | | 19,457 | | | | | | 3,840 | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Personnel
|
| | | | (7,729) | | | | | | (2,908) | | |
Third party services
|
| | | | (3,099) | | | | | | (1,705) | | |
Infrastructure and data processing
|
| | | | (6,034) | | | | | | (1,654) | | |
Depreciation and amortization
|
| | | | (2,723) | | | | | | (473) | | |
Building common charges
|
| | | | (58) | | | | | | (81) | | |
Taxes
|
| | | | (561) | | | | | | (75) | | |
Utilities and services
|
| | | | (68) | | | | | | (35) | | |
Other costs and expenses
|
| | | | (186) | | | | | | (219) | | |
| | | | | (20,458) | | | | | | (7,150) | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Cost of services provided
|
| | | | (9,425) | | | | | | (2,104) | | |
Sales and marketing expenses
|
| | | | (2,617) | | | | | | (1,614) | | |
General and administrative expenses
|
| | | | (8,416) | | | | | | (3,432) | | |
| | | | | (20,458) | | | | | | (7,150) | | |
Financial revenue
|
| |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Discounts obtained
|
| | | | 35 | | | | | | — | | |
Interest gain
|
| | | | — | | | | | | 1 | | |
Yield from financial investment
|
| | | | 71 | | | | | | 28 | | |
| | | | | 106 | | | | | | 29 | | |
Financial expenses
|
| |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Discounts granted
|
| | | | (2) | | | | | | (1) | | |
Bank fees
|
| | | | (20) | | | | | | (9) | | |
Fines
|
| | | | — | | | | | | (5) | | |
Interest on lease liabilities
|
| | | | (74) | | | | | | (44) | | |
Interest on loans with related parties
|
| | | | (246) | | | | | | — | | |
Fair value on consideration transferred to former shareholders
|
| | | | (947) | | | | | | — | | |
Interest on loans and financing
|
| | | | (321) | | | | | | (52) | | |
Taxes of financial transactions
|
| | | | (16) | | | | | | (19) | | |
Losses incurred with investment
|
| | | | (3) | | | | | | (12) | | |
Exchange variation losses
|
| | | | (48) | | | | | | (119) | | |
| | | | | (1,677) | | | | | | (261) | | |
Net financial income (expenses)
|
| | | | (1,571) | | | | | | (232) | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Current income and social contribution taxes
|
| | | | (1,346) | | | | | | — | | |
Total income and social contribution taxes
|
| | |
|
(1,346)
|
| | | |
|
—
|
| |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Loss before income and social contribution taxes
|
| | | | (2,405) | | | | | | (3,554) | | |
Basic rate
|
| | | | 0% | | | | | | 0% | | |
Income and social contribution taxes (note 21.2)
|
| | | | — | | | | | | — | | |
Income and social contribution taxes determined by the deemed income method in the subsidiary
|
| | | | (1,346) | | | | | | — | | |
Tax expenses
|
| | | | (1,346) | | | | | | — | | |
Effective rate
|
| | |
|
9.29%
|
| | | |
|
0%
|
| |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Provision for labor, tax and civil contingencies
|
| | | | 68 | | | | | | 176 | | |
Allowance for doubtful accounts
|
| | | | 66 | | | | | | — | | |
Tax loss carryforwards
|
| | | | 9,641 | | | | | | 1,650 | | |
| | | | | 9,775 | | | | | | 1,826 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |
Fair value
through profit or loss |
| |
Amortize
d cost |
| |
Level I
|
| ||||||||||||||||||
Assets | | | | | | | | ||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 13,794 | | | | | | 1,879 | | | | | | 13,794 | | | | | | 22,094 | | | | | | 858 | | | | | | 22,094 | | |
Accounts receivable
|
| | | | — | | | | | | 17,383 | | | | | | — | | | | | | — | | | | | | 12,048 | | | | | | — | | |
| | | | | 13,794 | | | | | | 19,262 | | | | | | 13,794 | | | | | | 22,094 | | | | | | 12,906 | | | | | | 22,094 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |
Fair value
through profit or loss |
| |
Amortize
d cost |
| |
Level I
|
| ||||||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | — | | | | | | 3,350 | | | | | | — | | | | | | — | | | | | | 3,311 | | | | | | — | | |
Loans and financing
|
| | | | — | | | | | | 11,352 | | | | | | — | | | | | | — | | | | | | 11,470 | | | | | | — | | |
Lease libilities
|
| | | | | | | | | | 3,181 | | | | | | | | | | | | | | | | | | 3,164 | | | | | | | | |
Consideration to former shareholders
|
| | | | — | | | | | | 59,569 | | | | | | — | | | | | | — | | | | | | 61,464 | | | | | | — | | |
Items to be paid in installments
|
| | | | — | | | | | | 1,590 | | | | | | — | | | | | | — | | | | | | 1,725 | | | | | | — | | |
| | | | | — | | | | | | 79,042 | | | | | | — | | | | | | — | | | | | | 81,134 | | | | | | — | | |
|
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Cash and cash equivalents
|
| | | | 1 | | | | | | 2 | | |
Cash at banks and short-term financial investment
|
| | | | 15,672 | | | | | | 22,950 | | |
Accounts receivable
|
| | | | 17,383 | | | | | | 12,048 | | |
| | | | | 33,056 | | | | | | 35,000 | | |
| | |
Book value
|
| |
Contract
value |
| |
Up to 12
months |
| |
1 – 2
|
| |
2 – 3
|
| |
>3
|
| ||||||||||||||||||
Non-derivative financial liabilities
|
| |
years
|
| |
years
|
| |
years
|
| |||||||||||||||||||||||||||
Trade accounts payable and other payables
|
| | | | 78,116 | | | | | | 78,116 | | | | | | 78,116 | | | | | | — | | | | | | — | | | | | | — | | |
Loans and financing
|
| | | | 11,352 | | | | | | 12,977 | | | | | | 5,152 | | | | | | 5,186 | | | | | | 2,640 | | | | | | — | | |
Lease liabilities
|
| | | | 3,181 | | | | | | 3,819 | | | | | | 1,132 | | | | | | 982 | | | | | | 953 | | | | | | 752 | | |
Taxes to be paid in installments
|
| | | | 1,590 | | | | | | 1,590 | | | | | | 524 | | | | | | 479 | | | | | | 239 | | | | | | 348 | | |
| | | | | 94,239 | | | | | | 96,502 | | | | | | 84,924 | | | | | | 6,647 | | | | | | 3,832 | | | | | | 1,100 | | |
Assets with variable rates
|
| |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Financial assets
|
| | | | 13,794 | | | | | | 22,094 | | |
Operation
|
| |
Balance as of
March 31, 2021 |
| |
Risk
|
| |
Scenario I
(probable) |
| |
Scenario II
|
| |
Scenario III
|
|
Interest subject to variation
|
| |
13,794
|
| |
Decrease in CDI
|
| |
2.75%
|
| |
2.06%
|
| |
1.38%
|
|
Change in the return of financial investment
|
| | | | | | | |
322 to 398
|
| |
242 to 299
|
| |
161 to 199
|
|
| | |
March 31, 2021
|
| |
December 31,
2020 |
| ||||||
Trade accounts payable and other payables
|
| | | | 78,116 | | | | | | 73,612 | | |
Loans and financing
|
| | | | 11,352 | | | | | | 11,470 | | |
Lease liabilities
|
| | | | 3,181 | | | | | | 3,164 | | |
Items to be paid in installments
|
| | | | 1,590 | | | | | | 1,725 | | |
| | |
March 31, 2021
|
| |
December 31,
2020 |
| ||||||
Financial liabilities
|
| | | | 94,239 | | | | | | 89,971 | | |
Cash and cash equivalents
|
| | | | (15,673) | | | | | | (22,952) | | |
Net cash
|
| | | | 78,566 | | | | | | 67,020 | | |
Total equity
|
| | | | (2,798) | | | | | | 953 | | |
Net cash to equity ratio (%)
|
| | | | (28.08) | | | | | | 70.33 | | |
|
Non-cash items:
|
| |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Increase in property, plant and equipment due to lease rights-of-use established by IFRS 16
|
| | | | — | | | | | | 2,435 | | |
| | | | | — | | | | | | 2,435 | | |
Coverage
|
| |
Coverage limit
|
| |||
Professional Civil Liability
|
| | | | 5,000 | | |
Dishonest Acts of Employees
|
| | | | 500 | | |
Pain and Suffering Damages
|
| | | | 5,000 | | |
Physical Injure
|
| | | | 5,000 | | |
Intellectual Property
|
| | | | 5,000 | | |
Loss or Theft of Documents
|
| | | | 5,000 | | |
Court Attendance
|
| | | | 5,000 | | |
Image Recovery Costs
|
| | | | 5,000 | | |
New Subsidiary Companies
|
| | | | 5,000 | | |
Saving Expenses
|
| | | | 5,000 | | |
Material Damage
|
| | | | 5,000 | | |
Jointly Liability
|
| | | | 500 | | |
Coverage
|
| |
Coverage limit
|
| |||
Emergency Costs
|
| | | | 10,000 | | |
Investigation Costs
|
| | | | 10,000 | | |
Forfeiture of Assets
|
| | | | 10,000 | | |
Deporting, Extradition and Liberty Restriction
|
| | | | 10,000 | | |
Checking Account Blockage (Online Attachment)
|
| | | | 10,000 | | |
Unavailability of Assets and Rights
|
| | | | 10,000 | | |
Pain and Suffering Damages
|
| | | | 10,000 | | |
Compensation for Material Damage and Physical Injure
|
| | | | 10,000 | | |
Undue Labor Practices
|
| | | | 10,000 | | |
Errors and Omission
|
| | | | 10,000 | | |
Extension of the Complementary Term for Insured Retired Person and Voluntary Resignation
|
| | | | 10,000 | | |
Subsidiaries and New Subsidiaries
|
| | | | 10,000 | | |
Coverage for Internal Lawyers
|
| | | | 10,000 | | |
Coverage for Saving Expenses
|
| | | | 10,000 | | |
Coverage for Internal Accountants, Risk Manager and Internal Auditors
|
| | | | 10,000 | | |
Coverage for External Entities
|
| | | | 10,000 | | |
Coverage for Managers due to Legal Reasons
|
| | | | 10,000 | | |
Liability for Taxes
|
| | | | 10,000 | | |
Coverage
|
| |
Coverage limit
|
| |||
Additional coverage for accidental death
|
| | | | 1,295 | | |
Total or partial permanent disability due to accident
|
| | | | 1,295 | | |
Death
|
| | | | 1,295 | | |
Permanent and total function disability due to illness
|
| | | | 1,295 | | |
Death of spouse
|
| | | | 388 | | |
Death of children
|
| | | | 129 | | |
Termination amounts
|
| | | | 129 | | |
Funeral allowance
|
| | | | 3 | | |
Coverage
|
| |
Coverage limit
|
| |||
Additional coverage for accidental death
|
| | | | 271 | | |
Total or partial permanent disability due to accident
|
| | | | 271 | | |
Death
|
| | | | 271 | | |
Permanent and total function disability due to illness
|
| | | | 271 | | |
Coverage
|
| |
Coverage limit
|
| |||
Death of spouse
|
| | | | 81 | | |
Death of children
|
| | | | 27 | | |
Termination amounts
|
| | | | 27 | | |
Funeral allowance
|
| | | | 5 | | |
| | | |
Tel.: +55 11 3848 5880
Fax: + 55 11 3045 7363 www.bdo.com.br |
| |
Rua Major Quedinho 90
Consolação — São Paulo,SP — Brasil 01050-030 |
|
| | |
Note #
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 4 | | | | | | 22,952 | | | | | | 3,886 | | | | | | 164 | | |
Accounts receivable
|
| | | | 5 | | | | | | 12,048 | | | | | | 2,401 | | | | | | 1,528 | | |
Recoverable taxes
|
| | | | | | | | | | 134 | | | | | | 299 | | | | | | 266 | | |
Advances
|
| | | | 6 | | | | | | 54 | | | | | | 187 | | | | | | 57 | | |
Prepaid expenses
|
| | | | 7 | | | | | | 235 | | | | | | 34 | | | | | | 5 | | |
Other receivables
|
| | | | | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
Total current assets
|
| | | | | | | | | | 35,424 | | | | | | 6,808 | | | | | | 2,021 | | |
Noncurrent assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Related-party transactions
|
| | | | 15 | | | | | | — | | | | | | 57 | | | | | | 501 | | |
Prepaid expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
Other receivables
|
| | | | | | | | | | 10 | | | | | | 9 | | | | | | 80 | | |
Deposits into court
|
| | | | | | | | | | — | | | | | | 13 | | | | | | — | | |
| | | | | | | | | | | 10 | | | | | | 79 | | | | | | 583 | | |
Property, plant and equipment
|
| | | | 8 | | | | | | 3,810 | | | | | | 627 | | | | | | 1,042 | | |
Goodwill
|
| | | | 9 | | | | | | 21,726 | | | | | | — | | | | | | — | | |
Intangible assets
|
| | | | 9 | | | | | | 37,238 | | | | | | 4,197 | | | | | | 1,219 | | |
Total noncurrent assets
|
| | | | | | | | | | 62,784 | | | | | | 4,903 | | | | | | 2,844 | | |
Total assets
|
| | | | | | | | | | 98,208 | | | | | | 11,711 | | | | | | 4,865 | | |
Liabilities and equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | | | | | | | 3,311 | | | | | | 1,433 | | | | | | 462 | | |
Loans and financing
|
| | | | 10 | | | | | | 3,179 | | | | | | 962 | | | | | | 1,297 | | |
Lease liabilities
|
| | | | 11 | | | | | | 668 | | | | | | 130 | | | | | | 295 | | |
Employees’ pay and related charges
|
| | | | | | | | | | 1,932 | | | | | | 538 | | | | | | 465 | | |
Taxes payable
|
| | | | | | | | | | 2,281 | | | | | | 430 | | | | | | 260 | | |
Taxes to be paid in installments
|
| | | | | | | | | | 532 | | | | | | 508 | | | | | | 495 | | |
Interest on equity capital
|
| | | | | | | | | | 11 | | | | | | 183 | | | | | | 393 | | |
Other payables
|
| | | | | | | | | | 127 | | | | | | 540 | | | | | | 415 | | |
Consideration to be transferred to former shareholders
|
| | | | 14 | | | | | | 61,464 | | | | | | — | | | | | | — | | |
Payable to related party
|
| | | | 15 | | | | | | 2,442 | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | 12 | | | | | | 1,435 | | | | | | 53 | | | | | | — | | |
Total current liabilities
|
| | | | | | | | | | 77,382 | | | | | | 4,777 | | | | | | 4,083 | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing
|
| | | | 10 | | | | | | 8,291 | | | | | | — | | | | | | 118 | | |
Lease liabilities
|
| | | | 11 | | | | | | 2,496 | | | | | | — | | | | | | 130 | | |
Provision for contingencies
|
| | |
|
13
|
| | | | | 507 | | | | | | 587 | | | | | | 587 | | |
Other payables
|
| | | | | | | | | | — | | | | | | 119 | | | | | | — | | |
Payable to related party
|
| | | | 15 | | | | | | 7,386 | | | | | | — | | | | | | — | | |
Taxes to be paid in installments
|
| | | | | | | | | | 1,193 | | | | | | 1,670 | | | | | | 1,417 | | |
Total noncurrent liabilities
|
| | | | | | | | | | 19,873 | | | | | | 2,376 | | | | | | 2,252 | | |
Equity | | | | | 16 | | | | | | | | | | | | | | | | | | | | |
Capital
|
| | | | | | | | | | 24,489 | | | | | | 16,634 | | | | | | 6,284 | | |
Capital reserves and treasury shares
|
| | | | | | | | | | (1,575) | | | | | | (1,575) | | | | | | (633) | | |
Accumulated losses
|
| | | | | | | | | | (21,961) | | | | | | (10,501) | | | | | | (7,118) | | |
Equity attributed to the controlling shareholders
|
| | | | | | | | | | 953 | | | | | | 4,558 | | | | | | (1,467) | | |
Minority interest
|
| | | | | | | | | | — | | | | | | — | | | | | | (3) | | |
Total equity
|
| | | | | | | | | | 953 | | | | | | 4,558 | | | | | | (1,470) | | |
Total liabilities and equity
|
| | | | | | | | | | 98,208 | | | | | | 11,711 | | | | | | 4,865 | | |
| | |
Note #
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Net operating revenue
|
| | | | 17 | | | | | | 26,521 | | | | | | 13,556 | | |
Cost of services provided
|
| | | | 18 | | | | | | (13,603) | | | | | | (7,804) | | |
Gross income
|
| | | | | | | | | | 12,918 | | | | | | 5,752 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Sales and marketing expenses
|
| | |
|
18
|
| | | | | (6,355) | | | | | | (3,224) | | |
General and administrative expenses
|
| | |
|
18
|
| | | | | (16,054) | | | | | | (4,649) | | |
Operating revenue and expenses
|
| | | | | | | | | | (489) | | | | | | (564) | | |
| | | | | | | | | | | (22,898) | | | | | | (8,437) | | |
Income before financial income (expenses)
|
| | | | | | | | | | (9,980) | | | | | | (2,685) | | |
Financial revenue
|
| | |
|
19
|
| | | | | 239 | | | | |
|
198
|
| |
Financial expenses
|
| | |
|
19
|
| | | | | (1,418) | | | | |
|
(896)
|
| |
Loss before income and social contribution taxes
|
| | | | | | | | | | (11,159) | | | | | | (3,383) | | |
Current income and social contribution taxes
|
| | | | | | | | | | (301) | | | | | | — | | |
Loss for the year
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
Income attributable to: | | | | | | | | | | | | | | | | | | | |
Controlling shareholders
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
Loss for the year
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Comprehensive loss | | | | | | | | | | | | | |
Loss for the year
|
| | | | (11,460) | | | | | | (3,383) | | |
Total comprehensive loss
|
| | | | (11,460) | | | | | | (3,383) | | |
Total comprehensive loss attributed to: | | | | | | | | | | | | | |
Controlling shareholders
|
| | |
|
(11,460)
|
| | | |
|
(3,383)
|
| |
| | | | | (11,460) | | | | | | (3,383) | | |
| | |
Capital
|
| |
Treasury
shares |
| |
Accumulated
losses |
| |
Total
|
| |
Minority
interest |
| |
Consolidated
equity |
| ||||||||||||||||||
Balances as at January 1, 2019
|
| | | | 6,284 | | | | | | (633) | | | | | | (7,118) | | | | | | (1,467) | | | | | | (3) | | | | | | (1,470) | | |
Increase in capital
|
| | | | 10,350 | | | | | | | | | | | | | | | | | | 10,350 | | | | | | | | | | | | 10,350 | | |
Loss for the year
|
| | | | | | | | | | | | | | | | (3,383) | | | | | | (3,383) | | | | | | | | | | | | (3,383) | | |
Merger of a controlled company
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | 3 | | | | | | 3 | | |
Treasury shares acquired
|
| | | | | | | | | | (942) | | | | | | | | | | | | (942) | | | | | | | | | | | | (942) | | |
Balances as at December 31, 2019
|
| | | | 16,634 | | | | | | (1,575) | | | | | | (10,501) | | | | | | 4,558 | | | | | | — | | | | | | 4,558 | | |
Increase in capital
|
| | | | 7,855 | | | | | | | | | | | | | | | | | | 7,855 | | | | | | | | | | | | 7,855 | | |
Loss for the year
|
| | | | | | | | | | | | | | | | (11,460) | | | | | | (11,460) | | | | | | | | | | | | (11,460) | | |
Balances as at December 31, 2020
|
| | | | 24,489 | | | | |
|
(1,575)
|
| | | |
|
(21,961)
|
| | | |
|
953
|
| | | | | — | | | | |
|
953
|
| |
| | |
Note #
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Loss for the year
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
Adjustment to reconcile income (loss) before income and social contribution taxes to net cash
provided by (used in) operating activities: |
| | | | | | | | | | | | | | | | | | |
Income taxes accrued
|
| | | | | | | | | | 301 | | | | | | — | | |
Depreciation and amortization
|
| | | | 8 | | | | | | 2,568 | | | | | | 1,116 | | |
Provision for labor contingencies
|
| | | | 13 | | | | | | (80) | | | | | | — | | |
Recognition of interest on lease liabilities
|
| | | | 11 | | | | | | (256) | | | | | | 31 | | |
Recognition of interest on loans with related parties
|
| | | | 15 | | | | | | 328 | | | | | | — | | |
Recognition of interest on other loans
|
| | | | 10 | | | | | | 414 | | | | | | 318 | | |
Donation of assets
|
| | | | | | | | | | 10 | | | | | | — | | |
Losses incurred with assets
|
| | | | | | | | | | — | | | | | | 87 | | |
Estimated credit losses
|
| | | | 5 | | | | | | 257 | | | | | | — | | |
| | | | | | | | | | | (7,918) | | | | | | (1,831) | | |
Decrease (increase) in assets | | | | | | | | | | | | | | | | | | | |
Trade accounts receivable
|
| | | | 5 | | | | | | 88 | | | | | | (874) | | |
Recoverable taxes
|
| | | | | | | | | | 165 | | | | | | (32) | | |
Advances
|
| | | | 6 | | | | | | 267 | | | | | | (130) | | |
Prepaid expenses
|
| | | | 7 | | | | | | (175) | | | | | | (27) | | |
Other receivables
|
| | | | | | | | | | (1) | | | | | | 70 | | |
Deposits into court
|
| | | | | | | | | | 13 | | | | | | (14) | | |
Increase (decrease) in liabilities | | | | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | | | | | | | 970 | | | | | | 970 | | |
Employees’ pay and related charges
|
| | | | | | | | | | 491 | | | | | | 74 | | |
Taxes payable
|
| | | | | | | | | | 147 | | | | | | 170 | | |
Taxes to be paid in installments
|
| | | | | | | | | | (453) | | | | | | 266 | | |
Other payables
|
| | | | | | | | | | (3,839) | | | | | | 243 | | |
Deferred revenue
|
| | | | 12 | | | | | | 1,297 | | | | | | 53 | | |
Payment of interest
|
| | | | | | | | | | (429) | | | | | | (349) | | |
Net cash provided by (used) in operating activities
|
| | | | | | | | | | (9,377) | | | | | | (1,411) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | 8 | | | | | | (3,430) | | | | | | (225) | | |
Increase in intangible assets
|
| | | | 9 | | | | | | — | | | | | | (3,541) | | |
Net cash effect of the acquired company
|
| | | | | | | | | | 1,091 | | | | | | — | | |
Net funds used in investing activities
|
| | | | | | | | | | (2,339) | | | | | | (3,766) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
From financing activities with third parties | | | | | | | | | | | | | | | | | | | |
Contracting of new loans
|
| | | | 10 | | | | | | 11,420 | | | | | | 7,689 | | |
Contracting of new lease liabilities
|
| | | | 11 | | | | | | 3,257 | | | | | | — | | |
Repayment of loans
|
| | | | 10 | | | | | | (916) | | | | | | (8,141) | | |
Payment of lease liabilities
|
| | | | 11 | | | | | | (219) | | | | | | (295) | | |
Interest on equity capital
|
| | | | | | | | | | (172) | | | | | | (210) | | |
Treasury shares
|
| | | | | | | | | | — | | | | | | (942) | | |
Cash provided by (used) in financing activities with third parties
|
| | | | | | | | | | 13,370 | | | | | | (1,899) | | |
From financing activities with shareholders and related parties | | | | | | | | | | | | | | | | | | | |
Increase in capital
|
| | | | 16 | | | | | | 7,855 | | | | | | 10,350 | | |
Related party transactions
|
| | | | 15 | | | | | | 9,557 | | | | | | 448 | | |
Cash provided by financing activities with shareholders
|
| | | | | | | | | | 17,412 | | | | | | 10,798 | | |
Cash provided by (used) in financing activities
|
| | | | | | | | | | 30,782 | | | | | | 8,899 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 19,066 | | | | | | 3,722 | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | | | |
Cash at beginning of year
|
| | | | | | | | | | 3,886 | | | | | | 164 | | |
Cash at end of year
|
| | | | | | | | | | 22,952 | | | | | | 3,886 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 19,066 | | | | | | 3,722 | | |
Supplemental cash flow disclosure: | | | | | | | | | | | | | | | | | | | |
Consideration to be transferred to former shareholders
|
| | | | | | | | | | 61,464 | | | | | | — | | |
Assets
|
| | | | | | | |
Liabilities
|
| | | | | | |
Current assets
|
| | | | 12,110 | | | |
Current liabilities
|
| | | | 6,714 | | |
Cash and cash equivalents
|
| | | | 1,958 | | | |
Trade accounts payable
|
| | | | 908 | | |
Accounts receivable
|
| | | | 9,992 | | | |
Employment related charges
|
| | | | 903 | | |
Advances
|
| | | | 134 | | | |
Taxes payable
|
| | | | 1,403 | | |
Prepaid expenses
|
| | | | 26 | | | |
Other payables
|
| | | | 3,500 | | |
Noncurrent assets
|
| | | | 626 | | | |
Noncurrent liabilities
|
| | | | 163 | | |
Property, plant and equipment
|
| | | | 625 | | | |
Long-term lease liabilities
|
| | | | 163 | | |
Intangible assets
|
| | | | 1 | | | | | | | | | | | |
| | | | | | | | | Equity | | | | | 5,859 | | |
| | | | | | | | |
Capital
|
| | | | 267 | | |
| | | | | | | | |
Income Reserve
|
| | | | 5,592 | | |
Total assets
|
| | | | 12,736 | | | |
Total liabilities
|
| | | | 12,736 | | |
| | |
Value (R$’000)
|
| |||
Consideration to be transferred
|
| | | | 62,331 | | |
Fair value of assets acquired or to be acquired and liabilities assumed or to be assumed
|
| | | | 5,859 | | |
Fair value of intangible assets
|
| | | | | | |
Software(a) | | | | | 25,926 | | |
Customer portfolio(b)
|
| | | | 5,586 | | |
Non-compete(c) | | | | | 3,234 | | |
Goodwill | | | | | 21,726 | | |
Assets acquired
|
| |
Valuation technique
|
|
Intangible assets —
Recognition of the platform |
| | The MPEEM methodology (Multi Period Excess Earnings Method) is mostly used to measure the value of primary assets or most important assets of a company. According to that method, in determining fair values, the cash flows attributable to all other assets are subtracted through a contributory asset charge (CAC). The MPEEM method assumes that the fair value of an intangible asset is the same as the present value of the cash flows attributable to that asset, less the contribution of other assets, both tangible and intangible ones. | |
Intangible assets — Recognition of the portfolio of customers and of the non-competition clause | | | The With or without methodology consists in comparing the actual scenario with a hypothetical one, the first where the non-competition is valid and a hypothetical situation where such agreement did not exist and, as a consequence, competition would be in place to reduce part of the expected economic benefits of the Company. | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||||||||
| | |
Direct
|
| |
Indirect
|
| |
Direct
|
| |
Indirect
|
| ||||||||||||
Subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | |
Printers United Comunicação Integrada Ltda (fully incorporated into the
Company’s statement of financial position in 2019) |
| | | | — | | | | | | — | | | | | | 100% | | | | | | — | | |
Smarkio Tecnologia S.A
|
| | | | 100% | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Net revenues | | | | | | | | | | | | | |
Software use licensing
|
| | | | 22,752 | | | | | | 12,411 | | |
Professional services
|
| | | | 3,769 | | | | | | 1,145 | | |
| | | | | 26,521 | | | | | | 13,556 | | |
Type of Service
|
| |
Moment of the fulfillment of performance obligations, including significant payment terms
|
| |
Revenue recognition policy
|
|
Software use licensing
|
| | Such revenue is based mainly on a fixed amount charged for the use of the platform (subscription) according to the sales agreements executed with customers. It is monthly recognized starting the moment the access to the platform is made available until cancellation. There are also additional services, such as generation of documents, organization of multi-channel communications and triggered messages. The use of those services is measured according to the individual volume consumed. Revenue is based on those volumes and on the unit values established in the sales agreement, monthly recognized according to the use. The issuance of invoices is made at the beginning of the month following the use. There are some cases where customers validate the amounts before the issuance of invoices. Receivables are collected from 15 to 60 days after billing. | | | Revenue is recognized when the control over the services is transferred to the customer at an amount that reflects the consideration expected to be received in exchange for those products or services. Revenue is recognized at gross value, considering the taxation to be paid to governmental authorities. The amounts billed are recorded in accounts receivable or advances from customers depending on certain recognition criteria. The agreements of the Company with customers do not establish the right of items being returned nor grant them ownership rights to the licensed software. | |
Type of Service
|
| |
Moment of the fulfillment of performance obligations,
including significant payment terms |
| |
Revenue recognition policy
|
|
Professional services
|
| | Revenue from professional services is based on the provision of information technology related services, focused on the integration and maintenance of the platform (software). The amounts collected are usually based on the hour/labor price established in the sales agreement, multiplied by the number of hours worked. Revenue recognition takes place according to the delivery of the services or adjusted by the percentage of completion. However, the issuance of invoices is previously made at the moment of execution of the sales agreement or proposal. Receivables are collected from 15 to 60 days after billing. | | | Revenue is recognized when the control over the services is transferred to customers at an amount that reflects the consideration expected to be received in exchange for those services. Revenue is recognized at gross value, considering the taxation to be paid later to governmental authorities. The amounts billed are recorded in accounts receivable or advances from customers, depending on certain recognition criteria. | |
|
Financial assets measured at FVTPL
|
| | After initial measurement, they are carried at fair value. Net revenue, including interest or dividends, is recognized in the statement of income. | |
|
Financial assets recognized at amortized cost
|
| | After initial measurement, they are measured at amortized cost according to the effective interest rate method and impairment is deducted from amortized cost. Revenue from interest received, foreign exchange gains and impairment losses is recognized in the statement of income. Any earnings or losses determined in reversals are also carried in the statement of income. | |
| | |
Annual depreciation rate
|
| |
Useful lives of assets
|
| |||
Furniture and fixtures
|
| | | | 10.00% | | | |
10 years
|
|
Machinery, devices and equipment
|
| | | | 10.00% | | | |
10 years
|
|
Vehicles
|
| | | | 10.00% | | | |
10 years
|
|
IT equipment
|
| | | | 20.00% | | | |
5 years
|
|
Communications devices
|
| | | | 10.00% | | | |
10 years
|
|
Facilities
|
| | | | 10.00% | | | |
10 years
|
|
Leasehold improvements
|
| | | | 38.71% | | | |
2.6 years
|
|
Hardware
|
| | | | 20.00% | | | |
5 years
|
|
| | |
Opening Balance
|
| |
IFRS16
Remeasurements |
| |
IFRS
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 2,021 | | | | | | — | | | | | | 2,021 | | |
Property, plant and equipment(i)
|
| | | | 617 | | | | | | 425 | | | | | | 1,042 | | |
Other Non-current assets
|
| | | | 1,802 | | | | | | | | | | | | 1,802 | | |
Total non-current assets
|
| | | | 2,418 | | | | | | 425 | | | | | | 2,844 | | |
Total assets
|
| | | | 4,440 | | | | | | 425 | | | | | | 4,865 | | |
| | |
Opening Balance
|
| |
IFRS16
Remeasurements |
| |
IFRS
|
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | |
Lease liabilities – IFRS 16(ii)
|
| | | | — | | | | | | 295 | | | | | | 295 | | |
Other current liabilities
|
| | | | 3,788 | | | | | | | | | | | | 3,788 | | |
Total current liabilities
|
| | | | 3,788 | | | | | | 295 | | | | | | 4,083 | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | |
Other noncurrent liabilities
|
| | | | 2,122 | | | | | | | | | | | | 2,122 | | |
Lease liabilities – IFRS 16(ii)
|
| | | | — | | | | | | 130 | | | | | | 130 | | |
Total noncurrent liabilities
|
| | | | 2,122 | | | | | | 130 | | | | | | 2,252 | | |
Shareholder’s equity
|
| | | | (1,470) | | | | | | - | | | | | | (1,470) | | |
Total shareholder’s equity and liabilities
|
| | | | 4,440 | | | | | | 425 | | | | | | 4,865 | | |
| | |
Opening balance
|
| |
IFRS16
Remeasurements |
| |
Full IFRS
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 6,808 | | | | | | — | | | | | | 6,808 | | |
Property, plant and equipment(i)
|
| | | | 502 | | | | | | 125 | | | | | | 627 | | |
Other Non-current assets
|
| | | | 4,276 | | | | | | | | | | | | 4,276 | | |
Total non-current assets
|
| | |
|
4,778
|
| | | | | 125 | | | | |
|
4,903
|
| |
Total assets
|
| | | | 11,586 | | | | |
|
125
|
| | | | | 11,711 | | |
| | |
Opening balance
|
| |
IFRS16
Remeasurements |
| |
Full IFRS
|
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | |
Other current liabilities
|
| | | | 4,647 | | | | | | | | | | | | 4,647 | | |
Lease liabilities – IFRS 16(ii)
|
| | | | — | | | | | | 130 | | | | | | 130 | | |
Total current liabilities
|
| | |
|
4,647
|
| | | | | 130 | | | | |
|
4,777
|
| |
Total non-current liabilities
|
| | | | 2,376 | | | | | | — | | | | | | 2,376 | | |
Shareholder’s equity
|
| | | | 4,563 | | | | | | (5) | | | | | | 4,558 | | |
Total equity and liabilities
|
| | | | 11,586 | | | | | | 125 | | | | | | 11,711 | | |
| | |
Opening Balance
|
| |
IFRS 16
Remeasurements |
| |
Full IFRS
|
| |||||||||
Net operating revenue
|
| | | | 13,556 | | | | | | | | | | | | 13,556 | | |
Cost of services provided
|
| | | | (7,804) | | | | | | — | | | | | | (7,804) | | |
Gross income
|
| | | | 5,752 | | | | | | — | | | | | | 5,752 | | |
General and administrative expenses(i)
|
| | | | (4,688) | | | | | | 39 | | | | | | (4,649) | | |
Other operating expenses
|
| | | | (3,788) | | | | | | | | | | | | (3,788) | | |
| | | | | (8,476) | | | | | | 39 | | | | | | (8,437) | | |
Net financial result(ii)
|
| | | | (654) | | | | | | (44) | | | | | | (698) | | |
Loss of the year
|
| | | | (3,378) | | | | | | (5) | | | | | | (3,383) | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Cash
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
Cash at banks
|
| | | | 856 | | | | | | 106 | | | | | | 6 | | |
Short-term financial investment(i)
|
| | | | 22,094 | | | | | | 3,778 | | | | | | 156 | | |
| | | | | 22,952 | | | | | | 3,886 | | | | | | 164 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Trade accounts receivable
|
| | | | 12,476 | | | | | | 2,401 | | | | | | 1,528 | | |
(-) Estimated credit losses
|
| | | | (426) | | | | | | — | | | | | | — | | |
| | | | | 12,048 | | | | | | 2,401 | | | | | | 1,528 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Employees
|
| | | | 45 | | | | | | 45 | | | | | | 30 | | |
Suppliers
|
| | | | 9 | | | | | | 142 | | | | | | 27 | | |
| | | | | 54 | | | | | | 187 | | | | | | 57 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Expenses to recognize (i)
|
| | | | 129 | | | | | | — | | | | | | — | | |
Use licenses
|
| | | | 19 | | | | | | 14 | | | | | | — | | |
Insurance
|
| | | | 61 | | | | | | 20 | | | | | | 5 | | |
Guarantees
|
| | | | 26 | | | | | | — | | | | | | — | | |
| | | | | 235 | | | | | | 34 | | | | | | 5 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Property, plant and equipment (a)
|
| | | | 1,380 | | | | | | 502 | | | | | | 617 | | |
Right-of-use IFRS 16(b)
|
| | | | 2,430 | | | | | | 125 | | | | | | 425 | | |
| | | | | 3,810 | | | | | | 627 | | | | | | 1,042 | | |
Description
|
| |
Annual
depreciation rate |
| |
Cost
|
| |
Accumulated
depreciation |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| ||||||||||||||||||
Furniture and fixtures
|
| | | | 10.00% | | | | | | 325 | | | | | | (158) | | | | | | 167 | | | | | | 144 | | | | | | 137 | | |
Machinery, devices and equipment
|
| | | | 10.00% | | | | | | 3 | | | | | | (1) | | | | | | 2 | | | | | | — | | | | | | 87 | | |
Vehicles
|
| | | | 10.00% | | | | | | 39 | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | |
IT equipment
|
| | | | 20.00% | | | | | | 1,015 | | | | | | (343) | | | | | | 672 | | | | | | 241 | | | | | | 83 | | |
Communications devices
|
| | | | 10.00% | | | | | | 7 | | | | | | (3) | | | | | | 4 | | | | | | 4 | | | | | | 5 | | |
Facilities
|
| | | | 10.00% | | | | | | 76 | | | | | | (44) | | | | | | 32 | | | | | | 39 | | | | | | 47 | | |
Leasehold improvements
|
| | | | 38.71% | | | | | | 130 | | | | | | (42) | | | | | | 88 | | | | | | — | | | | | | — | | |
Hardware
|
| | | | 20.00% | | | | | | 920 | | | | | | (920) | | | | | | — | | | | | | 74 | | | | | | 258 | | |
Improvements to third party properties in progress
|
| | | | — | | | | | | 416 | | | | | | — | | | | | | 416 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 2,931 | | | | | | (1,551) | | | | | | 1,380 | | | | | | 502 | | | | | | 617 | | |
| | |
Annual
depreciation rate |
| |
December 31, 2019
|
| |
Additions
|
| |
Transfers
|
| |
Write-offs
|
| |
December 31, 2020
|
| ||||||||||||||||||
Furniture and fixtures
|
| | | | | | | | | | 266 | | | | | | 12 | | | | | | 47 | | | | | | — | | | | | | 325 | | |
Machinery, devices and equipment
|
| | | | | | | | | | 1 | | | | | | 2 | | | | | | | | | | | | — | | | | | | 3 | | |
Vehicles
|
| | | | | | | | | | 39 | | | | | | | | | | | | | | | | | | — | | | | | | 39 | | |
IT equipment
|
| | | | | | | | | | 443 | | | | | | 257 | | | | | | 326 | | | | | | (12) | | | | | | 1,014 | | |
Communications devices
|
| | | | | | | | | | 7 | | | | | | | | | | | | | | | | | | — | | | | | | 7 | | |
Facilities
|
| | | | | | | | | | 76 | | | | | | | | | | | | | | | | | | — | | | | | | 76 | | |
Leasehold improvements
|
| | | | | | | | | | 35 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | 130 | | |
Hardware
|
| | | | | | | | | | 921 | | | | | | | | | | | | | | | | | | — | | | | | | 921 | | |
Improvements to third party properties in progress
|
| | | | | | | | | | — | | | | | | 416 | | | | | | | | | | | | — | | | | | | 416 | | |
Cost
|
| | | | | | | | | | 1,788 | | | | | | 687 | | | | | | 468 | | | | | | (12) | | | | | | 2,931 | | |
Furniture and fixtures
|
| | | | 10.00% | | | | | | (122) | | | | | | (28) | | | | | | (7) | | | | | | — | | | | | | (157) | | |
Machinery, devices and equipment
|
| | | | 10.00% | | | | | | (1) | | | | | | (0) | | | | | | — | | | | | | — | | | | | | (1) | | |
Vehicles
|
| | | | 10.00% | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | | | | | (39) | | |
IT equipment
|
| | | | 20.00% | | | | | | (202) | | | | | | (84) | | | | | | (60) | | | | | | 2 | | | | | | (344) | | |
Communications devices
|
| | | | 10.00% | | | | | | (3) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (4) | | |
Facilities
|
| | | | 10.00% | | | | | | (37) | | | | | | (8) | | | | | | — | | | | | | — | | | | | | (45) | | |
Leasehold improvements
|
| | | | 38.71% | | | | | | (35) | | | | | | (0) | | | | | | (7) | | | | | | — | | | | | | (42) | | |
Hardware
|
| | | | 20.00% | | | | | | (847) | | | | | | (72) | | | | | | — | | | | | | — | | | | | | (919) | | |
(-) Accumulated depreciation
|
| | | | | | | | | | (1,286) | | | | | | (193) | | | | | | (74) | | | | | | 2 | | | | | | (1,551) | | |
Total
|
| | | | | | | | | | 502 | | | | | | 494 | | | | | | 394 | | | | | | (10) | | | | | | 1,380 | | |
| | |
Annual
depreciation rate |
| |
January 1, 2019
|
| |
Additions
|
| |
Transfers
|
| |
Write-offs
|
| |
December 31, 2019
|
| ||||||||||||||||||
Furniture and fixtures
|
| | | | | | | | | | 236 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | 266 | | |
Machinery, devices and equipment
|
| | | | | | | | | | 133 | | | | | | — | | | | | | — | | | | | | (132) | | | | | | 1 | | |
Vehicles
|
| | | | | | | | | | 39 | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | |
IT equipment
|
| | | | | | | | | | 247 | | | | | | 196 | | | | | | — | | | | | | — | | | | | | 443 | | |
Communications devices
|
| | | | | | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | |
Facilities
|
| | | | | | | | | | 76 | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | |
Leasehold improvements
|
| | | | | | | | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | |
Hardware
|
| | | | | | | | | | 921 | | | | | | — | | | | | | — | | | | | | — | | | | | | 921 | | |
Cost
|
| | | | | | | | | | 1,694 | | | | | | 226 | | | | | | — | | | | | | (132) | | | | | | 1,788 | | |
Furniture and fixtures
|
| | | | 10.00% | | | | | | (99) | | | | | | (23) | | | | | | — | | | | | | — | | | | | | (122) | | |
Machinery, devices and equipment
|
| | | | 10.00% | | | | | | (46) | | | | | | (0) | | | | | | — | | | | | | 45 | | | | | | (1) | | |
Vehicles
|
| | | | 10.00% | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | | | | | (39) | | |
IT equipment
|
| | | | 20.00% | | | | | | (165) | | | | | | (37) | | | | | | — | | | | | | — | | | | | | (202) | | |
Communications devices
|
| | | | 10.00% | | | | | | (2) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (3) | | |
Facilities
|
| | | | 10.00% | | | | | | (29) | | | | | | (8) | | | | | | — | | | | | | — | | | | | | (37) | | |
Leasehold improvements
|
| | | | 38.71% | | | | | | (35) | | | | | | — | | | | | | — | | | | | | — | | | | | | (35) | | |
Hardware
|
| | | | 20.00% | | | | | | (662) | | | | | | (185) | | | | | | — | | | | | | — | | | | | | (847) | | |
(-) Accumulated
depreciation |
| | | | | | | | | | (1,077) | | | | | | (254) | | | | | | — | | | | | | 45 | | | | | | (1,286) | | |
Total
|
| | | | | | | | | | 617 | | | | | | (28) | | | | | | — | | | | | | (87) | | | | | | 502 | | |
| | |
Annual
amortization rate |
| |
December 31,
2019 |
| |
Additions
|
| |
Transfers
|
| |
Write-offs
|
| |
December 31,
2020 |
| ||||||||||||||||||
Right-of-use assets (IFRS 16)
|
| | | | | | | | | | 425 | | | | | | 2,743 | | | | | | 406 | | | | | | (425) | | | | | | 3,149 | | |
Cost | | | | | | | | | | | 425 | | | | | | 2,743 | | | | | | 406 | | | | | | (425) | | | | | | 3,149 | | |
Right-of-use assets (IFRS 16)
|
| | | | (i) | | | | | | (300) | | | | | | (669) | | | | | | (175) | | | | | | 425 | | | | | | (719) | | |
(-) Accumulated amortization
|
| | | | | | | | | | (300) | | | | | | (669) | | | | | | (175) | | | | | | 425 | | | | | | (719) | | |
Total
|
| | | | | | | | | | 125 | | | | | | 2,074 | | | | | | 231 | | | | | | — | | | | | | 2,430 | | |
| | |
Annual
amortization rate |
| |
January 1,
2019 |
| |
Additions
|
| |
Transfers
|
| |
Write-offs
|
| |
December 31,
2019 |
| |||||||||||||||
Right-of-use assets (IFRS 16)
|
| | | | | | | 425 | | | | | | | | | | | | | | | | | | | | | | | | 425 | | |
Cost | | | | | | | | 425 | | | | | | — | | | | | | — | | | | | | — | | | | | | 425 | | |
Right-of-use assets (IFRS 16)
|
| | | | | | | — | | | | | | (300) | | | | | | — | | | | | | | | | | | | (300) | | |
(-) Accumulated amortization
|
| | | | | | | — | | | | | | (300) | | | | | | — | | | | | | — | | | | | | (300) | | |
Total
|
| | | | | | | 425 | | | | | | (300) | | | | | | — | | | | | | — | | | | | | 125 | | |
| | | | | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Internally developed software
|
| |
Definite useful life
|
| | | | 3,223 | | | | | | 4,197 | | | | | | 1,219 | | |
Software – Smarkio
|
| |
Definite useful life
|
| | | | 25,494 | | | | | | — | | | | | | — | | |
Customer portfolio – Smarkio
|
| |
Definite useful life
|
| | | | 5,353 | | | | | | | | | | | | | | |
Non-compete – Smarkio
|
| |
Definite useful life
|
| | | | 3,168 | | | | | | — | | | | | | — | | |
| | | | | | | | 37,238 | | | | | | 4,197 | | | | | | 1,219 | | |
Internally developed software
|
| |
Cost
|
| |
Annual
rate |
| |
Accumulated
amortization |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| ||||||||||||||||||
Software 2018
|
| | | | 1,327 | | | | | | 20% | | | | | | (639) | | | | | | 688 | | | | | | 954 | | | | | | 1,219 | | |
Software 2019
|
| | | | 3,541 | | | | | | 20% | | | | | | (1,006) | | | | | | 2,535 | | | | | | 3,243 | | | | | | — | | |
| | | | | 4,868 | | | | | | | | | | | | (1,645) | | | | | | 3,223 | | | | | | 4,197 | | | | | | 1,219 | | |
| | |
Annual
depreciation rate |
| |
December 31,
2019 |
| |
Additions
|
| |
Write-offs
|
| |
December 31,
2020 |
| |||||||||||||||
Internally developed software
|
| | | | | | | | | | 4,868 | | | | | | — | | | | | | — | | | | | | 4,868 | | |
software – Smarkio
|
| | | | | | | | | | — | | | | | | 25,926 | | | | | | — | | | | | | 25,926 | | |
Customer portfolio – Smarkio
|
| | | | | | | | | | — | | | | | | 5,586 | | | | | | — | | | | | | 5,586 | | |
Non-competition – Smarkio
|
| | | | | | | | | | — | | | | | | 3,234 | | | | | | — | | | | | | 3,234 | | |
Cost
|
| | | | | | | | | | 4,868 | | | | | | 34,746 | | | | | | — | | | | | | 39,614 | | |
Internally developed software
|
| | | | 20.00% | | | | | | (671) | | | | | | (974) | | | | | | | | | | | | (1,645) | | |
Software – Smarkio
|
| | | | 20.00% | | | | | | — | | | | | | (432) | | | | | | | | | | | | (432) | | |
Customer portfolio – Smarkio
|
| | | | 50.00% | | | | | | — | | | | | | (233) | | | | | | | | | | | | (233) | | |
Non-compete – Smarkio
|
| | | | 25.00% | | | | | | — | | | | | | (67) | | | | | | | | | | | | (67) | | |
(-) Accumulated amortization
|
| | | | | | | | | | (671) | | | | | | (1,706) | | | | | | — | | | | | | (2,376) | | |
Total
|
| | | | | | | | | | 4,197 | | | | | | 37,238 | | | | | | — | | | | | | 37,238 | | |
| | |
Annual
depreciation rate |
| |
January 1,
2019 |
| |
Additions
|
| |
Write-offs
|
| |
December 31,
2019 |
| |||||||||||||||
Internally developed software
|
| | | | | | | | | | 1,327 | | | | | | 3,541 | | | | | | — | | | | | | 4,868 | | |
Cost
|
| | | | | | | | | | 1,327 | | | | | | 3,541 | | | | | | — | | | | | | 4,868 | | |
Internally developed software
|
| | | | 20.00% | | | | | | (108) | | | | | | (563) | | | | | | | | | | | | (671) | | |
(-) Accumulated amortization
|
| | | | | | | | | | (108) | | | | | | (563) | | | | | | — | | | | | | (671) | | |
Total
|
| | | | | | | | | | 1,219 | | | | | | 2,978 | | | | | | — | | | | | | 4,197 | | |
Type
|
| |
Guarantee
|
| |
Maturity
|
| |
Annual charges
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| ||||||||||||
Working capital – Banco Itaú (i) and
Banco Safra |
| |
Credit from short-
term financial investment |
| | | | 10/23/2023 | | | |
10% to 13%
|
| | | | 11,470 | | | | | | 117 | | | | | | 286 | | |
Checking account negative balance
|
| |
—
|
| | | | — | | | |
11% to 15%
|
| | | | — | | | | | | — | | | | | | 47 | | |
Overdraft account
|
| |
—
|
| | | | — | | | |
35.42%
|
| | | | — | | | | | | — | | | | | | 699 | | |
Overdraft account
|
| |
—
|
| | | | — | | | |
16.76%
|
| | | | — | | | | | | 845 | | | | | | — | | |
Advanced receivables
|
| |
Advanced
receivable |
| | | | | | | |
1.4% to 2%
|
| | | | — | | | | | | — | | | | | | 383 | | |
| | | | | | | | | | | | | | | | | 11,470 | | | | | | 962 | | | | | | 1,415 | | |
Current liability
|
| | | | | | | | | | | | | | | | 3,179 | | | | | | 962 | | | | | | 1,297 | | |
Non-current liability
|
| | | | | | | | | | | | | | | | 8,291 | | | | | | — | | | | | | 118 | | |
Year
|
| |
Amount (R$)
|
| |||
2022
|
| | | | 4,525 | | |
2023
|
| | | | 3,766 | | |
| | | | | 8,291 | | |
| | |
Maturity
|
| |
Annual
charges |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| |||||||||||||||
Lease liabilities – IFRS 16 – headquarters
|
| | | | 2/2/2015 | | | | | | 10.69% | | | | | | 2,673 | | | | | | 130 | | | | | | 425 | | |
Lease liabilities – IFRS 16 – vehicles
|
| | | | 11/26/2022 | | | | | | 10.69% | | | | | | 227 | | | | | | — | | | | | | — | | |
Lease liabilities – IFRS 16 – Smarkio
|
| | | | 9/1/2023 | | | | | | 15.39% | | | | | | 264 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | |
|
3,164
|
| | | |
|
130
|
| | | | | 425 | | |
Current liability
|
| | | | | | | | | | | | | | | | 668 | | | | | | 130 | | | | | | 295 | | |
Non-current liability
|
| | | | | | | | | | | | | | | | 2,496 | | | | | | — | | | | | | 130 | | |
Year
|
| |
Amount (R$)
|
| |||
2022
|
| | | | 743 | | |
2023
|
| | | | 836 | | |
2024
|
| | | | 773 | | |
2025
|
| | | | 144 | | |
| | | | | 2,496 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Consideration to be transferred – Smarkio Tecnologia S.A.(i)
|
| | | | 61,464 | | | | | | | | | | | | | | |
Total Consideration
|
| | | | 61,464 | | | | | | — | | | | | | — | | |
Selling Shareholder
|
| |
Percentage
|
| |
Total consideration to be transferred to
|
| ||||||
Smarkio S.A. (Portugal)
|
| | | | 60.0% | | | | | | 36,894 | | |
Fernando Nigri Wolff
|
| | | | 20.0% | | | | | | 12,285 | | |
Alexandre Rocha Oliveira
|
| | | | 20.0% | | | | | | 12,285 | | |
| | | | | 100.0% | | | | | | 61,464 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Shareholders’ loans
|
| | | | — | | | | | | 57 | | | | | | 501 | | |
| | | | | — | | | | | | 57 | | | | | | 501 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
4TI Participações (loan with a related party)(i)
|
| | | | 9,828 | | | | | | — | | | | | | — | | |
| | | | | 9,828 | | | | | | — | | | | | | — | | |
Current portion
|
| | | | 2,442 | | | | | | — | | | | | | — | | |
Noncurrent one
|
| | | | 7,386 | | | | | | — | | | | | | — | | |
Year
|
| |
Amount (R$)
|
| |||
2022
|
| | | | 2,664 | | |
2023
|
| | | | 2,906 | | |
2024
|
| | | | 1,816 | | |
| | | | | 7,386 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Software Use Licensing
|
| | | | 22,752 | | | | | | 12,411 | | |
Professional Services
|
| | | | 3,769 | | | | | | 1,145 | | |
| | | | | 26,521 | | | | | | 13,556 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Personnel
|
| | | | (14,227) | | | | | | (4,243) | | |
Third party services
|
| | | | (7,086) | | | | | | (3,694) | | |
Infrastructure and data processing
|
| | | | (10,713) | | | | | | (5,080) | | |
Depreciation and amortization
|
| | | | (2,569) | | | | | | (1,116) | | |
Building common charges
|
| | | | (341) | | | | | | (439) | | |
Taxes
|
| | | | (680) | | | | | | (501) | | |
Utilities and services
|
| | | | (115) | | | | | | (112) | | |
Other costs and expenses
|
| | | | (281) | | | | | | (492) | | |
| | | | | (36,012) | | | | | | (15,677) | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Cost of services provided
|
| | | | (13,603) | | | | | | (7,804) | | |
Sales and marketing expenses
|
| | | | (6,355) | | | | | | (3,224) | | |
General and administrative expenses
|
| | | | (16,054) | | | | | | (4,649) | | |
| | | | | (36,012) | | | | | | (15,677) | | |
Financial revenue
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Discounts obtained
|
| | | | 30 | | | | | | 79 | | |
Interest gain
|
| | | | 53 | | | | | | 7 | | |
Yield from financial investment
|
| | | | 156 | | | | | | 112 | | |
| | | | | 239 | | | | | | 198 | | |
Financial expenses
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Discounts granted
|
| | | | (7) | | | | | | (32) | | |
Bank fees
|
| | | | (37) | | | | | | (102) | | |
Interest and fines
|
| | | | (149) | | | | | | (227) | | |
Interest on lease liabilities
|
| | | | (256) | | | | | | (31) | | |
Interest on loans with related parties
|
| | | | (329) | | | | | | — | | |
Interest on loans and financing
|
| | | | (414) | | | | | | (318) | | |
Taxes of financial transactions
|
| | | | (77) | | | | | | (75) | | |
Losses incurred with investment
|
| | | | (12) | | | | | | (9) | | |
Exchange variation losses
|
| | | | (137) | | | | | | (102) | | |
| | | | | (1,418) | | | | | | (896) | | |
Net financial income (expenses)
|
| | | | (1,179) | | | | | | (698) | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Current income and social contribution taxes
|
| | | | 301 | | | | | | — | | |
Total income and social contribution taxes
|
| | |
|
301
|
| | | |
|
—
|
| |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Loss before income and social contribution taxes
|
| | | | (11,159) | | | | | | (3,383) | | |
Basic rate
|
| | | | 0% | | | | | | 0% | | |
Income and social contribution taxes
|
| | | | — | | | | | | — | | |
Income and social contribution taxes determined by the deemed income
method in the subsidiary |
| | | | (301) | | | | | | — | | |
Tax expenses
|
| | | | (301) | | | | | | — | | |
Effective rate
|
| | | | 2.70% | | | | | | 0% | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Provision for labor, tax and civil contingencies
|
| | | | 148 | | | | | | 176 | | |
Allowance for doubtful accounts
|
| | | | 121 | | | | | | — | | |
Tax loss carryforwards
|
| | | | 4,011 | | | | | | 607 | | |
| | | | | 4,280 | | | | | | 783 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 22,094 | | | | | | 858 | | | | | | 22,094 | | | | | | 3,778 | | | | | | 108 | | | | | | 3,778 | | | | | | 156 | | | | | | 8 | | | | | | 156 | | |
Accounts receivable
|
| | | | — | | | | | | 12,048 | | | | | | — | | | | | | — | | | | | | 2,400 | | | | | | — | | | | | | — | | | | | | 1,528 | | | | | | — | | |
| | | | | 22,094 | | | | | | 12,906 | | | | | | 22,094 | | | | | | 3,778 | | | | | | 2,508 | | | | | | 3,778 | | | | | | 156 | | | | | | 1,536 | | | | | | 156 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | — | | | | | | 3,440 | | | | | | — | | | | | | — | | | | | | 2,092 | | | | | | — | | | | | | — | | | | | | 877 | | | | | | — | | |
Loans and financing
|
| | | | — | | | | | | 11,470 | | | | | | — | | | | | | — | | | | | | 962 | | | | | | — | | | | | | — | | | | | | 1,415 | | | | | | — | | |
Lease liabilities
|
| | | | — | | | | | | 3,164 | | | | | | — | | | | | | — | | | | | | 130 | | | | | | — | | | | | | — | | | | | | 425 | | | | | | — | | |
Consideration to former shareholders
|
| | | | — | | | | | | 61,464 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Items to be paid in installments
|
| | | | — | | | | | | 1,724 | | | | | | — | | | | | | — | | | | | | 2,178 | | | | | | — | | | | | | — | | | | | | 1,912 | | | | | | — | | |
| | | | | — | | | | |
|
81,262
|
| | | | | — | | | | | | — | | | | |
|
5,362
|
| | | | | — | | | | | | — | | | | |
|
4,629
|
| | | | | — | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Cash and cash equivalents
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
Cash at banks and short-term financial investment
|
| | | | 22,950 | | | | | | 3,884 | | | | | | 162 | | |
Accounts receivable
|
| | | | 12,048 | | | | | | 2,400 | | | | | | 1,528 | | |
| | | | | 35,000 | | | | | | 6,286 | | | | | | 1,692 | | |
Non-derivative financial liabilities
|
| |
Book
value |
| |
Contract
value |
| |
Up to 12
months |
| |
1-2
years |
| |
2-3
years |
| |
>3
years |
| ||||||||||||||||||
Trade accounts payable and other payables
|
| | | | 40,317 | | | | | | 40,317 | | | | | | 37,024 | | | | | | 3,293 | | | | | | — | | | | | | — | | |
Loans and financing
|
| | | | 11,470 | | | | | | 13,399 | | | | | | 4,277 | | | | | | 5,186 | | | | | | 3,936 | | | | | | — | | |
Lease liabilities
|
| | | | 3,164 | | | | | | 3,889 | | | | | | 971 | | | | | | 969 | | | | | | 972 | | | | | | 978 | | |
Items to be paid in installments
|
| | | | 1,724 | | | | | | 1,724 | | | | | | 532 | | | | | | 495 | | | | | | 297 | | | | | | 401 | | |
| | | | | 56,675 | | | | | | 59,329 | | | | | | 42,804 | | | | | | 9,943 | | | | | | 5,205 | | | | | | 1,379 | | |
Assets with variable rates
|
| |
2020
|
| |
2019
|
| ||||||
Financial assets
|
| | | | 22,094 | | | | | | 3,777 | | |
Operation
|
| |
Balance as
at Dec. 31, 2020 |
| |
Risk
|
| |
Scenario I
(probable) |
| |
Scenario II
|
| |
Scenario III
|
| |||
(In thousands of Brazilian reais)
|
| | | | | | |||||||||||||
Interest subject to variation
|
| | | | 22,094 | | | |
Decrease in CDI
|
| |
2.75%
|
| |
2.06%
|
| |
1.38%
|
|
Change in the return of financial investment
|
| | | | | | | | | | |
516 to 638
|
| |
387 to 478
|
| |
258 to 319
|
|
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||
Trade accounts payable and other payables
|
| | | | 40,318 | | | | | | 2,092 | | | | | | 877 | | |
Loans and financing
|
| | | | 11,470 | | | | | | 962 | | | | | | 1,415 | | |
Lease liabilities
|
| | | | 3,163 | | | | | | 130 | | | | | | 425 | | |
Items to be paid in installments
|
| | | | 1,725 | | | | | | 2,178 | | | | | | 1,912 | | |
Financial liabilities
|
| | | | 56,676 | | | | | | 5,362 | | | | | | 4,629 | | |
Cash and cash equivalents
|
| | | | (22,952) | | | | | | (3,886) | | | | | | (164) | | |
Net cash
|
| | | | 33,724 | | | | | | 1,476 | | | | | | 4,465 | | |
Total equity
|
| | | | 953 | | | | | | 4,558 | | | | | | (1,470) | | |
Net cash to equity ratio (%)
|
| | | | 35.39 | | | | | | 0.32 | | | | | | (3.04) | | |
Non-cash items:
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Decrease in property, plant and equipment due to loss
|
| | | | — | | | | | | 87 | | |
Decrease in property, plant and equipment due to donation
|
| | | | 10 | | | | | | — | | |
Transfer of property, plant and equipment due to a combination of businesses
|
| | | | (394) | | | | | | — | | |
Transfer of right-of-use related to the Smarkio acquisition
|
| | | | (231) | | | | | | — | | |
Increase in property, plant and equipment due to lease rights-of-use established by IFRS 16
|
| | | | (2,743) | | | | | | — | | |
Transfer of intangible assets due to a combination of businesses
|
| | | | (1) | | | | | | — | | |
| | | | | (3,359) | | | | | | 87 | | |
Coverage
|
| |
Coverage limit
|
| |||
Professional Civil Liability
|
| | | | 5,000 | | |
Dishonest Acts of Employees
|
| | | | 500 | | |
Pain and Suffering Damages
|
| | | | 5,000 | | |
Physical Injure
|
| | | | 5,000 | | |
Intellectual Property
|
| | | | 5,000 | | |
Loss or Theft of Documents
|
| | | | 5,000 | | |
Court Attendance
|
| | | | 5,000 | | |
Image Recovery Costs
|
| | | | 5,000 | | |
New Subsidiary Companies
|
| | | | 5,000 | | |
Saving Expenses
|
| | | | 5,000 | | |
Material Damage
|
| | | | 5,000 | | |
Jointly Liability
|
| | | | 500 | | |
Coverage
|
| |
Coverage limit
|
| |||
Emergency Costs
|
| | | | 10,000 | | |
Investigation Costs
|
| | | | 10,000 | | |
Forfeiture of Assets
|
| | | | 10,000 | | |
Deporting, Extradition and Liberty Restriction
|
| | | | 10,000 | | |
Checking Account Blockage (Online Attachment)
|
| | | | 10,000 | | |
Unavailability of Assets and Rights
|
| | | | 10,000 | | |
Pain and Suffering Damages
|
| | | | 10,000 | | |
Compensation for Material Damage and Physical Injure
|
| | | | 10,000 | | |
Undue Labor Practices
|
| | | | 10,000 | | |
Errors and Omission
|
| | | | 10,000 | | |
Extension of the Complementary Term for Insured Retired Person and Voluntary Resignation
|
| | | | 10,000 | | |
Subsidiaries and New Subsidiaries
|
| | | | 10,000 | | |
Coverage for Internal Lawyers
|
| | | | 10,000 | | |
Coverage for Saving Expenses
|
| | | | 10,000 | | |
Coverage for Internal Accountants, Risk Manager and Internal Auditors
|
| | | | 10,000 | | |
Coverage for External Entities
|
| | | | 10,000 | | |
Coverage for Managers due to Legal Reasons
|
| | | | 10,000 | | |
Liability for Taxes
|
| | | | 10,000 | | |
Coverage
|
| |
Coverage limit
|
| |||
Additional coverage for accidental death
|
| | | | 1,295 | | |
Total or partial permanent disability due to accident
|
| | | | 1,295 | | |
Death
|
| | | | 1,295 | | |
Permanent and total function disability due to illness
|
| | | | 1,295 | | |
Death of spouse
|
| | | | 388 | | |
Death of children
|
| | | | 129 | | |
Termination amounts
|
| | | | 129 | | |
Funeral allowance
|
| | | | 3 | | |
Coverage
|
| |
Coverage limit
|
| |||
Additional coverage for accidental death
|
| | | | 271 | | |
Total or partial permanent disability due to accident
|
| | | | 271 | | |
Death
|
| | | | 271 | | |
Permanent and total function disability due to illness
|
| | | | 271 | | |
Death of spouse
|
| | | | 81 | | |
Death of children
|
| | | | 27 | | |
Termination amounts
|
| | | | 27 | | |
Funeral allowance
|
| | | | 5 | | |
| | | |
Tel.: +55 11 3848 5880
Fax: + 55 11 3045 7363 www.bdo.com.br |
| |
Rua Major Quedinho 90
Consolação — São Paulo, SP — Brasil 01050-030 |
|
| | |
Note
|
| |
November 30,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents
|
| | | | 4 | | | | | | 1,958 | | | | | | 2,828 | | | | | | 1,497 | | |
Accounts Receivable
|
| | | | 5 | | | | | | 9,992 | | | | | | 2,903 | | | | | | 1,134 | | |
Advances
|
| | | | 6 | | | | | | 134 | | | | | | 10 | | | | | | 1 | | |
Prepaid Expenses
|
| | | | 6 | | | | | | 26 | | | | | | 93 | | | | | | 98 | | |
Total Current Assets | | | | | | | | | | | 12,110 | | | | | | 5,834 | | | | | | 2,730 | | |
Noncurrent Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, Plant and Equipment
|
| | | | 7 | | | | | | 625 | | | | | | 589 | | | | | | 454 | | |
Intangible Assets
|
| | | | | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
Total Noncurrent Assets
|
| | | | | | | | | | 626 | | | | | | 590 | | | | | | 455 | | |
Total Assets
|
| | | | | | | | | | 12,736 | | | | | | 6,424 | | | | | | 3,185 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade Accounts Payable
|
| | | | 8 | | | | | | 908 | | | | | | 306 | | | | | | 59 | | |
Leases
|
| | | | 9 | | | | | | 108 | | | | | | 85 | | | | | | 51 | | |
Employees’ Pay and Related Charges
|
| | | | 10 | | | | | | 903 | | | | | | 275 | | | | | | 67 | | |
Taxes Payable
|
| | | | 11 | | | | | | 361 | | | | | | 57 | | | | | | 26 | | |
Income Taxes Payable
|
| | | | 11 | | | | | | 1,042 | | | | | | 300 | | | | | | 140 | | |
Other Payables
|
| | | | 12 | | | | | | 7 | | | | | | 1 | | | | | | 226 | | |
Dividends Payable
|
| | | | 13 | | | | | | 3,300 | | | | | | | | | | | | — | | |
Deferred Revenue
|
| | | | 14 | | | | | | 85 | | | | | | 7 | | | | | | 3 | | |
Total Current Liabilities
|
| | | | | | | | | | 6,714 | | | | | | 1,031 | | | | | | 572 | | |
Noncurrent Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Leases
|
| | | | 9 | | | | | | 163 | | | | | | 261 | | | | | | 280 | | |
Total Noncurrent Liabilities
|
| | | | | | | | | | 163 | | | | | | 261 | | | | | | 280 | | |
Equity
|
| | | | 15 | | | | | | | | | | | | | | | | | | | | |
Capital
|
| | | | | | | | | | 267 | | | | | | 160 | | | | | | 160 | | |
Income Reserve
|
| | | | | | | | | | 5,592 | | | | | | 4,972 | | | | | | 2,173 | | |
Equity Attributed to the Controlling Shareholders
|
| | | | | | | | | | 5,859 | | | | | | 5,132 | | | | | | 2,333 | | |
Total Liabilities and Equity
|
| | | | | | | | | | 12,736 | | | | | | 6,424 | | | | | | 3,185 | | |
| | |
Note
# |
| |
November 30,
2020 |
| |
December 31,
2019 |
| |||||||||
Net revenue
|
| | | | 16 | | | | | | 27,835 | | | | | | 10,152 | | |
Cost of services provided
|
| | | | 17 | | | | | | (5,079) | | | | | | (2,454) | | |
Gross income
|
| | | | | | | | | | 22,756 | | | | | | 7,698 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | |
Sales and marketing expenses
|
| | | | 18 | | | | | | (1,680) | | | | | | (371) | | |
General and administrative expenses
|
| | | | 18 | | | | | | (1,884) | | | | | | (1,062) | | |
Operating revenue and expenses
|
| | | | 18 | | | | | | (2,330) | | | | | | (1,565) | | |
| | | | | | | | | | | (5,894) | | | | | | (2,998) | | |
Income before financial income (expenses)
|
| | | | | | | | | | 16,862 | | | | | | 4,700 | | |
Financial revenue
|
| | | | 19 | | | | | | 87 | | | | | | 74 | | |
Financial expenses
|
| | | | 19 | | | | | | (96) | | | | | | (66) | | |
Income before income and social contribution taxes
|
| | | | | | | | | | 16,853 | | | | | | 4,708 | | |
Current income and social contribution taxes
|
| | | | 20 | | | | | | (3,249) | | | | | | (1,109) | | |
Income for the year
|
| | | | | | | | |
|
13,604
|
| | | |
|
3,599
|
| |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| ||||||
Comprehensive income | | | | | | | | | | | | | |
Income for the year
|
| | | | 13,604 | | | | | | 3,599 | | |
Total comprehensive income
|
| | | | 13,604 | | | | | | 3,599 | | |
Total comprehensive income attributed to: | | | | | | | | | | | | | |
Controlling shareholders
|
| | | | 13,604 | | | | | | 3,599 | | |
| | | | | 13,604 | | | | | | 3,599 | | |
| | |
Capital
|
| |
Income
reserve |
| |
Income for
the year |
| |
Total
|
| ||||||||||||
Balances as at January 1, 2019
|
| | | | 160 | | | | | | 2,173 | | | | | | — | | | | | | 2,333 | | |
Income for the year
|
| | | | | | | | | | | | | | | | 3,599 | | | | | | 3,599 | | |
Use of funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Recognition of an income reserve
|
| | | | | | | | | | 2,799 | | | | | | (2,799) | | | | | | — | | |
Distribution of dividends
|
| | | | | | | | | | | | | | | | (800) | | | | | | (800) | | |
Balances as at December 31, 2019
|
| | | | 160 | | | | | | 4,972 | | | | | | — | | | | | | 5,132 | | |
Increase in capital
|
| | |
|
107
|
| | | | | | | | | | | | | | | |
|
107
|
| |
Income for the year
|
| | | | | | | | | | | | | | | | 13,604 | | | | | | 13,604 | | |
Use of funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Recognition of an income reserve
|
| | | | | | | | | | 620 | | | | | | (620) | | | | | | — | | |
Distribution of dividends
|
| | | | | | | | | | | | | | | | (12,984) | | | | | | (12,984) | | |
Balances as at November 30, 2020
|
| | | | 267 | | | | | | 5,592 | | | | | | — | | | | | | 5,859 | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Income before income and social contribution taxes
|
| | | | 16,853 | | | | | | 4,708 | | |
Adjustment to reconcile income before income and social contribution to net cash used in operating activities:
|
| | | | | | | | | | | | |
Recognition of interest paid on leases
|
| | | | 84 | | | | | | 94 | | |
Depreciation and amortization
|
| | | | 143 | | | | | | 105 | | |
Credit overdue and not settled
|
| | | | — | | | | | | 77 | | |
| | | | | 227 | | | | | | 276 | | |
(Decrease)/increase in assets | | | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (7,089) | | | | | | (1,846) | | |
Advances
|
| | | | (124) | | | | | | (9) | | |
Prepaid expenses
|
| | | | 67 | | | | | | 5 | | |
Increase/(decrease) in liabilities | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | 602 | | | | | | 247 | | |
Employees’ pay and related charges
|
| | | | 628 | | | | | | 208 | | |
Taxes payable
|
| | | | 304 | | | | | | 31 | | |
Anticipated revenue
|
| | | | 78 | | | | | | 4 | | |
Other payables
|
| | | | 6 | | | | | | (225) | | |
Cash used in operating activities
|
| | | | (5,528) | | | | | | (1,585) | | |
Payment of interest
|
| | | | (41) | | | | | | (47) | | |
Income and social contribution taxes paid
|
| | | | (2,507) | | | | | | (949) | | |
Net cash provided by (used in) operating activities
|
| | | | 9,004 | | | | | | 2,403 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (179) | | | | | | (164) | | |
Net funds used in investing activities
|
| | | | (179) | | | | | | (164) | | |
Cash flows from financing activities
|
| | | | | | | | | | | | |
From financing activities with third-parties
|
| | | | | | | | | | | | |
Payment of leases
|
| | | | (118) | | | | | | (108) | | |
Cash provided by financing activities with third-parties
|
| | | | (118) | | | | | | (108) | | |
From financing activities with shareholders and related parties Increase in capital
|
| | | | 107 | | | | | | — | | |
Dividends paid
|
| | | | (9,684) | | | | | | (800) | | |
Cash provided by financing activities with shareholders
|
| | | | (9,577) | | | | | | (800) | | |
Funds provided by financing activities
|
| | | | (9,695) | | | | | | (908) | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | (870) | | | | | | 1,331 | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Cash at beginning of year
|
| | | | 2,828 | | | | | | 1,497 | | |
Cash at end of year
|
| | | | 1,958 | | | | | | 2,828 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | (870) | | | | | | 1,331 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Net revenues | | | | | | | | | | | | | |
Software use licensing
|
| | | | 15,482 | | | | | | 6,937 | | |
Professional services
|
| | | | 12,353 | | | | | | 3,215 | | |
| | | | | 27,835 | | | | | | 10,152 | | |
Type of Service
|
| |
Moment of the fulfillment of performance
obligations, including significant payment terms |
| |
Revenue recognition policy
|
|
Software use licensing
|
| | Such revenue is based mainly on a variable amount charged for the use of the platform (SAAS) according to the sales agreements executed with customers. It is monthly recognized starting the moment the access to the platform is made available until cancellation. There are also additional services, such as triggering of messages, user licenses and third party SAAS services. The use of those services is measured according to the individual volume consumed. Revenue is based on those volumes and on the unit values established in sales agreement, monthly recognized according to the use. The issuance of invoices is made at the beginning of the month following the use. There are some cases where customers validate the amounts before the issuance of invoices. Receivables are collected from 15 to 90 days after billing. | | | Revenue is recognized when the services are transferred to the customer at an amount that reflects the consideration expected to be received in exchange for those products or services. Revenue is recognized at gross value, considering the taxation to be paid to governmental authorities. The amounts billed are recorded in accounts receivable or advances from customers depending on certain recognition criteria. The agreements of the Company with customers do not establish the right of items being returned nor grant them ownership rights to the licensed software. | |
Professional services
|
| | Revenue from professional services is based on the provision of information technology related services, focused on the integration and maintenance of the platform (software). The amounts billed are usually based on the hour/labor price established in the sales agreement, multiplied by the number of hours worked. Revenue recognition takes place according to the delivery of the services or adjusted by the percentage of completion. However, the issuance of invoices is previously made at the moment of execution of the contract or sales proposal. Receivables are collected from 15 to 90 days after billing. | | | Revenue is recognized when the services are transferred to customers at an amount that reflects the consideration expected to be received in exchange for those services. Revenue is recognized at gross value, considering the taxation to be paid later to governmental authorities. The amounts billed are recorded in accounts receivable or advances from customers, depending on certain recognition criteria. | |
|
Financial assets measured at FVTPL
|
| | After initial measurement, they are carried at fair value. Net revenue, including interest or dividends, is recognized in the statement of income. | |
|
Financial assets recognized at amortized cost
|
| | After initial measurement, they are measured at amortized cost according to the effective interest rate method and impairment is deducted from amortized cost. Revenue from interest received, foreign exchange gains and impairment losses is recognized in the statement of income. Any earnings or losses determined in reversals are also carried in the statement of income. | |
| | |
Annual depreciation
rate |
| |
Useful lives of
assets |
| |||
Furniture and fixtures
|
| | | | 10.00% | | | |
10 years
|
|
Computers and peripherals
|
| | | | 20.00% | | | |
5 years
|
|
Leasehold improvements
|
| | | | 10.00% | | | |
10 years
|
|
| | |
Note #
|
| |
Opening Balance
|
| |
IFRS 16 Remeasurement
|
| |
IFRS
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | | | | | | | 2,730 | | | | | | — | | | | | | 2,730 | | |
Property, plant and equipment
|
| | | | (i) | | | | | | 123 | | | | | | 331 | | | | | | 454 | | |
Other Non-current assets
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Total non-current assets
|
| | | | | | | | | | 124 | | | | | | 331 | | | | | | 455 | | |
Total assets
|
| | | | | | | | | | 2,854 | | | | | | 331 | | | | | | 3,185 | | |
| | |
Note #
|
| |
Opening Balance
|
| |
IFRS 16 Remeasurement
|
| |
IFRS
|
| ||||||||||||
Current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities — IFRS 16
|
| | | | (ii) | | | | | | — | | | | | | 51 | | | | | | 51 | | |
Other current liabilities
|
| | | | | | | | | | 521 | | | | | | — | | | | | | 521 | | |
Total current liabilities
|
| | | | | | | | | | 521 | | | | | | 51 | | | | | | 572 | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities — IFRS 16
|
| | | | (ii) | | | | | | — | | | | | | 280 | | | | | | 280 | | |
Total noncurrent liabilities
|
| | | | | | | | | | — | | | | | | 280 | | | | | | 280 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity attributed to controlling shareholders
|
| | | | | | | | | | 2,333 | | | | | | — | | | | | | 2,333 | | |
Total liabilities and equity
|
| | | | | | | | | | 2,854 | | | | | | 331 | | | | | | 3,185 | | |
| | |
Note #
|
| |
Opening Balance
|
| |
IFRS 16 Remeasurement
|
| |
IFRS
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | | | | | | | 5,834 | | | | | | — | | | | | | 5,834 | | |
Noncurrent assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | (i) | | | | | | 263 | | | | | | 326 | | | | | | 589 | | |
Other Non-current assets
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Total noncurrent assets
|
| | | | | | | | | | 264 | | | | | | 326 | | | | | | 590 | | |
Total assets
|
| | | | | | | | | | 6,098 | | | | | | 326 | | | | | | 6,424 | | |
| | |
Note #
|
| |
Opening Balance
|
| |
IFRS 16 Remeasurement
|
| |
IFRS
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | (ii) | | | | | | — | | | | | | 85 | | | | | | 85 | | |
Other current liabilities
|
| | | | | | | | | | 946 | | | | | | — | | | | | | 946 | | |
Total current liabilities
|
| | | | | | | | | | 946 | | | | | | 85 | | | | | | 1,031 | | |
Noncurrent liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | (ii) | | | | | | — | | | | | | 261 | | | | | | 261 | | |
Total noncurrent liabilities
|
| | | | | | | | | | — | | | | | | 261 | | | | | | 261 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity attributed to controlling shareholders
|
| | | | | | | | | | 5,153 | | | | | | (21) | | | | | | 5,132 | | |
Total liabilities and equity
|
| | | | | | | | | | 6,098 | | | | | | 326 | | | | | | 6,424 | | |
| | |
Note #
|
| |
Opening Balance
|
| |
IFRS 16 Remeasurement
|
| |
IFRS
|
| ||||||||||||
Net operating revenue
|
| | | | | | | | | | 10,152 | | | | | | — | | | | | | 10,152 | | |
Cost of services provided
|
| | | | | | | | | | (2,454) | | | | | | — | | | | | | (2,454) | | |
Gross income
|
| | | | | | | | | | 7,698 | | | | | | — | | | | | | 7,698 | | |
General and administrative expenses
|
| | | | (i) | | | | | | (1,089) | | | | | | 27 | | | | | | (1,062) | | |
Other operating expenses
|
| | | | | | | | | | (1,936) | | | | | | — | | | | | | (1,936) | | |
| | | | | | | | | | | (3,024) | | | | | | 27 | | | | | | (2,998) | | |
Net financial result
|
| | | | | | | | | | 57 | | | | | | (48) | | | | | | 8 | | |
Net (loss)/income of the year
|
| | | | | | | | | | 3,620 | | | | | | (21) | | | | | | 3,599 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Cash
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
Cash at banks
|
| | | | 1,860 | | | | | | 399 | | | | | | 123 | | |
Short-term financial investment(i)
|
| | | | 97 | | | | | | 2,429 | | | | | | 1,373 | | |
| | | | | 1,958 | | | | | | 2,828 | | | | | | 1,497 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
|
Investments with Bradesco Invest Facil
|
| |
5% of CDI
|
| |
5% of CDI
|
| |
5% of CDI
|
|
Investment with Santander
|
| |
5% of CDI
|
| |
5% of CDI
|
| |
—
|
|
Investment Bradesco FI CFI
|
| |
94% of CDI
|
| |
94% of CDI
|
| |
—
|
|
Investment with Itaú Premium DI FICFI
|
| |
—
|
| |
—
|
| |
100% of CDI
|
|
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Trade accounts receivables
|
| | | | 10,162 | | | | | | 3,073 | | | | | | 1,227 | | |
(-) Estimated credit losses(i)
|
| | | | (170) | | | | | | (170) | | | | | | (93) | | |
| | | | | 9,992 | | | | | | 2,903 | | | | | | 1,134 | | |
|
As at January 1, 2019
|
| | | | 93 | | |
|
Additions
|
| | | | 77 | | |
|
Amounts reversed — Write-offs
|
| | | | — | | |
|
As at December 31, 2019
|
| | | | 170 | | |
|
Additions
|
| | | | — | | |
|
Amounts reversed — Write-offs
|
| | | | — | | |
|
As at November 30, 2020
|
| | | | 170 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Advances to employees
|
| | | | 87 | | | | | | 6 | | | | | | — | | |
Advances to suppliers
|
| | | | 47 | | | | | | 4 | | | | | | 1 | | |
| | | | | 134 | | | | | | 10 | | | | | | 1 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Prepaid expenses (a)
|
| | | | 26 | | | | | | 93 | | | | | | 98 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Property, plant and equipment (a)
|
| | | | 394 | | | | | | 263 | | | | | | 123 | | |
Right-of-use assets (IFRS 16) (b)
|
| | | | 231 | | | | | | 326 | | | | | | 331 | | |
| | | | | 625 | | | | | | 589 | | | | | | 454 | | |
Description
|
| |
Annual
depreciation rate |
| |
Cost
|
| |
Accumulated
depreciation |
| |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| ||||||||||||||||||
Furniture and fixtures
|
| | | | 10.00% | | | | | | 47 | | | | | | (7) | | | | | | 40 | | | | | | 39 | | | | | | 18 | | |
Computers and peripherals
|
| | | | 20.00% | | | | | | 325 | | | | | | (60) | | | | | | 266 | | | | | | 132 | | | | | | 12 | | |
Leasehold improvements
|
| | | | 10.00% | | | | | | 96 | | | | | | (7) | | | | | | 88 | | | | | | 92 | | | | | | 93 | | |
| | | | | | | | | | | 468 | | | | | | (74) | | | | | | 394 | | | | | | 263 | | | | | | 123 | | |
| | |
Annual
depreciation rate (%) |
| |
December
31, 2019 |
| |
Additions
|
| |
Write-
offs |
| |
November
30, 2020 |
| |||||||||||||||
Furniture and fixtures
|
| | | | | | | | | | 41 | | | | | | 6 | | | | | | — | | | | | | 47 | | |
Computers and peripherals
|
| | | | | | | | | | 152 | | | | | | 173 | | | | | | — | | | | | | 325 | | |
Leasehold improvements
|
| | | | | | | | | | 96 | | | | | | — | | | | | | — | | | | | | 96 | | |
Cost | | | | | | | | | | | 289 | | | | | | 179 | | | | | | — | | | | | | 468 | | |
Furniture and fixtures
|
| | | | 10.00% | | | | | | (2) | | | | | | (5) | | | | | | — | | | | | | (7) | | |
Computers and peripherals
|
| | | | 20.00% | | | | | | (20) | | | | | | (40) | | | | | | — | | | | | | (60) | | |
Leasehold improvements
|
| | | | 10.00% | | | | | | (4) | | | | | | (3) | | | | | | — | | | | | | (7) | | |
(-) Accumulated depreciation
|
| | | | | | | | | | (26) | | | | | | (48) | | | | | | — | | | | | | (74) | | |
Total | | | | | | | | | | | 263 | | | | | | 131 | | | | | | — | | | | | | 394 | | |
| | |
Annual
depreciation rate (%) |
| |
January
1, 2019 |
| |
Additions
|
| |
Write-offs
|
| |
December
31, 2019 |
| |||||||||||||||
Furniture and fixtures
|
| | | | | | | | | | 18 | | | | | | 23 | | | | | | — | | | | | | 41 | | |
Computers and peripherals
|
| | | | | | | | | | 12 | | | | | | 140 | | | | | | — | | | | | | 152 | | |
Leasehold improvements
|
| | | | | | | | | | 95 | | | | | | 1 | | | | | | — | | | | | | 96 | | |
Cost | | | | | | | | | | | 125 | | | | | | 164 | | | | | | — | | | | | | 289 | | |
Furniture and fixtures
|
| | | | 10.00% | | | | | | (0) | | | | | | (2) | | | | | | — | | | | | | (2) | | |
Computers and peripherals
|
| | | | 20.00% | | | | | | (2) | | | | | | (18) | | | | | | — | | | | | | (20) | | |
Leasehold improvements
|
| | | | 10.00% | | | | | | — | | | | | | (4) | | | | | | — | | | | | | (4) | | |
(-) Accumulated depreciation
|
| | | | | | | | | | (2) | | | | | | (24) | | | | | | — | | | | | | (26) | | |
Total | | | | | | | | | | | 123 | | | | | | 140 | | | | | | — | | | | | | 263 | | |
| | |
November
30, 2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| |||||||||
Right-of-use assets (IFRS 16)
|
| | | | 231 | | | | | | 326 | | | | | | 331 | | |
| | |
Annual
amortization rate |
| |
December
31, 2019 |
| |
Additions
|
| |
Write-offs
|
| |
November
30, 2020 |
| |||||||||||||||
Right-of-use assets — São Paulo
|
| | | | | | | | | | 346 | | | | | | — | | | | | | — | | | | | | 346 | | |
Right-of-use assets — Itajubá
|
| | | | | | | | | | 76 | | | | | | — | | | | | | 76 | | | | | | | | |
Cost | | | | | | | | | | | 422 | | | | | | — | | | | | | — | | | | | | 422 | | |
Right-of-use assets — São Paulo
|
| | | | (i) | | | | | | (85) | | | | | | (64) | | | | | | — | | | | | | (149) | | |
Right-of-use assets — Itajubá
|
| | | | (i) | | | | | | (11) | | | | | | (31) | | | | | | — | | | | | | (42) | | |
(-) Accumulated amortization
|
| | | | | | | | | | (81) | | | | | | (95) | | | | | | — | | | | | | (191) | | |
Total | | | | | | | | | | | 326 | | | | | | (95) | | | | | | — | | | | | | 231 | | |
| | |
Annual
amortization rate |
| |
January 1,
2019 |
| |
Additions
|
| |
Write-offs
|
| |
November
30, 2019 |
| |||||||||||||||
Right-of-use assets — São Paulo
|
| | | | | | | | | | 346 | | | | | | — | | | | | | — | | | | | | 346 | | |
Right-of-use assets — Itajubá
|
| | | | | | | | | | — | | | | | | 76 | | | | | | | | | | | | 76 | | |
Cost
|
| | | | | | | | |
|
346
|
| | | |
|
76
|
| | | |
|
—
|
| | | |
|
422
|
| |
Right-of-use assets — São Paulo
|
| | | | (i) | | | | | | (15) | | | | | | (70) | | | | | | | | | | | | (85) | | |
Right-of-use assets — Itajubá
|
| | | | (i) | | | | | | — | | | | | | (11) | | | | | | | | | | | | (11) | | |
(-) Accumulated amortization
|
| | | | | | | | | | — | | | | | | (81) | | | | | | — | | | | | | (96) | | |
Total | | | | | | | | | | | 331 | | | | | | 326 | | | | | | — | | | | | | 326 | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| |||||||||
Domestic trade accounts payable
|
| | | | 908 | | | | | | 306 | | | | | | 59 | | |
| | | | | 908 | | | | | | 306 | | | | | | 59 | | |
| | |
Maturity
|
| |
Annual
charges |
| |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||||||||
Lease liabilities IFRS 16 — Smarkio São Paulo
|
| | | | 01/09/2023 | | | | | | 15.39% | | | | | | 233 | | | | | | 281 | | | | | | 331 | | |
Lease liabilities IFRS 16 — Smarkio Itajubá
|
| | | | 01/11/2021 | | | | | | 15.39% | | | | | | 38 | | | | | | 66 | | | | | | — | | |
| | | | | | | | | | | | | | | | | 271 | | | | | | 347 | | | | | | 331 | | |
Current liability
|
| | | | | | | | | | | | | | | | 108 | | | | | | 85 | | | | | | 51 | | |
Noncurrent liability
|
| | | | | | | | | | | | | | | | 163 | | | | | | 261 | | | | | | 280 | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| ||||||
Balances as at January 1
|
| | | | 346 | | | | | | 331 | | |
New lease liabilities
|
| | | | - | | | | | | 76 | | |
Payment of principal
|
| | | | (118) | | | | | | (108) | | |
Payment of interest
|
| | | | (41) | | | | | | (47) | | |
Interest accrued for
|
| | | | 84 | | | | | | 94 | | |
Balances as at December 31
|
| | | | 271 | | | | | | 346 | | |
Year
|
| |
Amount
|
| |||
2021
|
| | | | 6 | | |
2022
|
| | | | 83 | | |
2023
|
| | | | 74 | | |
| | | | | 163 | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| |||||||||
Employees’ pay and related charges
|
| | | | 341 | | | | | | 148 | | | | | | 38 | | |
Provision for vacations and 13th salaries
|
| | | | 562 | | | | | | 127 | | | | | | 29 | | |
| | | | | 903 | | | | | | 275 | | | | | | 67 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Contribution for the Social Integration Program (PIS)
|
| | | | 27 | | | | | | 1 | | | | | | 1 | | |
Contribution for Social Security Funding (COFINS)
|
| | | | 124 | | | | | | 3 | | | | | | 3 | | |
Services Tax (ISS)
|
| | | | 107 | | | | | | 39 | | | | | | 19 | | |
Other
|
| | | | 103 | | | | | | 14 | | | | | | 3 | | |
| | | | | 361 | | | | | | 57 | | | | | | 26 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Corporate Income Tax (IRPJ)
|
| | | | 783 | | | | | | 228 | | | | | | 104 | | |
Social Contribution Tax (CSLL)
|
| | | | 259 | | | | | | 72 | | | | | | 36 | | |
| | | | | 1,042 | | | | | | 300 | | | | | | 140 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Other payables(a)
|
| | | | 7 | | | | | | 1 | | | | | | 226 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Dividends payable(a)
|
| | | | 3,300 | | | | | | — | | | | | | — | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| |||||||||
Deferred revenue
|
| | | | 85 | | | | | | 7 | | | | | | 3 | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| |
January 1,
2019 |
| |||||||||
Capital stock
|
| | | | 266,600 | | | | | | 160,000 | | | | | | 160,000 | | |
| | |
November 30, 2020
|
| |
December 31, 2019
|
| ||||||
Software Development and Licensing
|
| | | | 15,482 | | | | | | 6,937 | | |
Professional Services
|
| | | | 12,353 | | | | | | 3,215 | | |
| | | | | 27,835 | | | | | | 10,152 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| ||||||
Costs of cloud infrastructure
|
| | | | (732) | | | | | | (454) | | |
Licensing costs(a)
|
| | | | (1,054) | | | | | | (615) | | |
Costs of other technologies
|
| | | | (283) | | | | | | (77) | | |
Costs of AI cloud services
|
| | | | (139) | | | | | | — | | |
Personnel(b) | | | | | (2,871) | | | | | | (1,308) | | |
| | | | | (5,079) | | | | | | (2,454) | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| ||||||
Sales and marketing expenses(a)
|
| | | | (1,680) | | | | | | (371) | | |
General and administrative expenses(b)
|
| | | | (1,884) | | | | | | (1,062) | | |
Operating revenue and expenses(c)
|
| | | | (2,330) | | | | | | (1,565) | | |
| | | | | (5,894) | | | | | | (2,998) | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| ||||||
Other revenue
|
| | | | 58 | | | | | | 1 | | |
Services provided by other parties(a)
|
| | | | (2,364) | | | | | | (1,480) | | |
Taxes and fees
|
| | | | (8) | | | | | | (9) | | |
Other expenses
|
| | | | (16) | | | | | | (77) | | |
| | | | | (2,330) | | | | | | (1,565) | | |
Financial revenue
|
| |
November
30, 2020 |
| |
December
31, 2019 |
| ||||||
Financial investment yield
|
| | | | 37 | | | | | | 74 | | |
Discounts obtained
|
| | | | 50 | | | | | | 1 | | |
| | | | | 87 | | | | | | 74 | | |
Financial expenses
|
| |
November
30, 2020 |
| |
December
31, 2019 |
| ||||||
Discounts granted
|
| | | | (6) | | | | | | (3) | | |
Bank fees
|
| | | | (44) | | | | | | (14) | | |
Interest paid and fines
|
| | | | (46) | | | | | | (49) | | |
| | | | | (96) | | | | | | (66) | | |
Net financial revenue (expenses)
|
| | | | (9) | | | | | | 8 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| ||||||
Current income and social contribution taxes
|
| | | | (3,249) | | | | | | (1,109) | | |
| | |
November 30,
2020 |
| |
December 31,
2019 |
| ||||||
Current income and social contribution taxes
|
| | | | (3,249) | | | | | | (1,109) | | |
Net revenues
|
| | | | 27,835 | | | | | | 10,152 | | |
Tax base — Deemed income (32%)
|
| | | | 9,554 | | | | | | 3,262 | | |
Income Tax — 15%
|
| | | | (1,433) | | | | | | (490) | | |
Surtax — 10%
|
| | | | (956) | | | | | | (326) | | |
Social Contribution Tax — 9%
|
| | | | (860) | | | | | | (293) | | |
Tax expenses
|
| | | | (3,249) | | | | | | (1,109) | | |
Effective rate
|
| | | | (11.67)% | | | | | | (10.92)% | | |
| | |
November 30, 2020
|
| |
December 31, 2019
|
| |
January 1, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
Assets
|
| |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |
Fair value
through profit or loss |
| |
Amortized
cost |
| |
Level I
|
| |||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 97 | | | | | | 1,861 | | | | | | 97 | | | | | | 2,429 | | | | | | 399 | | | | | | 2,429 | | | | | | 1,373 | | | | | | 124 | | | | | | 1,373 | | |
Accounts receivable
|
| | | | — | | | | | | 9,992 | | | | | | — | | | | | | — | | | | | | 2,903 | | | | | | — | | | | | | — | | | | | | 1,134 | | | | | | — | | |
| | | | | 97 | | | | | | 11,853 | | | | | | 97 | | | | | | 2,429 | | | | | | 3,302 | | | | | | 2,429 | | | | | | 1,373 | | | | | | 1,258 | | | | | | 1,373 | | |
Liabilities | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Trade
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
accounts payable
|
| | | | — | | | | | | 908 | | | | | | — | | | | | | — | | | | | | 306 | | | | | | — | | | | | | — | | | | | | 59 | | | | | | — | | |
Lease liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | — | | | | | | 271 | | | | | | — | | | | | | — | | | | | | 346 | | | | | | — | | | | | | — | | | | | | 331 | | | | | | — | | |
| | | | | — | | | | | | 1,179 | | | | | | — | | | | | | — | | | | | | 652 | | | | | | — | | | | | | — | | | | | | 390 | | | | | | — | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Cash and cash equivalents
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
Cash at banks and short-term financial investment
|
| | | | 1,957 | | | | | | 2,828 | | | | | | 1,496 | | |
Accounts receivable
|
| | | | 9,992 | | | | | | 2,903 | | | | | | 1,134 | | |
Short-term financial investment
|
| | |
|
11,950
|
| | | |
|
5,731
|
| | | |
|
2,631
|
| |
Non-derivative financial liabilities
|
| |
Book value
|
| |
Contract
value |
| |
Up to 12
months |
| |
1-2 years
|
| |
2-3 years
|
| |||||||||||||||
Trade accounts payable and other payables
|
| | | | 908 | | | | | | 908 | | | | | | 908 | | | | | | — | | | | | | | | |
Lease liabilities
|
| | | | 271 | | | | | | 325 | | | | | | 141 | | | | | | 100 | | | | | | 83 | | |
| | | | | 1,179 | | | | | | 1,233 | | | | | | 1,049 | | | | | | 100 | | | | | | 83 | | |
Assets with variable rates
|
| |
2020
|
| |
2019
|
| ||||||
Financial assets
|
| | | | 97 | | | | | | 2,429 | | |
Operation
|
| |
Balance as at
Nov. 30, 2020 |
| |
Risk
|
| |
Scenario I
(probable) |
| |
Scenario II
|
| |
Scenario III
|
| ||||||||||||
Interest subject to variation
|
| | | | 97 | | | |
Decrease in CDI
|
| | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
Change in the return of financial investment
|
| | | | | | | | | | | | | 3 | | | | | | 2 | | | | | | 1 | | |
| | |
November
30, 2020 |
| |
December
31, 2019 |
| |
January
1, 2019 |
| |||||||||
Trade accounts payable and other payables
|
| | | | 4,215 | | | | | | 307 | | | | | | 285 | | |
Lease liabilities
|
| | | | 271 | | | | | | 346 | | | | | | 331 | | |
| | | | | 4,486 | | | | | | 653 | | | | | | 616 | | |
Cash and cash equivalents
|
| | | | (1,958) | | | | | | (2,828) | | | | | | (1,497) | | |
Net cash
|
| | | | 2,528 | | | | | | (2,175) | | | | | | (881) | | |
Total equity
|
| | | | 5,859 | | | | | | 5,132 | | | | | | 2,333 | | |
Net cash to equity ratio (%)
|
| | | | 43.15% | | | | | | (42.38)% | | | | | | (37.76)% | | |
Non-cash items:
|
| |
November 30,
2020 |
| |
December 31,
2019 |
| ||||||
Increase in property, plant and equipment due to lease use rights established by IFRS 16
|
| | | | — | | | | | | 76 | | |
| | | | | — | | | | | | 76 | | |
|
Fernando Nigri Wolff
Managing Officer |
| |
Francisco Luciano Merege FLM
Assessoria Contábil LTDA |
|
|
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
|
|
Bradesco BBI
|
| |
Itau BBA
|
| |
UBS Investment Bank
|
|
Exhibit No.
|
| |
Description
|
|
10.11*† | | | English translation of Amendment No. 04/2021 to the Services Agreement for Delivery of SMS “Technical Management Of Services” between Zenvia Mobile Serviços Digitais S.A. and Oi Móvel S/A, dated as of April 7, 2021 | |
10.12*† | | | English translation of Amendment No. 04/2021 to the Services Agreement for Delivery of SMS between Zenvia Mobile Serviços Digitais S.A. and Oi Móvel S/A, dated as of April 7, 2021 | |
14.01* | | | | |
15.01 | | | | |
21.01* | | | | |
23.01 | | | | |
23.02 | | | | |
23.03 | | | | |
23.04 | | | | |
23.05* | | | | |
24.01* | | | | |
99.01* | | | | |
99.02* | | | | |
99.03* | | | |
| | | | Zenvia Inc. | | ||||||
| | | | By: | | |
/s/ Cassio Bobsin
|
| |||
| | | | | | | Name: | | | Cassio Bobsin | |
| | | | | | | Title: | | |
Chief Executive Officer
|
|
| | | | By: | | |
/s/ Renato Friedrich
|
| |||
| | | | | | | Name: | | | Renato Friedrich | |
| | | | | | | Title: | | |
Chief Financial Officer
|
|
| | |
Name
|
| |
Title
|
|
By: | | |
/s/ Cassio Bobsin
Name: Cassio Bobsin
|
| | Chief Executive Officer (principal executive officer) and Director | |
| | | | ||||
By: | | |
/s/ Renato Friedrich
Name: Renato Friedrich
|
| | Chief Financial Officer (principal financial officer and principal accounting officer) | |
| | | | ||||
By: | | |
*
Name: Jorge Steffens
|
| | Director (Chairman) | |
| | | | ||||
By: | | |
*
Name: Carlos Henrique Testolini
|
| | Director | |
| | | | ||||
By: | | |
*
Name: Eduardo Aspesi
|
| | Director | |
| | | | ||||
By: | | |
/s/ Colleen A. De Vries
On behalf of Cogency Global Inc.
Name: Colleen A. De Vries Title: Senior Vice President |
| | Authorized Representative in the United States | |
|
*By: /s/ Cassio Bobsin
Name: Cassio Bobsin Attorney-in-fact |
| |
*By: /s/ Renato Friedrich
Name: Renato Friedrich Attorney-in-fact |
|