STOCK TITAN

[6-K] Sendas Distribuidora S.A. American Depositary Share (each representing five common shares) Current Report (Foreign Issuer)

Filing Impact
(Low)
Filing Sentiment
(Neutral)
Form Type
6-K
Rhea-AI Filing Summary

Interim financial highlights (Sendas Distribuidora S.A. – Form 6-K, 6/30/2025)

The Company reported Net Operating Revenue of R$37,554,000 (1/1/2025–6/30/2025) versus R$35,093,000 in the prior year period and Year-to-Date Net Income of R$336,000 (vs. R$183,000). Total assets and total liabilities are both reported at R$44,303,000. Shareholders’ equity increased to R$5,599,000 from R$5,255,000 at 12/31/2024.

Liquidity and leverage: cash and equivalents at R$4,459; net debt of R$11,708 and Net debt/Equity of 209%. Operating cash provided by activities was R$1,382,000 YTD. Financing activities show a net use of cash of R$2,062,000, including debenture funding (13th issuance) and borrowings with swap hedges. The Company operated 302 stores and 12 distribution centers as of June 30, 2025 and states it was compliant with debenture covenants at that date.

Riepilogo finanziario intermedio (Sendas Distribuidora S.A. – Form 6-K, 30/06/2025)

La Società ha riportato Ricavi Operativi Netti di R$37,554,000 (01/01/2025–30/06/2025) rispetto a R$35,093,000 nel periodo dell'anno precedente e un Utile Netto da inizio anno di R$336,000 (vs. R$183,000). Attività totali e passività totali risultano entrambe pari a R$44,303,000. Il patrimonio netto è salito a R$5,599,000 da R$5,255,000 al 31/12/2024.

Liquidità e leva finanziaria: disponibilità liquide e mezzi equivalenti per R$4,459; indebitamento netto di R$11,708 e rapporto Net debt/Equity del 209%. Il flusso di cassa operativo generato dalle attività è stato di R$1,382,000 da inizio anno. Le attività di finanziamento mostrano un utilizzo netto di cassa di R$2,062,000, comprensivi di finanziamento tramite debenture (13ª emissione) e prestiti con coperture mediante swap. Al 30 giugno 2025 la Società gestiva 302 punti vendita e 12 centri di distribuzione e dichiara di essere conforme ai covenant delle debenture a tale data.

Resumen financiero interino (Sendas Distribuidora S.A. – Form 6-K, 30/06/2025)

La Compañía informó Ingresos Operativos Netos de R$37,554,000 (01/01/2025–30/06/2025) frente a R$35,093,000 en el mismo periodo del año anterior, y una Utilidad Neta acumulada de R$336,000 (vs. R$183,000). Los activos totales y los pasivos totales se registran ambos en R$44,303,000. El patrimonio neto aumentó a R$5,599,000 desde R$5,255,000 al 31/12/2024.

Liquidez y apalancamiento: efectivo y equivalentes por R$4,459; deuda neta de R$11,708 y ratio Net debt/Equity del 209%. El efectivo neto generado por actividades operativas fue de R$1,382,000 en lo que va del año. Las actividades de financiación muestran un uso neto de efectivo de R$2,062,000, incluyendo financiamiento mediante debentures (13.ª emisión) y préstamos con coberturas por swaps. Al 30 de junio de 2025 la Compañía operaba 302 tiendas y 12 centros de distribución y afirma estar en cumplimiento con los covenant de las debentures en esa fecha.

중간 재무 주요 사항 (Sendas Distribuidora S.A. – Form 6-K, 2025년 6월 30일)

회사는 R$37,554,000(2025/01/01–2025/06/30)의 순영업수익을 보고했으며, 전년 동기간의 R$35,093,000과 비교됩니다. 연초 이후 순이익은 R$336,000(vs. R$183,000)입니다. 총자산과 총부채는 각각 R$44,303,000로 보고되었습니다. 자본은 2024년 12월 31일의 R$5,255,000에서 R$5,599,000로 증가했습니다.

유동성과 레버리지: 현금 및 현금성자산 R$4,459; 순차입금 R$11,708, 순차입금/자기자본 비율 209%. 영업활동으로 인한 현금흐름은 연초 이후 R$1,382,000였습니다. 재무활동에서는 debenture(데벤처) 자금조달(13차 발행) 및 스왑을 통한 차입을 포함하여 순현금 사용액 R$2,062,000을 기록했습니다. 회사는 2025년 6월 30일 기준으로 302개 매장12개 물류센터를 운영했으며, 해당일자에 debenture 관련 covenant를 준수하고 있었다고 명시했습니다.

Faits saillants financiers intermédiaires (Sendas Distribuidora S.A. – Form 6-K, 30/06/2025)

La Société a déclaré des produits d'exploitation nets de R$37,554,000 (01/01/2025–30/06/2025) contre R$35,093,000 pour la période correspondante de l'année précédente, et un résultat net cumulé de R$336,000 (vs. R$183,000). L'actif total et le passif total sont tous deux indiqués à R$44,303,000. Les capitaux propres ont augmenté pour atteindre R$5,599,000 contre R$5,255,000 au 31/12/2024.

Liquidité et effet de levier : trésorerie et équivalents pour R$4,459 ; dette nette de R$11,708 et ratio Net debt/Equity de 209%. Les flux de trésorerie opérationnels générés par l'activité s'élèvent à R$1,382,000 sur l'exercice en cours. Les activités de financement affichent une utilisation nette de trésorerie de R$2,062,000, incluant un financement par debentures (13e émission) et des emprunts couverts par des swaps. Au 30 juin 2025, la Société exploitait 302 magasins et 12 centres de distribution et déclare être en conformité avec les covenant des debentures à cette date.

Vorläufige finanzielle Eckdaten (Sendas Distribuidora S.A. – Form 6-K, 30.06.2025)

Das Unternehmen meldete Netto-Umsatzerlöse von R$37,554,000 (01/01/2025–30/06/2025) gegenüber R$35,093,000 im Vorjahreszeitraum sowie einen Jahres-to-Date Nettogewinn von R$336,000 (vs. R$183,000). Bilanzsumme und Gesamtverbindlichkeiten werden jeweils mit R$44,303,000 ausgewiesen. Das Eigenkapital stieg zum 31.12.2024 von R$5,255,000 auf R$5,599,000.

Liquidität und Verschuldung: Zahlungsmittel und Zahlungsmitteläquivalente R$4,459; Nettoverschuldung R$11,708 und Net debt/Equity von 209%. Der aus laufender Geschäftstätigkeit generierte operative Cashflow belief sich YTD auf R$1,382,000. Die Finanzierungstätigkeit weist einen Netto-Cash-Abfluss von R$2,062,000 aus, einschließlich Debenture-Finanzierung (13. Emission) und Darlehen mit Absicherungen mittels Swaps. Zum 30. Juni 2025 betrieb das Unternehmen 302 Filialen und 12 Verteilzentren und gibt an, dass es an diesem Datum die Debenture-Covenants eingehalten hat.

Positive
  • Revenue growth: Net Operating Revenue R$37,554,000 YTD (1/1/2025–6/30/2025) vs R$35,093,000 prior year YTD
  • Improved profitability: Net income R$336,000 YTD vs R$183,000 prior year YTD
  • Operating cash generation: Cash provided by operations R$3,281,000 and Net cash from operating activities R$1,382,000 YTD
  • Covenant compliance: Company states it fulfilled debenture financial covenants as of 6/30/2025
  • Scale and footprint: 302 stores and 12 distribution centers as of 6/30/2025
Negative
  • High leverage: Net debt R$11,708 and Net debt/Shareholders' equity at 209% as of 6/30/2025
  • Declining cash: Cash and cash equivalents decreased to R$4,459 at 6/30/2025 from R$5,628 at 12/31/2024 (net decrease R$1,169,000 per statement)
  • Net financial expense: Net financial result YTD of R$(1,630,000) reduces operating profitability
  • Significant financing outflows: Net cash used in financing activities R$(2,062,000) YTD and substantial debenture balances (total debentures and promissory notes R$13,427)

Insights

TL;DR: Revenue and net income improved YTD, but leverage and cash outflow are material considerations for valuation.

The interim results show top-line expansion: Net Operating Revenue rose to R$37,554,000 YTD from R$35,093,000 YTD prior. Net income improved to R$336,000 YTD from R$183,000. Operating cash conversion is positive with R$3,281,000 cash provided by operations and net operating cash inflow of R$1,382,000 YTD.

However, leverage remains elevated: reported Net debt R$11,708 and Net debt/Equity at 209% indicate a capital structure that increases financial cost sensitivity. Investors should weigh revenue momentum against high financial expenses (Net financial result YTD R$(1,630,000)) when modeling margins and cost of capital. Impact: impactful to credit and valuation assumptions.

TL;DR: Material liquidity and leverage risks — declining cash, high net debt, and significant financing activity warrant monitoring.

Cash and cash equivalents declined to R$4,459 at 6/30/2025 from R$5,628 at 12/31/2024 and the Company recorded net cash used in financing activities of R$(2,062,000) YTD. Borrowings, debentures and promissory notes total R$16,167 with debentures carrying significant balances (R$13,427). Lease liabilities PV are R$9,816 with long average terms.

The Company uses swaps to hedge foreign currency and interest exposures and reports compliance with covenant ratios as of 6/30/2025. Nevertheless, elevated net debt/equity (209%) and negative net financial result (R$(1,630,000) YTD) increase refinancing and interest-rate risk. Impact: material and negative for downside liquidity scenarios.

Riepilogo finanziario intermedio (Sendas Distribuidora S.A. – Form 6-K, 30/06/2025)

La Società ha riportato Ricavi Operativi Netti di R$37,554,000 (01/01/2025–30/06/2025) rispetto a R$35,093,000 nel periodo dell'anno precedente e un Utile Netto da inizio anno di R$336,000 (vs. R$183,000). Attività totali e passività totali risultano entrambe pari a R$44,303,000. Il patrimonio netto è salito a R$5,599,000 da R$5,255,000 al 31/12/2024.

Liquidità e leva finanziaria: disponibilità liquide e mezzi equivalenti per R$4,459; indebitamento netto di R$11,708 e rapporto Net debt/Equity del 209%. Il flusso di cassa operativo generato dalle attività è stato di R$1,382,000 da inizio anno. Le attività di finanziamento mostrano un utilizzo netto di cassa di R$2,062,000, comprensivi di finanziamento tramite debenture (13ª emissione) e prestiti con coperture mediante swap. Al 30 giugno 2025 la Società gestiva 302 punti vendita e 12 centri di distribuzione e dichiara di essere conforme ai covenant delle debenture a tale data.

Resumen financiero interino (Sendas Distribuidora S.A. – Form 6-K, 30/06/2025)

La Compañía informó Ingresos Operativos Netos de R$37,554,000 (01/01/2025–30/06/2025) frente a R$35,093,000 en el mismo periodo del año anterior, y una Utilidad Neta acumulada de R$336,000 (vs. R$183,000). Los activos totales y los pasivos totales se registran ambos en R$44,303,000. El patrimonio neto aumentó a R$5,599,000 desde R$5,255,000 al 31/12/2024.

Liquidez y apalancamiento: efectivo y equivalentes por R$4,459; deuda neta de R$11,708 y ratio Net debt/Equity del 209%. El efectivo neto generado por actividades operativas fue de R$1,382,000 en lo que va del año. Las actividades de financiación muestran un uso neto de efectivo de R$2,062,000, incluyendo financiamiento mediante debentures (13.ª emisión) y préstamos con coberturas por swaps. Al 30 de junio de 2025 la Compañía operaba 302 tiendas y 12 centros de distribución y afirma estar en cumplimiento con los covenant de las debentures en esa fecha.

중간 재무 주요 사항 (Sendas Distribuidora S.A. – Form 6-K, 2025년 6월 30일)

회사는 R$37,554,000(2025/01/01–2025/06/30)의 순영업수익을 보고했으며, 전년 동기간의 R$35,093,000과 비교됩니다. 연초 이후 순이익은 R$336,000(vs. R$183,000)입니다. 총자산과 총부채는 각각 R$44,303,000로 보고되었습니다. 자본은 2024년 12월 31일의 R$5,255,000에서 R$5,599,000로 증가했습니다.

유동성과 레버리지: 현금 및 현금성자산 R$4,459; 순차입금 R$11,708, 순차입금/자기자본 비율 209%. 영업활동으로 인한 현금흐름은 연초 이후 R$1,382,000였습니다. 재무활동에서는 debenture(데벤처) 자금조달(13차 발행) 및 스왑을 통한 차입을 포함하여 순현금 사용액 R$2,062,000을 기록했습니다. 회사는 2025년 6월 30일 기준으로 302개 매장12개 물류센터를 운영했으며, 해당일자에 debenture 관련 covenant를 준수하고 있었다고 명시했습니다.

Faits saillants financiers intermédiaires (Sendas Distribuidora S.A. – Form 6-K, 30/06/2025)

La Société a déclaré des produits d'exploitation nets de R$37,554,000 (01/01/2025–30/06/2025) contre R$35,093,000 pour la période correspondante de l'année précédente, et un résultat net cumulé de R$336,000 (vs. R$183,000). L'actif total et le passif total sont tous deux indiqués à R$44,303,000. Les capitaux propres ont augmenté pour atteindre R$5,599,000 contre R$5,255,000 au 31/12/2024.

Liquidité et effet de levier : trésorerie et équivalents pour R$4,459 ; dette nette de R$11,708 et ratio Net debt/Equity de 209%. Les flux de trésorerie opérationnels générés par l'activité s'élèvent à R$1,382,000 sur l'exercice en cours. Les activités de financement affichent une utilisation nette de trésorerie de R$2,062,000, incluant un financement par debentures (13e émission) et des emprunts couverts par des swaps. Au 30 juin 2025, la Société exploitait 302 magasins et 12 centres de distribution et déclare être en conformité avec les covenant des debentures à cette date.

Vorläufige finanzielle Eckdaten (Sendas Distribuidora S.A. – Form 6-K, 30.06.2025)

Das Unternehmen meldete Netto-Umsatzerlöse von R$37,554,000 (01/01/2025–30/06/2025) gegenüber R$35,093,000 im Vorjahreszeitraum sowie einen Jahres-to-Date Nettogewinn von R$336,000 (vs. R$183,000). Bilanzsumme und Gesamtverbindlichkeiten werden jeweils mit R$44,303,000 ausgewiesen. Das Eigenkapital stieg zum 31.12.2024 von R$5,255,000 auf R$5,599,000.

Liquidität und Verschuldung: Zahlungsmittel und Zahlungsmitteläquivalente R$4,459; Nettoverschuldung R$11,708 und Net debt/Equity von 209%. Der aus laufender Geschäftstätigkeit generierte operative Cashflow belief sich YTD auf R$1,382,000. Die Finanzierungstätigkeit weist einen Netto-Cash-Abfluss von R$2,062,000 aus, einschließlich Debenture-Finanzierung (13. Emission) und Darlehen mit Absicherungen mittels Swaps. Zum 30. Juni 2025 betrieb das Unternehmen 302 Filialen und 12 Verteilzentren und gibt an, dass es an diesem Datum die Debenture-Covenants eingehalten hat.

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

_____________________

 

FORM 6-K

Report of Foreign Private Issuer Pursuant to Rule 13a-16 or

15d-16 of the Securities Exchange Act of 1934

For the month of August 2025

Commission File Number: 001-39928

_____________________

 

Sendas Distribuidora S.A.

(Exact Name as Specified in its Charter)

Sendas Distributor S.A.

(Translation of registrant’s name into English)

Avenida Ayrton Senna, No. 6,000, Lote 2, Pal 48959, Anexo A

Jacarepaguá

22775-005 Rio de Janeiro, RJ, Brazil

(Address of principal executive offices)

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

Form 20-F:   ý
      Form 40-F:   o

 

 

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)    
ITR – Interim Financial Information – June 30,2025 – SENDAS DISTRIBUIDORA S.A.    
     
Contents    
     
Corporate Information / Capital Composition   2
Interm Financial Information    
Individual Statements    
Balance Sheet - Assets   3
Balance Sheet - Liabilities   4
Statements of Operations   5
Statements of Comprehensive Income   6
Statements of Cash Flows    7
Statements of Changes in Shareholders’ Equity    8
     
Notes to the Interm Financial Information   10
 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
ITR – Interim Financial Information – June 30,2025 – SENDAS DISTRIBUIDORA S.A.
     
Corporate information / Capital composition
     
Number of Shares   Current quarter
(Thousands)   6/30/2025
Share Capital    
Common    1,352,245
Preferred  
Total    1,352,245
Treasury Shares    
Common   5,108
Preferred  
Total   5,108

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Interim Financial Information - 6/30/2025 - SENDAS DISTRIBUIDORA S.A.
         
         
         
Individual Financial Statements / Balance Sheet - Assets
R$ (in thousands)
         
    Current Quarter   Prior year
Account code Account description 6/30/2025   12/31/2024
1 Total Assets  44,303,000    45,593,000
1.01 Current Assets  15,053,000    16,448,000
1.01.01 Cash and Cash Equivalents  4,459,000    5,628,000
1.01.03 Accounts Receivables  1,567,000    2,210,000
1.01.03.01 Trade Receivables  1,567,000    2,210,000
1.01.04 Inventories  7,795,000    7,127,000
1.01.06 Recoverable Taxes 997,000    1,241,000
1.01.08 Other Current Assets 235,000   242,000
1.01.08.03 Others 235,000   242,000
1.01.08.03.01 Derivative Financial Instruments 8,000   93,000
1.01.08.03.03 Other Accounts Receivable  46,000   50,000
1.01.08.03.04 Expenses in Advance 181,000   99,000
1.02 Non-current Assets  29,250,000    29,145,000
1.02.01 Long-Term Assets  1,574,000    1,196,000
1.02.01.07 Deferred Taxes 239,000   140,000
1.02.01.09 Receivable From Related Parties 23,000   23,000
1.02.01.09.04 Receivable from Others Related Parties 23,000   23,000
1.02.01.10 Other Non-current Assets  1,312,000    1,033,000
1.02.01.10.04 Recoverable Taxes 810,000   672,000
1.02.01.10.05 Restricted Deposits for Legal Proceedings 23,000   24,000
1.02.01.10.06 Derivative Financial Instruments 424,000   297,000
1.02.01.10.07 Other Accounts Receivable  42,000   31,000
1.02.01.10.08 Expenses in Advance 13,000   9,000
1.02.02 Investments  823,000   804,000
1.02.02.01 Investments in Associates  823,000   804,000
1.02.02.01.03 Joint Venture Participation 823,000   804,000
1.02.03 Property, Plant and Equipment  21,672,000    21,962,000
1.02.03.01 Property, Plant and Equipment in Use  13,239,000    13,564,000
1.02.03.02 Right of Use on Leases  8,433,000    8,398,000
1.02.04 Intangible Assets  5,181,000    5,183,000

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Interim Financial Information - 6/30/2025 - SENDAS DISTRIBUIDORA S.A.
         
         
         
Individual Financial Statements / Balance Sheet - Liabilities
R$ (in thousands)
         
    Current Quarter   Prior year
Account code Account description 6/30/2025   12/31/2024
2 Total Liabilities  44,303,000    45,593,000
2.01 Current Liabilities  13,619,000    16,312,000
2.01.01 Payroll and Related Taxes 697,000   682,000
2.01.01.01 Social Taxes 89,000   97,000
2.01.01.02 Payroll Taxes 608,000   585,000
2.01.02 Trade Payables  10,346,000    11,647,000
2.01.02.01 National Trade Payables  10,346,000    11,647,000
2.01.02.01.01 Trade Payables  9,775,000    10,709,000
2.01.02.01.02 Trade Payables - Agreements 571,000   938,000
2.01.03 Taxes and Contributions Payable 321,000   563,000
2.01.04 Borrowings and Financing  1,268,000    2,084,000
2.01.04.01 Borrowings and Financing 120,000   38,000
2.01.04.02 Debentures  1,148,000    2,046,000
2.01.05 Other Liabilities 987,000    1,336,000
2.01.05.02 Others 987,000    1,336,000
2.01.05.02.01 Dividends and Interest on own Capital Payable 1,000   129,000
2.01.05.02.09 Deferred Revenue 266,000   449,000
2.01.05.02.17 Lease Liability 437,000   412,000
2.01.05.02.19 Other Accounts Payable 283,000   346,000
2.02 Non-current Liabilities  25,085,000    24,026,000
2.02.01 Borrowings and Financing  15,331,000    14,481,000
2.02.01.01 Borrowings and Financing  2,990,000    1,720,000
2.02.01.02 Debentures  12,341,000    12,761,000
2.02.02 Other Liabilities  9,454,000    9,296,000
2.02.02.02 Others  9,454,000    9,296,000
2.02.02.02.05 Trade Payables   12,000
2.02.02.02.09 Lease Liability  9,379,000    9,232,000
2.02.02.02.11 Other Accounts Payable 62,000   47,000
2.02.02.02.12 Cash-Settled Share Plan 13,000   5,000
2.02.04 Provision 275,000   223,000
2.02.06 Deferred Earnings and Revenue 25,000   26,000
2.02.06.02 Deferred Revenue 25,000   26,000
2.03 Shareholders’ Equity  5,599,000    5,255,000
2.03.01 Share Capital  1,456,000    1,272,000
2.03.02 Capital Reserves 73,000   62,000
2.03.04 Earnings Reserves  4,085,000    3,933,000
2.03.08 Other Comprehensive Income  (15,000)    (12,000)

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Interim Financial Information - 6/30/2025 - SENDAS DISTRIBUIDORA S.A.
           
           
           
Individual Financial Statements / Statements of Operations
R$ (in thousands)
     
    Current quarter Year to date current year Same quarter of previous year Year to date prior year
Account code Account description 4/1/2025 to 6/30/2025 1/1/2025 to 6/30/2025 4/1/2024 to 6/30/2024 1/1/2024 to 6/30/2024
3.01 Net Operating Revenue  19,002,000  37,554,000  17,871,000  35,093,000
3.02 Cost of Sales  (15,823,000)  (31,309,000)  (14,923,000)  (29,343,000)
3.03 Gross Profit  3,179,000  6,245,000  2,948,000  5,750,000
3.04 Operating Expense/Income  (2,186,000)  (4,311,000)  (2,071,000)  (4,059,000)
3.04.01 Selling Expenses  (1,540,000)  (3,048,000)  (1,504,000)  (2,920,000)
3.04.02 General and Administrative Expenses  (249,000)  (480,000)  (194,000)  (399,000)
3.04.05 Other Operating Expenses  (416,000)  (819,000)  (389,000)  (772,000)
3.04.05.01 Depreciation/ Amortization  (410,000)  (811,000)  (385,000)  (764,000)
3.04.05.03 Other Operating Expenses, Net  (6,000)  (8,000)  (4,000)  (8,000)
3.04.06 Share of Profit of Associates  19,000  36,000  16,000  32,000
3.05 Profit from Operations Before Net Financial Expenses and Taxes  993,000  1,934,000  877,000  1,691,000
3.06 Net Financial Result  (840,000)  (1,630,000)  (719,000)  (1,479,000)
3.06.01 Financial Revenues  118,000  201,000  54,000  97,000
3.06.02 Financial Expenses  (958,000)  (1,831,000)  (773,000)  (1,576,000)
3.07 Income Before Income Tax and Social Contribution   153,000  304,000  158,000  212,000
3.08 Income Tax and Social Contribution   66,000  32,000  (35,000)  (29,000)
3.08.01 Current  (5,000)  (66,000)  (55,000)  (82,000)
3.08.02 Deferred  71,000  98,000  20,000  53,000
3.09 Net Income from Continued Operations  219,000  336,000  123,000  183,000
3.11 Retained Earnings/Loss of the Period  219,000  336,000  123,000  183,000
3.99 Earnings per Share - (Reais/Share)        
3.99.01 Basic Earnings Per Share        
3.99.01.01 Common  0.16195 0.24903 0.09032 0.13507
3.99.02 Diluted Earnings Per Share        
3.99.02.01 Common  0.16136 0.24795 0.09005 0.13472

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Interim Financial Information - 6/30/2025 - SENDAS DISTRIBUIDORA S.A.
           
           
           
Individual Financial Statements / Statements of Comprehensive Income
R$ (in thousands)
           
    Current quarter Year to date current year Same quarter of previous year Year to date prior year
Account code Account description 4/1/2025 to 6/30/2025 1/1/2025 to 6/30/2025 4/1/2024 to 6/30/2024 1/1/2024 to 6/30/2024
4.01 Net Income for the period  219,000  336,000  123,000 183,000
4.02 Other Comprehensive Income (4,000) (3,000)  (5,000) (2,000)
4.02.04 Fair value of receivables (5,000) (4,000)  (8,000) (3,000)
4.02.06 Income Tax Effect 1,000 1,000 3,000 1,000
4.03 Total Comprehensive Income for the period 215,000 333,000 118,000 181,000

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Interim Financial Information - 6/30/2025 - SENDAS DISTRIBUIDORA S.A.
       
       
       
Individual Financial Statements / Statements of Cash Flows - Indirect method
R$ (in thousands)    
       
    Year to date current year Year to date prior year
Account code Account description 1/1/2025 to 6/30/2025 1/1/2024 to 6/30/2024
6.01 Net Cash Operating Activities 1,382,000  549,000
6.01.01 Cash Provided by the Operations 3,281,000 2,793,000
6.01.01.01 Net profit for the period  336,000  183,000
6.01.01.02 Deferred Income Tax and Social Contribution (98,000) (44,000)
6.01.01.03 Loss of Disposal of Property, Plant and Equipment and Leasing  8,000  9,000
6.01.01.04 Depreciation and Amortization  866,000  806,000
6.01.01.05 Financial Charges 1,746,000 1,536,000
6.01.01.07 Share of Profit of Associates (36,000) (32,000)
6.01.01.08 Provision for Legal Proceedings  109,000  34,000
6.01.01.10 Provision for Stock Option  24,000  16,000
6.01.01.11 Losses (Reverses) Allowance for Doubtful Accounts  1,000 (3,000)
6.01.01.13 Provision for Allowance for Inventory Losses and Damages  325,000  288,000
6.01.02 Variations in Assets and Liabilities  (1,899,000)  (2,244,000)
6.01.02.01 Trade Receivables  639,000 (730,000)
6.01.02.02 Inventories (993,000) (866,000)
6.01.02.03 Recoverable Taxes (5,000)  49,000
6.01.02.04 Other Assets (93,000) (98,000)
6.01.02.05 Related Parties  -   4,000
6.01.02.06 Restricted Deposits for Legal Proceedings  2,000  7,000
6.01.02.07 Trade Payables  (1,048,000) (536,000)
6.01.02.08 Payroll and Related Taxes  15,000  16,000
6.01.02.09 Taxes and Social Contributions Payable (131,000)  38,000
6.01.02.10 Payment for Legal Proceedings (77,000) (60,000)
6.01.02.11 Deferred Revenue (184,000) (135,000)
6.01.02.12 Other Liabilities (41,000) (27,000)
6.01.02.15 Dividends Received  17,000  94,000
6.02 Net Cash of Investing Activities (489,000) (853,000)
6.02.02 Purchase of Property, Plant and Equipment (477,000) (852,000)
6.02.03 Purchase of Intangible Assets (15,000) (19,000)
6.02.04 Proceeds from Property, Plant and Equipment  1,000  2,000
6.02.09 Proceeds from Assets Held for Sale  2,000  16,000
6.03 Net Cash of Financing Activities  (2,062,000) (51,000)
6.03.02 Proceeds from Borrowings 2,858,000 2,300,000
6.03.03 Payment of Borrowings  (3,087,000) (199,000)
6.03.04 Payment of Interest on Borrowings (938,000) (567,000)
6.03.05 Payment of dividends and interest on own equity (128,000)  - 
6.03.06 Buyback treasury shares (13,000)  - 
6.03.09 Payment of Lease Liabilities (161,000) (148,000)
6.03.10 Payment of Interest on Lease Liabilities (566,000) (529,000)
6.03.11 Borrowing costs from borrowings (13,000) (12,000)
6.03.12 Payment Points of Sales Acquisition  (14,000) (896,000)
6.05 Increase (Decrease) in Cash and Equivalents  (1,169,000) (355,000)
6.05.01 Cash and Cash Equivalents at the beginning of the period 5,628,000 5,459,000
6.05.02 Cash and Cash Equivalents at the end of the period 4,459,000 5,104,000

 

 

(FREE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
Interim Financial Information - 6/30/2025 - SENDAS DISTRIBUIDORA S.A.
               
Individual Financial Statements / Statements of Changes in Shareholders' Equity 1/1/2025 to 6/30/2025 R$ (in thousands)
               
Account code Account description Capital stock Capital reserves, granted options and treasury shares Profit reserves Retained earnings
/Accumulated losses
Other comprehensive income Shareholders' equity
5.01 Opening Balance 1,272,000  62,000 3,933,000  -    (12,000) 5,255,000
5.02 Prior Period Adjustments  -    -    -    -    -    -  
5.03 Adjusted Opening Balance  1,272,000  62,000 3,933,000  -    (12,000) 5,255,000
5.04 Capital Transactions with Shareholders  184,000  11,000  (184,000)  -    -    11,000
5.04.01 Capital Contribution  184,000  -    (184,000)  -    -    -  
5.04.03 Stock Options Granted  -    24,000  -    -    -    24,000
5.04.04 Buyback treasury shares  -    (13,000)  -    -    -    (13,000)
5.05 Total Comprehensive Income  -    -    -    336,000  (3,000)  333,000
5.05.01 Net Income for the Period  -    -    -    336,000  -    336,000
5.05.02 Other comprehensive income  -    -    -    -    (3,000)  (3,000)
5.05.02.07 Fair Value of Receivables  -    -    -    -    (4,000)  (4,000)
5.05.02.09 Income Tax Effect  -    -    -    -    1,000  1,000
5.06 Internal Changes of Shareholders' Equity  -    -    -    -    -    -  
5.07 Closing Balance  1,456,000  73,000 3,749,000  336,000  (15,000) 5,599,000
 

 

Individual Financial Statements / Statements of Changes in Shareholders' Equity 1/1/2024 to 6/30/2024 R$ (in thousands)
               
Account code Account description Capital stock Capital reserves, granted options and treasury shares Profit reserves Retained earnings
/Accumulated losses
Other comprehensive income Shareholders' equity
5.01 Opening Balance 1,272,000  56,000 3,309,000  -    (7,000) 4,630,000
5.02 Prior Period Adjustments  -    -    -    -    -    -  
5.03 Adjusted Opening Balance  1,272,000  56,000 3,309,000  -    (7,000) 4,630,000
5.04 Capital Transactions with Shareholders  -    16,000  -    -    -    16,000
5.04.03 Stock Options Granted  -    16,000  -    -    -    16,000
5.05 Total Comprehensive Income  -    -    -    183,000  (2,000)  181,000
5.05.01 Net Income for the Period  -    -    -    183,000  -    183,000
5.05.02 Other Comprehensive Income  -    -    -    -    (2,000)  (2,000)
5.05.02.07 Fair Value of Receivables  -    -    -    -    (3,000)  (3,000)
5.05.02.09 Income Tax Effect  -    -    -    -    1,000  1,000
5.06 Internal Changes of Shareholders' Equity  -    -    183,000  (183,000)  -    -  
5.06.05 Tax Incentive Reserve  -    -    183,000  (183,000)  -    -  
5.07 Closing Balance  1,272,000  72,000 3,492,000  -    (9,000) 4,827,000
 

 

1 CORPORATE INFORMATION
                                                   
  Sendas Distribuidora S.A. (“Company” or “Sendas”) is a publicly held company listed in the Novo Mercado segment of B3 S.A. - Brasil, Bolsa, Balcão (B3), under ticker symbol "ASAI3". The Company is primarily engaged in the retail and wholesale of food products, bazaar items and other products through its chain of stores, operated under “ASSAÍ” brand, since this is the only disclosed segment. The Company's registered office is at 6.000 Avenida Ayrton Senna, Lote 2 - Anexo A, Jacarepaguá, in the State of Rio de Janeiro. As of June 30, 2025 the Company operated 302 stores (302 stores as of December 31, 2024,) and 12 distribution centers (12 distribution centers as of December 31,2024) in the five regions of the country, with operations in 24 states and in the Federal District.  
                                                   
1.1 Semester highlights
                                                   
  The highlights for the six-month period ended June 30, 2025 were:  
                                                   
  Funding of foreign currency borrowings with swap operations, see note 15.5.  
                                                   
  Funding through the thirteenth issue of debentures, see note 15.6.  
                                                   
  Capital contribution through expansion reserve, see note 19.1.  
                                                   
  Payment of interest on own capital and dividends, see note 19.2.  
                                                   
2 BASIS OF PREPARATION AND DISCLOSURE OF THE INTERIM FINANCIAL INFORMATION
                                                   
  The interim financial information has been prepared in accordance with IAS 34 – Interim Financial Reporting issued by the International Accounting Standards Board (“IASB”) and accounting standard CPC 21 (R1) – Interim Financial Report and disclosed aligned with the standards approved by the Brazilian Securities and Exchange Commission (“CVM”), applicable to the preparation of the Interim Financial Information.  
                                                   
  The interin financial information have been prepared based on the historical cost basis, except for: (i) certain financial instruments; and (ii) assets and liabilities arising from business combinations measured at their fair values, when applicable. In accordance with OCPC 07 (R1) - Presentation and Disclosures in General Purpose - Financial Statements, all significant information related to the interim financial information, and only them, is being disclosed and is consistent with the information used by Management in managing of the Company's activities.  
                                                   
  The interim financial information are presented in millions of Brazilian Reais (R$), which is the Company's functional currency.  
                                                   
  The interim financial information for the period ended June 30, 2025 were approved by the Board of Directors on August 7, 2025.  
                                                   
3 MATERIAL ACCOUNTING POLICIES
                                                   
  The material accounting policies and practices applied by the Company to the preparation of the interim financial information are in accordance with those adopted and disclosed in note 3 and in each explanatory note corresponding to the financial statements for the year ended December 31, 2024, approved on February 19, 2025 and, therefore, it should be read together.  
                                                   
3.1 Standards, amendments and interpretations
                                                   
  In the period ended June 30, 2025, the new current standards, were evaluated and produced no effect on the interim financial information disclosed, additionally the Company did not adopt in advance the IFRS issued and not yet current.
                                                   
4 SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS
                                                   
  The preparation of the interim financial information requires Management to makes judgments and estimates and adopt assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities at the end of the reporting period, however, the uncertainties about these assumptions and estimates may generate results that require substantial adjustments to the carrying amount of the asset or liability in future periods.  
                                                   
  The significant assumptions and estimates applied on the preparation of the interim financial information for the period ended June 30, 2025, were the same as those adopted in the financial statements for the year ended December 31, 2024, approved on February 19, 2025, disclosed in note 5.  
                                                   
                                                   
5 CASH AND CASH EQUIVALENTS
                                                   
                    6/30/2025   12/31/2024                  
  Cash and bank accounts       84   106                  
  Cash and bank accounts - Abroad (i)   25        28                  
  Financial investments (ii)        4,350       5,494                  
                     4,459    5,628                  
                                                   
  (i) As of June 30, 2025, the Company had funds held abroad, of which R$25 in US dollars (R$28 in US dollars as of December 31, 2024).  
                                                   
  (ii) As of June 30, 2025, the financial investments refer to the repurchase and resale agreements and Bank Deposit Certificates - CDB, with a weighted average interest rate of 99.21% of the CDI - Interbank Deposit Certificate (98.54% of the CDI as of December 31, 2024). The Company's exposure to interest rate indexes and the sensitivity analysis for these financial assets are disclosed in note 15.3.  

 

 

6 TRADE RECEIVABLES
                                                   
                            Note   6/30/2025   12/31/2024  
   From sales with:                                   
   Credit card             6.1    907    1,418  
   Credit card - related parties (FIC)         9.1    364   412  
   Tickets               6.1    92   113  
   Total of credit card and tickets                   1,363    1,943  
                                                   
   Slips                      175   177  
   Suppliers and others                  31   93  
                                     1,569    2,213  
   Expected credit loss for doubtful accounts        6.2    (2)   (3)  
                                     1,567    2,210  
                                                   
  The breakdown of trade receivables by their gross amount by maturity period is presented below:  
                                                   
                                    Overdue  
                    Total   Due   Less than 30 days   Over 30 days  
  June 30, 2025           1,569       1,567    -    2  
  December 31, 2024           2,213       2,204   8   1  
                                                   
6.1 Assignment of receivables
                                                   
  The Company assigned part of its receivables referring to credit cards and tickets with operators, without any right of recourse, aiming to anticipate its cash flow. As of June 30, 2025, the amount of these operations is R$2,087 (R$1,976 as of December 31, 2024). The amount was derecognized from the balance of trade receivables, since all risks related to the receivables were substantially transferred. The cost to advance these credit card receivables as of June 30, 2025 was R$87 (R$63 as of June 30, 2024) classified as “Cost and discount of receivables” in note 23.  
                           
  As of June 30, 2025, the amount of receivables, currently, discountable (credit cards and tickets) is R$1,363 (R$1,943 as of December 31,2024).  
                           
6.2 Expected credit loss for doubtful accounts
                                                   
                    6/30/2025   6/30/2024                  
  At the beginning of the period     (3)   (15)                  
   Additions          (6)   (37)                  
   Reversals         6   40                  
   Write-offs          1    -                   
  At the end of the period     (2)   (12)                  
                                                   
7 INVENTORIES
                                                   
                Note   6/30/2025   12/31/2024                  
  Stores            6,740    6,498                  
  Distribution centers          1,651    1,231                  
  Commercial agreements    7.1    (544)   (505)                  
  Inventory losses      7.2    (52)   (97)                  
                     7,795    7,127                  
                                                   
7.1 Commercial agreements
                                                   
  As of June 30, 2025, the amount of unrealized commercial agreements, presented as a reduction of inventory balance, totaled R$544 (R$505 as of December 31, 2024).  
                                                   
7.2 Inventory losses
                                                   
                    6/30/2025   6/30/2024                  
  At the beginning of the period     (97)   (81)                  
  Additions        (339)   (298)                  
  Reversals       14   10                  
  Write-offs        370   322                  
  At the end of the period     (52)   (47)                  
                                                   
8 RECOVERABLE TAXES
                                                   
                    Note   6/30/2025   12/31/2024              
  ICMS          8.1    1,462    1,297              
  PIS and COFINS        8.2     172   353              
  Social Security Contribution - INSS        106   144              
  Withholding taxes to be recovered        67   119              
                        1,807    1,913              
                                                   
  Current              997    1,241              
  Non-current            810   672              

 

 

8.1 State VAT tax credits - ICMS
                                                   
  The Brazilian States have been substantially amending their local laws aiming at implementing and broadening the ICMS tax replacement system. This system entails the prepayment of ICMS of the whole commercial chain, upon goods outflow from an industrial establishment or importer or their inflow into each State. The expansion of this system to an increasingly wider range of products sold in the retail generates the prepayment of the tax and consequently a refund in certain operations.  
                                                   
  • Expected realization of ICMS credits                              
                                                   
  For the interim financial information as of June 30, 2025, the Company's management has monitoring controls over the adherence to the annually established plan, reassessing and including new elements that contribute to the realization of the recoverable ICMS balance, as shown in the chart below:  

 

 

8.2 PIS and COFINS credit
                                                 
  On March 15, 2017, the Federal Supreme Court("STF”) recognized the unconstitutionality of the inclusion of ICMS in the PIS and COFINS calculation base. On May 13, 2021, the STF judged the Declaration Embargoes in relation to the amount to be excluded from the calculation basis of the contributions, which should only be the ICMS paid, or if the entire ICMS, as shown in the respective invoices. The STF rendered a favorable decision to the taxpayers, concluding that all ICMS highlighted should be excluded from the calculation basis.
                                                 
  Currently the Company, with the favorable judgment of the Supreme Court, has recognized the exclusion of ICMS from the PIS and COFINS calculation basis.
                                                 
  • Expected realization of PIS and COFINS credits
                                                 
  For the interim financial information as of June 30, 2025, the Company's management has monitoring controls over the adherence to the annually established plan, reassessing and including new elements that contribute to the realization of the recoverable PIS and COFINS balance, in the amount of R$172, and expected realization is within one year.
                                                 
                                                 
                                                 
9 RELATED PARTIES     
                                                 
9.1 Balances and related party transactions    
                                                 
                Assets   Liabities   Transactions    
                Trade receivables   Other assets   Trade payables   Revenue (expenses)    
                6/30/2025   12/31/2024   6/30/2025   12/31/2024   6/30/2025   12/31/2024   6/30/2025   6/30/2024    
  Joint venture                                      
  Financeira Itaú CBD S.A. Crédito, Financiamento e Investimento (“FIC”)    364    412    23    23    22    26    14    15    
                 364    412    23    23    22    26    14    15    
                                                 
  Current        364    412    -     -     22    26            
  Non-current       -     -     23    23    -     -             
                                                 
                                                 
                                                 
  After the completion of the spin-off between the Company and Grupo Pão de Açucar ("GPA") on December 31, 2020, both undertook to put forth commercially reasonable efforts, within up to 18 months, to release, replace and/or otherwise remove the counterparty from the position of guarantor of liabilities or obligations, which after such term would be subject to the payment of a fee, net, as remuneration for the guarantees provided by both parties. If the Company and GPA cease to be submitted to common control, the parties would be required to release, replace and/or otherwise remove the guarantees until then not replaced or provided, observing the terms established in the Separation Agreement.
                                                 
  The Company and GPA ceased to be related parties in fiscal year 2023 and are taking the necessary measures to replace the cross guarantees on the contractual obligations of rental of stores. The fee paid to GPA as remuneration for the guarantees provided as of June 30, 2025 and December 31, 2024 was less than R$1.
 

 

9.2 Management compensation
                                                   
  Expenses referring to the executive board compensation recorded in the Company’s statement of operations in the period ended June 30, 2025 and 2024 as follows (amounts expressed in thousands of reais):  
                                                   
                    Base salary   Variable compensation    Stock option plan and shared-based payment plan    Total  
                    2025   2024   2025   2024   2025   2024   2025   2024  
  Board of directors        6,125   6,124    -     -     -     -    6,125   6,124  
  Statutory officers        6,299   8,543   9,727   10,198   27,288   14,170   43,314   32,911  
  Executives excluding statutory officers        25,355   17,286   18,692   23,646   13,464   9,104   57,511   50,036  
  Fiscal council         325    282    -     -     -     -     325    282  
                    38,104   32,235   28,419   33,844   40,752   23,274   107,275   89,353  
                                                   
  The stock option plan, fully convertible into shares, refers to the Company's and this plan has been treated in the Company's statement of operations. The corresponding expenses are allocated to the Company and recorded in the statement of operations against capital reserve - stock options in shareholders' equity. There are no other short-term benefits granted to members of the Company's management. The long-term benefit plans are disclosed in notes 19.5.4 and 19.5.5.  
                                                   
10 INVESTMENTS
                                                   
  The details of the Company's investments at the end of the period are as follows:  
                                                   
                                    Participation in investments - %   
                                    Direct participation  
  Investment type   Company   Country   6/30/2025   12/31/2024  
  Joint venture   Bellamar Empreendimento e Participações S.A.   Brazil   50.00   50.00  
                                                   
  Summary of financial information of Joint Venture
                                                   
                    6/30/2025   12/31/2024                  
  Current assets       1   1                  
  Non-current assets       499   461                  
  Shareholders´ equity      500   462                  
                                                   
                    6/30/2025   6/30/2024                  
  Net income for the period     72   64                  
                                                   
  Investments composition and breakdown
                                                   
                    6/30/2025   6/30/2024                  
  At the beginning of the period     804   864                  
  Share of profit of associates     36   32                  
  Dividends received       (17)   (94)                  
  At the end of the period     823   802                  
                                                   
10.1 Impairment test of investments                 
                                                   
  The impairment test of investments uses the same practices described in note 11.1, to the financial statements as of December 31, 2024.  
                                                   
  The Company monitored the plan used to assess impairment test as of December 31, 2024, and concluded that there is no events which could indicate losses or the need for a new evaluation for the period ended June 30, 2025.  

 

 

11 PROPERTY, PLANT AND EQUIPMENT
                                             
11.1 Breakdown and composition of property, plant and equipment
                                             
                               
                               
      As of 12/31/2024   Additions (i)   Write-offs   Depreciation   Transfers and others   As of
6/30/2025
     Historical cost    Accumulated depreciation
  Lands    559    2          561   =  561  
  Buildings    894    2     (12)    1    885   1,077   (192)
  Improvements   8,318    110    (3)   (267)    4   8,162   10,410    (2,248)
  Machinery and equipment   2,431    56    (4)   (146)    6   2,343   3,720    (1,377)
  Facilities    245    8     (19)      234    450   (216)
  Furniture and appliances    889    33    (1)   (83)    4    842   1,479   (637)
  Constructions in progress    123    13       (17)    119    119  
  Others    105    11    (1)   (24)    2    93    302   (209)
      13,564    235    (9)   (551)     13,239     18,118    (4,879)
                                 
                                             
                                             
                               
                               
      As of 12/31/2023   Additions (i)   Write-offs   Depreciation   Transfers and others   As of
6/30/2024
     Historical cost    Accumulated depreciation
  Lands    559            559   =  559  
  Buildings    777    37     (11)    98    901   1,069   (168)
  Improvements   8,099    287    (4)   (248)   (82)   8,052   9,783    (1,731)
  Machinery and equipment   2,310    149    (2)   (133)    15   2,339   3,443    (1,104)
  Facilities    270    7     (19)      258    437   (179)
  Furniture and appliances    903    49    (3)   (78)    12    883   1,367   (484)
  Constructions in progress    111    13       (45)    79    79  
  Others    119    14     (26)    5    112    274   (162)
      13,148    556    (9)   (515)    3   13,183     17,011    (3,828)
                                 
  (i) Includes interest capitalization in the amount of R$9 (R$24 as of June 30, 2024), see note 11.2.

 

 

11.2 Capitalized borrowing costs and lease
                                                   
  The value of capitalized borrowing costs and lease directly attributable to the reform, construction and acquisition of property, plant and equipment and intangible assets within the scope of CPC 20 (R1)/IAS 23 - Borrowing Costs and the amount of interest on lease liabilities incorporated into the value of the property, plant and equipment and/or intangible assets, for the period in which the assets are not yet in their intended use in accordance with CPC 06 (R2)/IFRS 16 - Leases, amounted to R$9 (R$24 as of June 30, 2024). The average rate used to calculate the borrowing costs eligible for capitalization was 109.70% (113.76% as of June 30, 2024) of CDI, corresponding to the effective interest rate of borrowings taken by the Company.  
                                                   
11.3 Additions to property, plant and equipment for cash flow purpose 
                                                   
                            Note   6/30/2025   6/30/2024      
  Additions             11.1    235   556      
  Capitalized borrowing costs          11.2    (9)   (24)      
  Financing of property, plant and equipment - Additions       (220)   (531)      
  Financing of property, plant and equipment - Payments       471   851      
                                477   852      
                                                   
  Additions related to the purchase of operating assets, purchase of land and buildings to expansion activities, building of new stores and distribution centers, improvements of existing distribution centers and stores and investments in equipment and information technology.  
                                                   
  The additions and payments of property, plant and equipment mentioned above are presented to reconcile the acquisitions during the period with the amounts presented in the statement of cash flows net of items that did not impact cash flow.  
                                                   
11.4 Other information
                                                   
  As of June 30, 2025, the Company recorded in the cost of sales and services the amount of R$55 (R$42 as of June 30, 2024), relating to the depreciation of machinery, buildings and facilities of transformation service and distribution centers.  
                                                   
                                                   
11.5 Impairment test of property, plant and equipment
                                                   
  The impairment test of property, plant and equipment uses the same practices described in note 12.1, to the financial statements as of December 31, 2024.  
                                                   
  The Company monitored the plan used to assess impairment test as of December 31, 2024, and concluded that there is no events which could indicate losses or the need for a new evaluation for the period ended June 30, 2025.  

 

 

12 INTANGIBLE                                 
                                                                         
12.1 Breakdown and composition of intangible assets                       
                                                           
                                                                          
            As of 12/31/2024   Additions   Amortization   As of 6/30/2025      Historical cost    Accumulated amortization            
  Goodwill      618        618   =  871   (253)            
  Software      82    15    (13)    84    236   (152)            
  Commercial rights   4,444      (4)   4,440 4,491   (51)            
  Trade name    39        39  39              
            5,183    15    (17)   5,181   5,637   (456)            
                                                                 
                                                                         
                                                         
                                                                  
            As of 12/31/2023   Additions   Write-offs   Amortization   As of 6/30/2024       Historical cost   Accumulated amortization  
  Goodwill      618         618     = 871    (253)  
  Software      63    19    (1)   (11)   70   198    (128)  
  Commercial rights   4,452       (4)    4,448    4,491    (43)  
  Trade name    39         39   39    -   
            5,172    19    (1)   (15)    5,175        5,599    (424)  
                                           

 

 

12.2 Impairment test of intangible assets with indefinite useful life, including goodwill
                                                   
  The impairment test of intangible assets uses the same practices described in note 12.1, to the financial statements as of December 31, 2024.  
                                                   
  The Company monitored the plan used to assess impairment test as of December 31, 2024, and concluded that there is no events which could indicate losses or the need for a new evaluation for the period ended June 30, 2025.  
                                                   
12.3 Commercial rights
                                                   
  Commercial rights with defined and indefinite useful lives are tested following the assumptions described in note 12.1.1, to the financial statements as of December 31, 2024. The Company considered the discounted cash flow of the related store for the impairment test, that is, the store is the Cash Generating Unit - CGU.  
                                                   
  The Company monitored the plan used to assess impairment test as of December 31, 2024, and concluded that there is no events which could indicate losses or the need for a new evaluation for the period ended June 30, 2025.  

 

 

13 LEASES
                                                                       
13.1 Right-of-use
                                                                       
13.1.1 Breakdown and composition of right-of-use assets
                                                         
                                                           
      As of 12/31/2024   Additions   Remeasurement   Amortization   As of
6/30/2025
      Historical cost   Accumulated amortization        
  Buildings   8,340    1    332    (293)    8,380       10,869   (2,489)        
  Equipment    43        (4)   39   =    88    (49)        
  Assets and rights    15        (1)   14        29    (15)        
      8,398    1    332    (298)    8,433       10,986   (2,553)        
                                                                 
                                                                 
                                                                   
      As of 12/31/2023   Additions   Remeasurement   Write-offs   Amortization   Transfers and others   As of 6/30/2024     Historical cost   Accumulated amortization  
  Buildings   8,203    8    180    (5)   (273)   (3)   8,110   = 10,050    (1,940)  
  Equipment    3         (2)      1    44   (43)  
  Assets and rights    16         (1)      15    28   (13)  
      8,222    8    180    (5)   (276)   (3)   8,126     10,122    (1,996)  
                                                                   
                                                                       

 

 

13.2 Lease liabilities
                                                   
13.2.1 Minimum future payments and potential right of PIS and COFINS
                                                   
  Lease contracts totaled R$9,816 as of June 30, 2025 (R$9,644 as of December 31, 2024). The minimum future lease payments, according to lease agreements, with the present value of minimum lease payments, are as follows:  
                                                   
                            6/30/2025   12/31/2024          
  Lease liabilities - minimum payments                              
  Less than 1 year           437   412          
  From 1 to 5 years            1,637    1,569          
  More than 5 years            7,742    7,663          
  Present value of financial lease agreements      9,816    9,644          
  Current            437   412          
  Non-current            9,379    9,232          
                                                 
  Future financing charges          13,043    13,182          
  Gross amount of financial lease agreements      22,859    22,826          
                                                   
  PIS and COFINS embedded in the present value of lease agreements    438        430          
  PIS and COFINS embedded in the gross value of lease agreements   1,020       1,018          
                                                   
  Lease liabilities interest expense is stated in note 23. The Company´s average incremental interest rate at the agreement signing date was 12.32% in the period ended June 30, 2025 (12.28% as of December 31, 2024).  
                                                   
  In case the Companyhad adopted the calculation methodology projecting the inflation embedded in the nominal incremental rate and discounted to present value at the nominal incremental rate, the average percentage of inflation to be projected by year would be approximately 7.09% (6.55% as of December 31, 2024). The average term of the agreements analyzed as of June 30, 2025 and as of December 31, 2024 is 17 years.  
                                                   
13.2.2 Lease liability roll forward
                                                   
                            6/30/2025   6/30/2024          
  At the beginning of the period          9,644    9,184          
  Addition - Lease           1   8          
  Remeasurement           332   180          
  Interest provision           566   525          
  Principal amortization          (161)   (148)          
  Interest amortization           (566)   (529)          
  Write-off due to early termination of agreement      -    (6)          
  At the end of the period          9,816    9,214          
                                                   
                                                   
                                                   
13.3 Result on variable rentals and subleases
                                                   
                    6/30/2025   6/30/2024                  
  (Expenses) revenues of the period:                                  
  Variables (1% to 2% of sales)     (5)    (7)                  
  Subleases (i)       60   52                  
                                                   
  (i) Refers mainly to the revenue from lease agreements receivable from commercial galleries.          
                                                   
13.4 Additional information                                      
                                                   
  In accordance with OFÍCIO-CIRCULAR/CVM/SNC/SEP/N°02/2019 the Company adopted as an accounting policy the requirements of CPC 06 (R2)/IFRS 16 - Leases, in the measurement and remeasurement of its right of use, using the discounted cash flow model, without considering inflation.  
     
  To safeguard the faithful representation of information to meet the requirements of CPC 06 (R2)/IFRS 16 - Leases, and the guidelines of the CVM technical areas, the balances of assets and liabilities without inflation, effectively accounted for (real flow x real rate) are provided, and the estimate of inflated balances in the comparison period (nominal flow x nominal rate).  
                                                   
  Other assumptions, such as the maturity schedule of liabilities and the interest rates used in the calculation, are disclosed in note 13.2.1, as well as inflation indexes are observable in the market, so that the nominal flows can be prepared by the users of the interim financial information.  
                                                   
                    6/30/2025   12/31/2024                  
  Real flow                                         
  Right-of-use assets           8,433    8,398                  
                                                   
  Lease liabilities           22,859    22,826                  
  Embedded interest           (13,043)   (13,182)                  
                     9,816    9,644                  
                                                   
  Inflated flow                                         
  Right-of-use assets           11,389    12,022                  
                                                   
  Lease liabilities           31,398    33,236                  
  Embedded interest           (17,037)   (18,084)                  
                     14,361    15,152                  

 

 

  Below, we present the flow of payments according to the average term weighted with the respective nominal and inflation rates for each period presented:  
                                                 
   
                                   
                                             
14 TRADE PAYABLES AND TRADE PAYABLES - AGREEMENTS
                                                 
                      Note   6/30/2025   12/31/2024          
  Trade payables                                    
  Products            10,024    11,253          
  Acquisition of property, plant and equipment       51   156          
  Service           192   160          
  Service - related parties (FIC)      9.1    22   26          
  Bonuses from suppliers        14.1     (514)   (874)          
                           9,775    10,721          
                                                 
  Trade payables - Agreements                                  
  Products        14.2    571   779          
  Acquisition of property, plant and equipment    14.2     -    159          
                  571   938          
                                                 
               10,346    11,659          
                                                 
   Current                 10,346    11,647          
   Non-current               -    12          

 

 

14.1 Bonuses from suppliers
                                                 
  These include commercial agreements and discounts obtained from suppliers. These amounts are defined in agreements and include discounts for purchase volume, joint marketing programs, freight reimbursements, and other similar programs. The receipt occurs by deducting trade notes payable to suppliers, according to conditions established in the supply agreements, so that the financial settlements occur for the net amount.
                                                 
  The Company assigned part of its bonuses from suppliers, without any right of recourse, with the financial institutions,aiming to anticipate its cash flow. As of June 30, 2025, the amount of bonuses from suppliers due to corresponding to these operations is R$246 (R$234 as of December 31, 2024). The amount was derecognized from receivables from bonuses from suppliers, since all risks related to the bonuses from suppliers were substantially transferred. The cost to advance these bonuses from suppliers for the period ended June 30, 2025 was R$5 (R$2 as of June 30, 2024), classified as “Cost and discount of receivables” in note 23.
                                                 
14.2 Agreements among suppliers, the Company and banks
                                                 
  The Company has agreements signed with financial institutions, through which suppliers of products, capital goods and services have the possibility of receiving in advance their amounts receivable,also named “forfait” / “confirming”.The financial institutions become creditors of the operation and the Company settles the payments under the same conditions as those originally agreed with the supplier.
                                                 
  Management, based on CPC 3 (R2)/IAS 7 and CPC 40 (R1)/IFRS 7, assessed that the economic substance of the transaction is operational, considering that receiving in advance is an exclusive decision of the supplier and, for the Company, there are no changes in the original term negotiated with the supplier, nor changes in the originally contracted amounts. These transactions aim at facilitating the cash flow of its suppliers without the Company having to advancing payments. Management evaluated the potential effects of adjusting these operations to present value and concluded that the effects are immaterial for measurement and disclosure.
                                                 
  These balances are classified as "Trade payables - Agreements" and the cash flow from these operations are presented as operating in the statement of cash flows.
                                                 
  Additionally, there is no exposure to any financial institution individually related to these operations and these liabilities are not considered net debt and do not have restrictive covenants (financial or non-financial). In these transactions, the Company earns income referring to the premium for referring suppliers to the operations of advance of receivables, recognized in the financial result, note 23 in the line "Revenue from anticipation of payables", in the amount of R$25 as of June 30, 2025 (R$28 as of June 30, 2024), representing 1.59% of the volume of anticipation transactions that occurred during 2025 (1.64% in period ended June 30, 2024).
                                                 
  As of June 30, 2025, the balance payable related to these operations is R$571 (R$938 as of December 31, 2024).
                                                 
  The transactions of trade payables and trade payables – agreement are similar and do not exceed the expiration date of 120 days as of June 30, 2025.
                                                 
15 FINANCIAL INSTRUMENTS
                                                 
  The main financial instruments and their amounts ​​recorded in the interim financial information, by category, are as follows:
                                                 
                        Note   Amortized cost   Fair value   FVTOCI (i)   As of 6/30/2025
  Financial assets                                  
  Cash and cash equivalents       5    4,459        4,459
  Related parties         9.1   23       23
  Trade receivables and other accounts receivables       292       292
  Financial instruments at fair value     15.5.1    -     432     432
  Trade receivables with credit card and tickets   6    -      1,363    1,363
  Financial liabilities                                  
  Other accounts payable            (145)        (145)
  Trade payables and trade payables - agreements   14   (10,346)       (10,346)
  Borrowings in domestic currency     15.5.1    (930)   (23)      (953)
  Borrowings in foreign currency     15.5.1    -     (1,964)     (1,964)
  Debentures and promissory notes     15.5.1   (10,101)    (3,326)     (13,427)
  Lease liabilities         13.2   (9,816)       (9,816)
  Financial instruments at fair value      15.5.1    -    (255)      (255)
  Net exposure             (26,564)    (5,136)   1,363   (30,337)

 

 

                        Note   Amortized cost   Fair value   FVTOCI (i)   As of 12/31/2024  
  Financial assets                                    
  Cash and cash equivalents       5    5,628        5,628  
  Related parties         9.1   23       23  
  Trade receivables and other accounts receivables       348       348  
  Financial instruments at fair value     15.5.1    -     390     390  
  Trade receivables with credit card and tickets   6    -      1,943    1,943  
  Financial liabilities                            
  Other accounts payable            (169)        (169)  
  Trade payables and trade payables - agreements   14   (11,659)       (11,659)  
  Borrowings in domestic currency     15.5.1    (918)   (29)      (947)  
  Borrowings in foreign currency     15.5.1    -    (801)        (801)  
  Debentures and promissory notes     15.5.1   (11,542)    (3,257)     (14,799)  
  Lease liabilities         13.2   (9,644)       (9,644)  
  Financial instruments at fair value      15.5.1    -    (18)      (18)  
  Net exposure             (27,933)    (3,715)   1,943   (29,705)  
                                                   
  (i) Fair Value Through Other Comprehensive Income - FVTOCI.  
                                                   
  The fair value of other financial instruments detailed in the table above approximates the carrying amount based on the existing payment terms and conditions. The financial instruments measured at amortized cost, the fair values of wich differ from the carrying amounts, are disclosed in note 15.4.  
                                                   
15.1 Considerations on risk factors that may affect the business of the Company              
                                                   
15.1.1 Credit risk
                                                   
  • Cash and cash equivalents
                                                   
  In order to minimize the credit risk, the investment policies adopted establish investments in financial institutions approved by the Company’s Financial Committee, considering the monetary limits and evaluations of financial institutions, which are regularly updated.  
                                                   
  The Company's financial investments, according to the rating on the national scale of financial institutions are, in the majority, represented by brAAA as of June 30, 2025 and December 31, 2024.  
                                                   
  • Trade receivables
                                                   
  The credit risk related to trade receivables is minimized by the fact that a large part of installment sales are made with credit cards and tickets. These receivables may be advanced at any time, without right of recourse, with banks or credit card companies, for the purpose of providing working capital, generating the derecognition of the accounts receivable. In addition, the main acquirers used by the Company are related to first-tier financial institutions with low credit risk. Additionally, for trade receivables collected in installments, the Company monitors the risk for the granting of credit and for the periodic analysis of the expected credit loss balances.  
                                                   
  The Company also incurs counterparty risk related to derivative instruments. This risk is mitigated by carrying out transactions, according to policies approved by governance bodies.  
                                                   
  Except the balances related to credit cards and tickets, there are no receivables or sale to customers that are, individually, more than 5% of accounts receivable or revenues.  
                                                   
15.1.2 Interest rate risk
                                                   
  The Company obtains borrowings with major financial institutions to meet cash requirements for investments. Accordingly, the Company is mainly exposed to the risk of significant fluctuations in the interest rate, especially the rate related to derivative liabilities (foreign currency exposure hedge) and debts indexed to CDI. The balance of cash and cash equivalents, indexed to CDI, partially offsets the risk of fluctuations in the interest rates.  
                                                   
15.1.3 Foreign currency exchange rate risk
                                                   
  The fluctuations in the exchange rates may increase the balances of borrowings in foreign currency, and for this reason the Company uses derivative financial instruments, such as swaps, to mitigate the foreign exchange rate risk, converting the cost of debt into domestic currency and interest rates.  

 

 

15.1.4 Capital risk management
                                                   
  The main objective of the Company’s capital management is to ensure that the Company maintains its credit rating and a well-balanced equity ratio, in order to support businesses and maximize shareholder value. The Company manages the capital structure and makes adjustments considering the changes in the economic conditions.  
                                                   
  The capital structure is as follows:  
                                                   
                        6/30/2025   12/31/2024              
  Borrowings, debentures and promissory notes    16,599    16,565              
  (-) Cash and cash equivalents        (4,459)   (5,628)              
  (-) Derivative financial instruments     (432)    (390)              
  Net debt            11,708    10,547              
                                                   
  Shareholders’ equity         5,599    5,255              
  % Net debt to shareholders’ equity     209%   201%              
                                                   
15.1.5 Liquidity risk management
                                                   
  The Company manages liquidity risk through daily monitoring of cash flows and control of maturities of financial assets and liabilities.  
                                                   
  The table below summarizes the aging profile of the Company’s financial liabilities as of June 30, 2025.  
                                                   
                    Less than 1 year   From 1 to 5 years   More than 5 years   Total  
  Borrowings       246    3,119    -     3,365  
  Debenture and promissory notes    2,597    16,164   645    19,406  
  Derivative financial instruments    411    (68)   (278)   65  
  Lease liabilities        1,565    5,669    15,625    22,859  
  Trade payables        9,775    -     -     9,775  
  Trade payables - Agreements     571    -     -    571  
  Other accounts payable     118   27    -    145  
                     15,283    24,911    15,992    56,187  
                                                   
  The information was prepared considering the undiscounted cash flows of financial liabilities based on the earliest date the Company may be required to make the payment or be eligible to receive the payment. To the extent that interest rates are floating, the undiscounted amount is obtained based on interest rate curves for the year ended June 30, 2025. Therefore, certain balances presented do not agree with the balances presented in the balance sheets.  
                                                   
15.2 Derivative financial instruments
                                                   
  The consolidated position of outstanding derivative financial instrument transactions is presented in the table below:  
                                                   
  Description   Reference value   Maturity   6/30/2025   12/31/2024  
  Debt                                
  USD - BRL       USD18   2026   (10)   7  
  USD - BRL       USD109   2027   (18)   59  
  USD - BRL       USD100   2028   (78)    -   
  USD - BRL         USD100     2028       (11)        
  USD - BRL         USD26     2027       (56)        
                                           
  Debt                                
  IPCA - BRL       R$2.410   2028, 2029 and 2031   361   314  
                                           
  Interest rate swaps registered at CETIP                              
  Pre-fixed rate x CDI       R$923   2027   (13)    (10)  
  Pre-fixed rate x CDI       R$11   2027   1   1  
  Pre-fixed rate x CDI       R$12   2027   1   1  
  Derivatives - Fair value hedge - Brazil           177   372  
                                                   
                                                   
  Realized and unrealized gains and losses on these contracts during the period ended June 30, 2025 are recorded as net financial results and the balance receivable at fair value is R$177 (balance receivable of R$372 as of December 31, 2024), the assets are recorded as “Derivative Financial Instruments” and the liabilities as “Borrowingsand Debentures”.  
                                                   
  The effects of the hedge at fair value through income for the period ended June 30, 2025, resulted in a loss of R$276 (loss of R$83 as of June 30, 2024), recorded under "cost of debt" and "Mark-to-market gain (loss)", see note 23.  

 

 

15.3 Sensitivity analysis of financial instruments
                                                   
  According to Management's assessment, the possible reasonable changesscenario considered was, on the maturity date of each transaction, themarket curves (interest) of B3.  
                                                   
  To determine the possible relevant change in the relevant risk variable, Management considered the economic environment in which it operates. Therefore, in scenario(I) there is no impact on the fair value of financial instruments and the weighted interest rate (CDI) was 14.68% per year. For scenarios (II) and (III), for the exclusive purpose of sensitivity analysis, Management considered a deterioration of 5% and 10%, respectively, in the risk variables, up to one year of the financial instruments, with the aim of demonstrating the sensitivity of the Company's results in an adverse scenario.  
                                                   
  In the case of derivative financial instruments (aiming at hedging the financial debt), the variations of the scenarios are accompanied by the respective hedges, indicating that the effects are not significant.  
                                                   
  The Company disclosed the net exposure of the derivative financial instruments, the corresponding financial instruments and certain financial instruments in the sensitivity analysis table below, for each of the mentioned scenarios:  
                                                   
                                        Market projections  
  Transactions   Note   Risk
(Rate Increase)
  As of 6/30/2025   Scenario
(I)
  Scenario
(II)
  Scenario
(III)
 
  Borrowings     15.5.1   CDI + 1.62% per year    (934)   (136)   (143)   (150)  
  Borrowings (fixed rate)   15.5.1   CDI + 0.20% per year    (23)   (4)   (4)   (4)  
  Derivative financial instruments (pre-fixed rate)   15.5.1   CDI + 0.20% per year   2        
  Borrowings (foreign currency)   15.5.1   CDI + 1.29% per year   (1,964)   (288)   (302)   (317)  
  Derivative financial instruments (foreign currency)   15.5.1   CDI + 1.29% per year    (173)   (26)   (27)   (29)  
  Debentures and promissory notes   15.5.1   CDI + 1.25% per year   (13,581)    (1,996)    (2,096)    (2,195)  
  Derivative financial instruments (debentures and promissory notes)   15.5.1   CDI + 0.94% per year   348    52    54    57  
  Total net effect (loss)           (16,325)    (2,398)    (2,518)    (2,638)  
                                           
  Cash equivalents     5   99.21% of the CDI    4,350    639    671    702  
                                                   
  Net exposure loss                     (11,975)    (1,759)    (1,847)    (1,936)  
                                                   
15.4 Fair value measurement
                                                   
  The Company discloses the fair value of financial instruments measured at fair value and of financial instruments measured at amortized cost, the fair value of which differ from the carrying amounts, pursuant to CPC 46/IFRS 13, which address the concepts of measurement and disclosure requirements. The fair value hierarchy levels are defined below:  
                                                   
  Level 1: fair value measurement at the balance sheet date using quoted prices (unadjusted) in active markets for identical assets or liabilities to which the entity may have access at the measurement date.  
                                                   
  Level 2: fair value measurement at the balance sheet date using other significant observable assumptions for the asset or liability, either directly or indirectly, except quoted prices included in Level 1.  
                                                   
  Level 3: fair value measurement at the balance sheet date using non-observable data for the asset or liability.  
                                                   
  The fair values of cash and cash equivalents, trade receivables and trade payables approximate their carrying amounts.  
                                                   
  The table below sets forth the fair value hierarchy of financial assets and liabilities measured at fair value and of financial instruments measured at amortized cost, all classified as level 2, for which the fair value has been disclosed in the interim financial information:  
                                                   
                    Carrying amount   Fair value  
                    6/30/2025   12/31/2024   6/30/2025   12/31/2024  
  Trade receivables with credit card and tickets    1,363    1,943    1,363    1,943  
  Interest rate swaps between currencies   (173)   66   (173)   66  
  Interest rate swaps   2    (8)   2    (8)  
  Interest rate swaps - CRI   348   314   348   314  
  Borrowings and debentures (fair value)    (5,313)   (4,087)    (5,313)   (4,087)  
  Borrowings, debentures and promissory notes (amortized cost)  (11,031)   (12,460)    (11,324)   (12,188)  
                     (14,804)   (14,232)    (15,097)   (13,960)  
                                                   
  There were no change between fair value measurement hierarchy levels during the period ended June 30, 2025.  
                                                   
  Interest rate swaps, cross-currency, borrowings and debentures are classified in Level 2 since the fair value of such financial instruments was determined based on readily observable inputs, such as expected interest rate and current and future foreign exchange rate.  

 

 

15.5 Borrowings 
                                                   
15.5.1 Debt breakdown
                                                   
                        Average rate   6/30/2025   12/31/2024  
                                                   
  Debentures and promissory notes   CDI + 1.25% per year    13,581    14,975  
  Borrowing costs               (154)    (176)  
                                     13,427    14,799  
                                                   
  Derivative financial instruments - Debentures and promissory notes                              
  Swap contracts   CDI + 0.94% per year   (348)    (304)  
                                    (348)    (304)  
                                                   
  Borrowings in domestic currency                              
  Working capital   CDI + 0.20% per year   23   29  
  Working capital   CDI + 1.62% per year   934   923  
  Borrowing costs               (4)    (5)  
                                    953   947  
                                                   
  Derivative financial instruments - Domestic currency                              
  Swap contracts   CDI + 0.20% per year   (2)    (2)  
                                    (2)    (2)  
                                                   
                                                   
  Borrowings in foreign currency                              
  Working capital   CDI + 1.29% per year    1,964   801  
                                     1,964   801  
                                                   
  Derivative financial instruments - Foreign currency                              
  Swap contracts   CDI + 1.29% per year   173    (66)  
                                    173    (66)  
                                                   
  Total of borrowings, debentures and promissory notes            16,167    16,175  
                                                   
  Current asset - Derivative financial instruments               (8)    (93)  
  Non-current asset - Derivative financial instruments               (424)    (297)  
  Current liabilities - Borrowings                   120   38  
  Current liabilities - Debentures and promissory notes            1,148    2,046  
  Non-current liabilities - Borrowings                  2,990    1,720  
  Non-current liabilities - Debentures and promissory notes            12,341    12,761  
                                                   
15.5.2 Roll forward of borrowings
                                                   
                    6/30/2025   6/30/2024                  
  At the beginning of the period      16,175    14,910                  
  Funding          2,858    2,300                  
  Borrowing costs       (13)    (12)                  
  Interest provision        1,076   912                  
  Swap contracts       299    (8)                  
  Mark-to-market       (23)   91                  
  Exchange rate and monetary variation   (216)   1                  
  Borrowing costs amortization     36   32                  
  Interest amortization      (938)    (567)                  
  Principal amortization      (3,005)    (131)                  
  Swap amortization       (82)    (68)                  
  At the end of the period      16,167    17,460                  
                                                   
15.5.3 Schedule of non-current maturities
   

 

  * The net value of non-current is R$14,907.
 

 

15.6 Debentures and promissory notes
                                                   
                        Date                      
                Issue amount (in thousands)   Outstanding debentures (units)   Beginning   Maturity   Annual financial charges   Unit price (in Reais)   6/30/2025   12/31/2024  
  First Issue of Promissory Notes - 6th series   200   4   7/4/2019   7/4/2025   CDI + 0.72% per year   86,182,238   346   322  
  Second Issue of Debentures - 2nd series    660,000    660,000   6/1/2021   5/22/2028   CDI + 1.95% per year   1,018   673   669  
  Third Issue of Debentures - 1st series - CRI    982,526    982,526   10/15/2021   10/16/2028   IPCA + 5.15% per year   1,235    1,214    1,178  
  Third Issue of Debentures - 2nd series - CRI    517,474    517,474   10/15/2021   10/15/2031   IPCA + 5.27% per year   1,236   639   620  
  Fourth Issue of Debentures - single series   2,000,000   2,000,000   1/7/2022   11/26/2027   CDI + 1.75% per year    -     -     2,024  
  First Issue of Commercial Paper Notes - single series    750,000    750,000   2/10/2022   2/9/2025   CDI + 1.70% per year    -     -    786  
  Fifth Issue of Debentures - single series - CRI    250,000    250,000   4/5/2022   3/28/2025   CDI + 0.75% per year    -     -    258  
  Sixth Issue of Debentures - 1st series - CRI    72,962    72,962   9/28/2022   9/11/2026   CDI + 0.60% per year   1,040   76   75  
  Sixth Issue of Debentures - 2nd series - CRI    55,245    55,245   9/28/2022   9/13/2027   CDI + 0.70% per year   1,040   57   58  
  Sixth Issue of Debentures - 3rd series - CRI    471,793    471,793   9/28/2022   9/13/2029   IPCA + 6.70% per year   1,165   550   534  
  Second Issue of Commercial Paper Notes - single series    400,000    400,000   12/26/2022   12/26/2025   CDI + 0.93% per year   1,368   547   513  
  Seventh Issue of Debentures - 1st series - CRI    145,721    145,721   7/25/2023   7/15/2026   CDI + 1.00% per year   1,064   155   154  
  Seventh Issue of Debentures - 2nd series - CRI    878,503    878,503   7/25/2023   7/15/2027   Pré 11.75% per year   1,051   923   925  
  Seventh Issue of Debentures - 3rd series - CRI    46,622    46,622   7/25/2023   7/17/2028   CDI + 1.15% per year   1,064   50   50  
  Eighth Issue of Debentures - 1st series    400,000    400,000   12/22/2023   12/22/2027   CDI + 1.85% per year   1,003   401   401  
  Eighth Issue of Debentures - 2nd series    400,000    400,000   12/22/2023   12/22/2028   CDI + 1.95% per year   1,003   401   401  
  Ninth Issue of Debentures - single series    500,000    500,000   3/28/2024   3/26/2029   CDI + 1.25% per year   1,039   519   516  
  Tenth Issue of Debentures - single series   1,800,000   1,800,000   6/25/2024   6/20/2029   CDI + 1.25% per year   1,004    1,806    1,805  
  Eleventh Issue of Debentures - single series   2,800,000   2,800,000   10/1/2024   9/25/2029   CDI + 1.25% per year   1,039    2,908    2,882  
  Twelfth Issue of Debentures - single series    800,000    800,000   12/13/2024   12/10/2029   CDI + 1.25% per year   1,008   807   804  
  Thirteenth Issue of Debentures - single series   1,500,000   1,500,000   6/13/2025   6/5/2029   CDI + 1.20% per year   1,006    1,509    -   
  Borrowing costs                                (154)   (176)  
                                             13,427    14,799  
                                                   
                                                   
  The Company issues debentures to strengthen its working capital, maintain its cash strategy, and lengthen its debt and investment profile. The debentures issued are non-preemptive, non-convertible into shares, do not have renegotiation clauses and do not have guarantees.  
                                                   
15.7 Borrowings in foreign currencies
                                                   
  As of June 30, 2025, the Company has borrowings in foreign currency to strengthen its working capital, maintain its cash strategy, lengthen its debt and investment profile.  
                                                   
15.8 Guarantees
                                                   
  As of June 30, 2025, the Company has no guarantees related to its borrowing agreement.  
                                                   
15.9 Swap contracts
                                                   
  The Company uses swap operations for 100% of its borrowings denominated in US dollars, in fixed interest rates and IPCA, exchanging these liabilities linked to real to the CDI (floating) interest rates. The annual average rate at CDI as of June 30, 2025 was 12.08% (10.83% as of December 31, 2024).  
                                                   
15.10 Financial covenants
                                                   
  In connection with the debentures and promissory notes issued, the Company is required to maintain certain financial ratios. These ratios are calculated quarterly based on the Company’s interim financial information prepared in accordance with accounting practices adopted in Brazil, as follows: (i) consolidated net debt / equity less than or equal to 3.00; and (ii) consolidated net debt/EBITDA Last Twelve Months ("LTM") ratio should be lower than or equal to 3.00.  
                                                   
  As of June 30, 2025, the Company had fulfilled all contractual obligations and was compliant with these ratios.  

 

 

16 PROVISION FOR LEGAL PROCEEDINGS
                                                   
  The provision for legal proceedings is estimated by the Company and supported by its legal counsel and was established in an amount considered sufficient to cover the considered probable losses.  
                                                   
                    Tax claims   Social security and labor   Civil   Total  
  Balance as of December 31, 2023   62   163   38   263  
  Additions        6   102   8   116  
  Reversals       (32)    (45)   (5)    (82)  
  Payments       (9)    (46)   (5)    (60)  
  Monetary correction      (8)   9   4   5  
  Balance as of June 30, 2024     19   183   40   242  
                                                   
  Restricted deposits for legal proceedings   (1)    (6)   (10)    (17)  
  Net provision for restricted deposits   18   177   30   225  
                                                   
                    Tax claims   Social security and labor   Civil   Total  
  Balance as of December 31, 2024   16   174   33   223  
  Additions        4   149   11   164  
  Reversals        -     (49)   (6)    (55)  
  Payments        -     (74)   (3)    (77)  
  Monetary correction      5   12   3   20  
  Balance as of June 30, 2025     25   212   38   275  
                                                   
  Restricted deposits for legal proceedings   (4)    (1)   (3)    (8)  
  Net provision for restricted deposits   21   211   35   267  
                                                   
  Of the total amount of the table above, R$36 (R$26 as of December 31, 2024) is the responsibility of GPA arising from contingencies up to 2016, pursuant to contractual provisions, namely: R$4 tax claims, R$15 labor claims and R$17 civil claims (R$4 tax claims, R$7 labor claims and R$15 civil claims as of December 31, 2024).  
                                                   
16.1 Tax claims
                                                   
  Tax claims are subject by law to monthly monetary adjustment, which refers to an adjustment to the provision based on indexing rates adopted by each tax jurisdiction. Both interest charges and fines, where applicable, were calculated and provisioned with respect to unpaid amounts.  
                                                   
  The Company has other tax claims, which according to its legal counsel’s analysis, were provisioned, namely: (i) discussions on the non-application of the Accident Prevention Factor (FAP); (ii) IPI in the resale of imported products; and (iii) other matters.  
                                                   
  The amount provisioned for these matters as of June 30, 2025 is R$25 (R$16 as of December 31, 2024).  
                                                   
16.2 Social security and labor
                                                   
  The Company is a party to various labor proceedings, especially due to dismissals in the regular course of business. As of June 30, 2025, the Company recorded a provision of R$212 (R$174 as of December 31, 2024), referring to a potential risk of loss relating to labor claims. Management, with the assistance of its legal counsel, assesses these claims and records provisions for losses when reasonably estimated, considering previous experiences in relation to amounts claimed.  
                                                   
16.3 Civil
                                                   
  The Company is a party to civil proceedings (indemnifications, collections, among others) that are in different procedural phases and at various courts. Management records provisions in amounts considered sufficient to cover unfavorable court decisions when its internal and external legal counsel assess the losses to be probable.  
                                                   
  Among these proceedings, we highlight the following:  
                                                   
  The Company is a party to various lawsuits requesting the renewal of rental agreements and the review of the current rent paid. The Company records a provision for the difference between the monthly rental amounts originally paid by stores and the rental amounts calculated by the legal experts considering that it is the expert report amount that will be used as the basis for the decision that will change the rental amount paid by the Company. As of June 30, 2025, the amount of the provision for these lawsuits is R$28 (R$26 as of December 31, 2024), for which there are no restricted deposits for legal proceedings.  
                                                   
  The Company is a party to certain lawsuits relating to the fines applied by inspection bodies of direct and indirect administration of the federal government, states, and municipalities, including consumer defense bodies (PROCONs, INMETRO, and local governments). The Company, with the assistance of its legal counsel, assesses these claims recording provisions for probable cash disbursements according to the estimate of loss. As of June 30, 2025, the amount of provision for these lawsuits is R$10 (R$7 as of December 31, 2024).  
                                                   
  The Company’s total civil, regulatory and property claims as of June 30, 2025, is R$38 (R$33 as of December 31, 2024).  

 

 

16.4 Contingent liabilities not accrued
                                                   
  The Company is a party to other litigations for which the risk of loss was classified by its legal counsel to be possible, therefore, not accrued, to the following subjects:  
                                                   
                                    6/30/2025   12/31/2024  
                                                   
  Tax on Financial Transactions (IOF) – payment differences.   15   14  
  PIS, COFINS – payment discrepancies and overpayments, fine for non-compliance with ancillary obligations, disallowance of PIS and COFINS credits, among other matters pending judgment at the administrative and judicial levels.   942    1,008  
  ICMS – allocation of credits from purchases from suppliers considered unqualified by the registry of the State Revenue Service, among other matters, which are pending judgment at the administrative and judicial levels.    1,275    1,210  
  ISS (services tax), IPTU (urban property tax), Fees and other – discrepancies in payments of IPTU, fines for non-compliance with ancillary obligations, ISS – refund of advertising expenses and various fees, which are pending judgment at the administrative and judicial levels.   14   20  
  INSS (national institute of social security) – divergences in the FGTS and Social Security form (GFIP), offsets not approved, among other matters, which are pending judgment at the administrative and judicial levels.   24   25  
  Other litigation – real estate lawsuits in which the Company claims the renewal and maintenance of lease agreements according to market prices. These lawsuits involve proceedings in civil court, as well as administrative proceedings filed by inspection bodies, among others.   2   2  
  Compensation linked to the external legal counsel's success fee if all the proceedings were concluded in favor of the Company.   33   27  
                                     2,305    2,306  
                                                   
  Of the total amount in the table above, R$1,100 (R$1,097 as of December 31, 2024) is the responsibility of GPA arising from contingencies up to 2016, pursuant to contractual provisions, namely: R$1,099 tax claims and R$1 civil claims (R$1,096 tax claims and R$1 civil claims as of December 31, 2024).  
                                                   
  Three collective proceedings were filed by institutions related to black people's movements due to an approach to a customer, in August 2021 at the store in Limeira - SP, which claim supposed racial issues. All were duly answered. One of them has already been extinguished by the judiciary without major effects. As of June 30, 2025, there are still two lawsuits in progress and, given the subjectivity of the matter, it is still not possible to reasonably estimate the amounts involved. A significant impact is not expected, upon completion the lawsuits on the Company's financial statements.  
                                                   
16.4.1 Uncertainty over IRPJ and CSLL treatments
                                                   
  In compliance with ICPC 22/IFRIC 23 – Uncertainty over Income Tax Treatment, the Company has proceedings, at the judicial and administrative levels, with Government's regulatory agencies, which are related to uncertain tax treatments adopted for the recording of income tax and social contribution. Based on the assessment of internal and external legal counsel, the Company considers the tax treatment adopted is adequate, therefore, these proceedings were classified as possible losses. As of June 30, 2025, the amount involved was R$1,171 (R$1,025 as of December 31, 2024).  
                                                   
  Of the total amount above, R$300 is the responsibility of GPA arising from contingencies up to 2016, pursuant to contractual provisions (R$293 as of December 31, 2024).  
                                                   
16.5 Guarantees
                                                   
  The Company provided bank guarantees and insurance guarantees for judicial proceedings of a civil, tax and labor nature, described below:  
                                                   
  Lawsuits   6/30/2025   6/30/2024                      
                                                   
  Tax        1,794    1,461                      
  Labor       93   84                      
  Civil and others     46   49                      
                 1,933    1,594                      
                                                   
  The cost of guarantees as of June 30, 2025 is approximately 0.15% per year of the amount of the lawsuits (0.16% as of June 30, 2024) and is recorded as a financial expense.  
                                                   
16.6 Restricted deposits for legal proceedings
                                                   
  The Company has recorded in its assets amounts relating to judicial deposits:  
                                                   
  Lawsuits   6/30/2025   12/31/2024                      
                                                   
  Tax        16   16                      
  Labor       3   4                      
  Civil and others     4   4                      
                23   24                      

 

 

17 DEFERRED REVENUES
                                                   
                        6/30/2025   12/31/2024              
                                                   
    Commercial agreement with suppliers (i)     228   418              
    Commercial agreement - payroll (ii)     38   37              
    Marketing         25   20              
                             291   475              
                                                   
    Current           266   449              
    Non-current         25   26              
                                                   
                                                   
  (i) Refers to rental of supplier product exhibition modules "checkstand", point of sale displays and backlight panels.  
  (ii) Commercial agreement with a financial institution for exclusivity in payroll processing.  
                                                   
18 INCOME TAX AND SOCIAL CONTRIBUTION
                                                   
18.1 Reconciliation of income tax and social contribution expense
                                                   
                                                   
                              6/30/2025   6/30/2024      
    Income before income tax and social contribution       304   212      
    Expense of income tax and social contribution, for nominal rate (34%)    (103)    (72)      
    Adjustments to reflect the effective rate                                  
    Tax fines                (3)    (3)      
    Share of profits               12   11      
    ICMS subsidy - tax incentives (i)               108   21      
    Monetary correction credits               16   13      
    Other permanent differences               2   1      
    Effective income tax and social contribution               32    (29)      
                                                   
    Income tax and social contribution for the period                                  
    Current                (66)    (82)      
    Deferred               98   53      
    Benefits (expenses) of income tax and social contribution               32    (29)      
                                                   
    Effective rate             -10.5%   13.7%      
                                                   
  (i) The Company calculated tax credits for subsidies that, according to legal forecast, do not comprise the basis for calculating income tax and social contribution.  
                                                   
18.2 Breakdown of deferred income tax and social contribution
                                                   
  The main components of deferred income tax and social contribution in the balance sheets are the following:  
                                                   
                            6/30/2025   12/31/2024  
                            Assets   Liabilities   Net   Assets   Liabilities   Net  
  Deferred income tax and social contribution                             
  Tax losses            331      331    314      314  
  Provision for legal proceedings        85      85    67      67  
  Swap               (58)   (58)     (132)   (132)  
  Goodwill tax amortization           (317)   (317)     (317)   (317)  
  Mark-to-market             (2)   (2)    2      2  
  Property, plant and equipment and intangible assets    10      10    10      10  
  Unrealized losses with tax credits         (71)   (71)     (71)   (71)  
  Provision of inventory          21      21    35      35  
  Borrowing costs             (54)   (54)     (62)   (62)  
  Lease net of right of use         3,313    (3,027)    286   3,249    (3,016)    233  
  Compensation program          54      54    21      21  
  Exchange rate             (41)   (41)    33      33  
  Others               (5)   (5)    7      7  
  Gross deferred income tax and social contribution assets (liabilities)     3,814    (3,575)    239   3,738    (3,598)    140  
                                                   
  Compensation      (3,575)   3,575      (3,598)   3,598    
                                                   
  Deferred income tax and social contribution assets (liabilities), net      239      239    140      140  
                                                   
  Management has assessed the future realization of deferred tax assets, considering the projections of future taxable income, in the context of the main variables of its businesses. This assessment was based on information from the strategic planning report previously approved by the Company´s Board of Directors.  

 

 

  The Company estimates the recovery of these credits as follows:  
                                                   
   
                                                   
                                                   
18.3 Roll forward of deferred income tax and social contribution
                                                   
                    6/30/2025   6/30/2024                  
  At the beginning of the period     140   171                  
  Benefits in the period     98   53                  
  Income tax effect       1   1                  
  Others          -     (9)                  
  At the end of the period     239   216                  
                                                   
19 SHAREHOLDERS’ EQUITY
                                                   
19.1 Capital stock and stock rights
                                                   
  According to the Company's bylaws, the Company's authorized capital may be increased up to 2 billion common shares. Below, the subscribed and fully paid-in share capital, represented by common shares, all nominative and with no par value:  
                                                   
                                Number of shares   Amount
(in reais)
     
    As of December 31, 2023 and June 30, 2024       1,351,833,200   1,271,691,249      
                                                   
    As of December 31, 2024           1,352,215,647   1,271,695,074      
    Capital contribution - Board of Directors' Meeting on 3/18/2025 (i)    -    184,074,731      
    Capital contribution - Board of Directors' Meeting on 3/18/2025       29,538   295      
    As of June 30, 2025            1,352,245,185   1,455,770,100      
                                                   
    (i) Capital contribution through expansion reserve, without issuing new shares.              
                                                   
    Below, the shareholding structure of the Company:                          
                                                   
                Note   6/30/2025   Participation   12/31/2024   Participation  
    Outstanding shares        1,347,137,085   99.62%   1,348,415,647   99.72%  
    Treasury shares     19.4   5,108,100   0.38%   3,800,000   0.28%  
                     1,352,245,185   100.00%    1,352,215,647   100.00%  
                                                   
19.2 Distribution of dividends and interest on own capital
                                                   
  At a meeting of the Board of Directors held on December 30, 2024, the advance payment of interest on own capital in the gross amount of R$125 was approved, on which the withholding tax was deducted in the amount of R$16, corresponding to the net amount of R$109. The effective payment occurred on February 28, 2025.  
                                                   
  On March 26, 2025, the Management's proposal was disclosed to the market, including the dividend amounts and the allocation of the Company's profits as of December 31, 2024.  
                                                   
  At the Annual General Meeting of Shareholders held on April 25, 2025, the Shareholders voted to approve the mandatory minimum dividend of R$20, calculated in accordance with the Corporations Legislation and the Company's bylaws, for the year ended December 31, 2024. The total amount of dividends corresponds to R$0.014541232193963 per common share. The effective payment occurred on June 23, 2025.  
     
19.3 Expansion reserve  
                                                   
  On March 26, 2025, the Management's proposal was disclosed to the market, including the amount allocated to the expansion reserve based on the result for the year 2024, totaling R$368. The Management's proposal was approved at the Annual General Meeting of Shareholders held on April 25, 2025.  

 

 

19.4 Treasury shares
                                                   
  On June 25, 2024, the Board of Directors approved the first share buyback program for the Company’s issued shares. The program aims to acquire, within up to 12 months from the approval date, up to 3,800,000 common shares, representing 0.28% of the total shares outstanding, for treasury stock and delivery of these shares to participants in the Executive Partner Program, see note 19.5.4, and the Long-Term Incentive Plan through the Granting of the Right to Receive Shares, see note 19.5.5. The shares were acquired in the stock market based on normal trading conditions.  
                                                   
  On March 18, 2025, the Board of Directors approved the second share buyback program for the Company’s issued shares. The program aims to acquire, within up to 12 months from the date April 1, 2025 up to 8,000,100 common shares, representing 0.59% of the total shares outstanding, for the same purpose as described above. The shares will be acquired in the stock market based on normal trading conditions. Until August 7, 2025, date of issue of this interim financial information, the Company repurchased shares in the amount of R$25, representing 2,594,200 common shares.  
                                                   
  The table below represents the movement of treasury shares:  
                                                   
                    Number of shares   Amount
(in reais)
  Average purchase price          
  As of December 31, 2024     3,800,000   26,390,274    6.94          
  Share buyback       1,308,100   12,261,257                
  Additional costs of the period      -     20,985    -           
  As of June 30, 2025       5,108,100   38,672,516    7.57          
                                                   
19.5 Share-based payment
                                                   
19.5.1 Recognized options granted
                                                   
  Information relating to the Company's Option Plan and Compensation Plan is summarized below:  
                                                   
                                    6/30/2025  
                                    Number of shares
(in thousands)
 
  Series granted   Grant date   1st exercise date   Exercise price on the grant date
(in reais)
  Gran-
ted
  Exer-
cised
  Cance-
lled
  Current  
  B9     5/31/2022   6/1/2025   0.01   2,163   (405)   (116)   1,642  
  C9     5/31/2022   6/1/2025   12.53   1,924   (119)   (162)   1,643  
  B10 (i)     5/31/2023   6/1/2026   0.01   1,390   (57)   (65)   1,268  
  C10 (i)     5/31/2023   6/1/2026   11.82   1,390     (122)   1,268  
  B11 (i)     5/31/2024   6/1/2027   0.01   1,294   (35)   (56)   1,203  
  C11 (i)     5/31/2024   6/1/2027   10.62   1,294     (91)   1,203  
                                    9,455   (616)   (612)   8,227  
                                                   
  (i) Shares granted to executives excluding statutory officers.  
                                                   
19.5.2 Consolidated information of Company's share-based payment plans
                                                   
  According to the plans, the options granted in each of the series can represent a maximum of 2% of the total shares issued by the Company.  
                                                   
  The table below shows the maximum percentage of dilution to which current shareholders could eventually be subject to in the event that all options granted are exercised until June 30, 2025:  
                                                   
                        6/30/2025                      
                        (in thousands)                      
                                                   
  Number of outstanding shares       1,347,137                      
  Balance of effective series granted      8,227                      
  Maximum percentage of dilution     0.61%                      
                                                   
                                                   
  The fair value of each option granted is estimated on the grant date, using the options pricing model "Black-Scholes" taking into account the following assumptions:  
                                                   
  Series granted   Weighted average fair value of option's granted (in reais)   Estimated dividends   Approximate estimated volatility   Risk-free weighted average interest rate   Exit rate   Average remaining life expectancy  
                                                   
  B9    15.27    1.20%   37.29%   12.18%   8.00%   -  
  C9    7.35             
  B10    10.33    1.31%   35.32%   10.87%   8.00%   11 months  
  C10    3.28             
  B11    11.89    0.77%   37.32%   11.28%   8.00%   23 months  
  C11    5.18             

 

 

                        Shares
(in thousands)
  Weighted average exercise price
 (in reais)
  Weighted average of the remaining contractual term      
  As of December 31, 2024        8,362    5.88    1.31      
                                       
  Cancelled during the period       (94)    8.28          
  Exercised during the period       (41)    0.01          
  Outstanding at the end of the period      8,227    5.88    0.84      
  Total to be exercised as of June 30, 2025     8,227    5.88    0.84      
                                                   
  The amount recorded in the statement of operations for the period ended June 30, 2025 was R$13 (R$13 as of June 30, 2024).
                                                   
19.5.3 Cash-settled share-based payment plan
                                                   
  At the Extraordinary General Meeting held on July 14, 2023, the cash-settled share-based payment plan was approved, only for the Company's Statutory Officers, this plan does not make officers a partner of the Company, they only acquire the right to receive a cash compensation corresponding to the average price of the Company's shares traded on B3 under the ticker ASAI3.  
                                                   
  The calculation methodology is the linear average of the share price considering the last 20 trading sessions, including the base date of August 1, 2023 (grant date), until the end of the plan on July 31, 2028. The payment will be made in local currency, considering the vesting periods of the shares.  
                                                   
  Shares were granted to the Company's executives and receipt of the award in relation to 50% of these shares will be subject to compliance with the service condition (time-conditioned shares) and the other 50% will be subject to compliance, cumulatively, with the service condition and the performance condition (time-and performance-conditioned shares). Below, the movement for the period:  
                                                   
                Number of shares granted (in thousands)              
                6/30/2025   12/31/2024              
  At the beginning of the period   1,911   1,989              
  Cancelled      -     (78)              
  At the end of the period   1,911   1,911              
                                                   
  For shares conditioned on time to become vested, Offices must remain with the Company from the grant date to the dates below (vesting period):  
                                                   
  a) 20% (twenty percent) on the 3-year anniversary from the grant date;
b) 20% (twenty percent) on the 4-year anniversary from the grant date; and
c) 60% (sixty percent) on the 5-year anniversary from the grant date.
 
                                                   
  For shares conditioned on time and performance to become vested, the Executive must comply with the vesting periods above, in addition to meeting the goals, being segregated between: a) Environmental, Social and Governance ("ESG") goal with a weight of 30%: i) hiring people with disabilities; ii) women in leadership, in managerial positions or higher; and iii) total carbon emissions – Scope 1 and 2; and b) Operating target with a weight of 70%: i) operating cash flow.  
                                                   
  The targets above will be reviewed annually by the Board of Directors and non-achievement of them, on December 31, 2026 and 2027, may be compensated by achievement on subsequent measurement dates.  
                                                   
  At the end of each vesting period, virtual shares conditioned on time that have become vested virtual shares will be automatically settled, for virtual shares conditioned on time and performance the goals listed above must be achieved.   
                                                   
  If the Officer is terminated on his/her own initiative, the Officer will lose the right to receive unvested shares, which will be immediately canceled and extinguished, without any compensation and/or indemnity, regardless of prior notice or notice. If the Officer is terminated at the initiative of the Company, through dismissal and removal from office due to serious misconduct, all his/her shares will be extinguished, without any compensation and/or indemnity, regardless of prior notice or notice. If the Officer is terminated due to mutual agreement between the Company and the Officer or on the Company's initiative, through dismissal and removal from office without serious misconduct, the Officer will have the right, subject to compliance with restrictive obligations, to settlement of all vested shares at the termination date and to maintain a portion of the unvested shares as agreed between the parties.  
                                                   
  As of June 30, 2025, the amount of the liability corresponding to the plan, including payroll charges, in recorded is "Cash-settled share plan" in non-current liabilities in the amount of R$13 (R$5 as of December 31, 2024) and the total expense recognized, was R$8 (R$3 as of June 30, 2024) and the fair value of the total of this plan in this date was R$29.  
                                                   
19.5.4 Executive Partner Program
                                                   
  At the Ordinary and Extraordinary General Meeting held on April 26, 2024, the shareholders approved the Company's Executive Partner Program, intended to create a unique and extraordinary long-term program, which is not to be confused with the standard Long-Term Incentive, composed of a single grant of share rights to the Chief Executive Officer, the Commercial and Logistics Vice President, and the Operations Vice President (“Participants”), in a substantial amount and contingent on the Participants staying at the company and their achievement of certain performance targets, aiming at: (i) the long-term retention of the Participants; and (ii) the strengthening ofthe sense of ownership in the Participants, transforming key officers into relevant, long-term shareholders.  

 

 

  Through the Executive Partner Program, on May 1, 2024 the Company granted to Participants the right to receive up to 27,044,904 Company shares, corresponding to up to 2% of the total number of Company shares on the date of approval of the Executive Partner Program, subject to the adjustments provided for in the Program, as follows:  
                                                   
  i) 0.40% will consist of restricted shares, the right to which will only be acquired if the Participants remain as Officers of the Company, as follows: i) 30% on the first vesting date (5 years from granted date) and 70% on the second vesting date (7 years from granted date); and  
                                                   
  ii) up to 1.60% will consist of shares with performance assumptions, the right to which will only be acquired if the following conditions are cumulatively met: i) the Participants remain as Officers of the Company until the second vesting date; and ii) the performance targets are achieved on the second vesting date, determined and calculated in accordance with the terms and conditions set out below.  
                                                   
  Shares with performance assumptions  
                                                   
    • The final number of shares with performance assumptions to which the Participants will be entitled will depend on the degree of achievement of the Earnings Per Share (“EPS”) target, according to the increase in the accumulated Compound Annual Growth Rate (“CAGR”) of the EPS during the calculation period, based on the achievement curve.  
                                                   
    • The EPS target achievement curve will begin at the minimum trigger corresponding to an accumulated EPS equal to or greater than IPCA (Extended Consumer Price Index) + 20% per year Starting from the minimum trigger of IPCA + 20% per year, the percentage of the total number of Company shares to which the Participants will be entitled will increase proportionally to the increase in the accumulated CAGR of the EPS up to the limit of 1.60% of the total number of Company shares. If the minimum trigger of the EPS target curve is not reached, it will be considered that the condition of performance was not reached.  
                                                   
    • The achievement curve of the EPS accumulated performance target will be calculated considering the period between December 31, 2023 and December 31, 2030, except in the following cases in which the proportional period will be considered, as provided for in the Program: Involuntary Termination between the First and the Second Vesting Date; Disposal of Control and Relevant Acquisition; and Delisting and Withdrawal from Novo Mercado. The Financial Committee, the Audit Committee and the People, Culture and Remuneration Committee will calculate and verify the compliance with the performance targets.  
                                                   
    • The shares (both the restricted shares and the shares with performance assumptions) will be transferred to the Participants through the delivery of shares held in treasury by the Company.  
                                                   
  Additional shares  
                                                   
    •  The Participants will be entitled to receive the value per share of dividends, interest on equity or other amounts paid by the Company to its shareholders between the grant date and the date of receipt of these shares, which will be paid in shares (“additional shares”). The calculation of the additional shares will be made by multiplying the value per share distributed as earnings by the number of shares to which the Participants will be entitled to receive, on each payment date of the earnings, divided by the share price at the end of the trading session on B3 on the day immediately preceding the date on which the Company shares started being traded ex-dividends.  
                                                   
    •  The additional shares will be added to the target number granted (whether of restricted shares or shares with performance assumptions) and will be subject to the same terms and conditions applicable to restricted shares and shares with performance assumptions and will be transferred to the Participants under the same terms and conditions upon compliance with the applicable conditions.  
                                                   
  All shares received by the Participants under the Executive Partner Program will be subject to a lock-up of three years from the date of receipt of the shares, unless otherwise provided for by the Board of Directors in cases of termination of the Participants.  
                                                   
  The fair value of each share granted in the amount  of R$13.12 was measured based on the share price on the granted date, reduced by the estimated discount of 13.50% due to the transfer restriction after the vesting period. The Company has determined the estimated number of shares that will be considered the right of the Participants in relation to the variable portion of the plan based on the result projections in line with the business assumptions and that at the end of each period the estimate will be adjusted according to these projections.  
  9,952,525 shares were granted, with a fair value of R$11.35.   
                                                   
  As of June 30, 2025, the amount recognized in the statement of operations for the period was R$13 (R$6 as of June 30, 2024) and the fair value of the total of this plan in this date was R$152, including charges.  
                                                   
19.5.5 Long-term incentive plan through grant of the right to receive Company shares
                                                   
  At the Ordinary and Extraordinary General Meeting held on April 26, 2024, the shareholders approved the Long-Term Incentive Plan (“ILP”), intended to grant restricted shares and shares with performance assumptions to statutory and non-statutory directors of the Company (“Participants”), as well as to any other employees who are selected to participate in the plan.  

 

 

  By granting the right to receive Company shares to the Participants, the ILP Plan aims at: (i) aligning the interests of the Participants with the interests of the Company's shareholders; (ii) encouraging the Participants to stay at the Company or at the companies under its control; and (iii) maximizing the results and generating sustainable value for the Company and its shareholders.
                                                 
  The grants under the ILP Plan will be made in the following proportion: (i) 30% of the right granted will consist of restricted shares, and the transfer of the shares to the Participants will occur only upon compliance with a single vesting period of 3 years (except for the grant to the Chief Executive Officer, which will have a vesting period of up to 5 years, with partial vesting of 33% in the 3rd year, 33% in the 4th year and 34% in the 5th year); and (ii) 70% of the right granted will consist of shares with performance assumptions, and the transfer of the shares to the Participants will occur only upon compliance with a single vesting period of 3 years (5 years for the Chief Executive Officer) contingent on the achievement of the performance targets established by the Board of Directors, and the final number of shares with performance assumptions to which the Participants will be entitled will depend on the degree of achievement of these targets at the end of the single vesting period of 3 years (5 years for the Chief Executive Officer), and may vary from 90% to 110% of the target number of shares (and the target number of shares will assume the achievement of 100% of the targets).
                                                 
    Shares with performance assumptions
                                                 
    Regarding the grant of shares with performance assumptions, the indicators will be defined considering the following main objectives:  
                                                 
    • preserve the Company's relevance and positioning in relation to its peers in the cash & carry sector;
                                                 
    • ensure the generation of sustainable business value;
                                                 
    • guarantee the profitability of the Company's business in the long term; and
                                                 
    • ensure an adequate level of profitability of operations, preserving healthy profit margin levels in relation to the Company's history.
                                                 
  The number of restricted shares and shares with performance assumptions granted will be determined based on: (i) a salary multiple, according to the grade occupied by the Participant; and (ii) the average share price in the 20 trading sessions prior to the grant.
                                                 
  The shares (both restricted shares and shares with performance assumptions) will be transferred to the Participants upon compliance with the conditions described in the plan, and the transfer of shares will be made through the delivery of shares held in treasury by the Company.
                                                 
  Through the ILP Plan, the Company will grant to the Participants the right to receive a certain number of shares corresponding to up to 1.5% of the total number of Company shares on the date of approval of the respective plan, subject to the specified adjustments.
                                                 
  The information related to the plan is summarized below:
                                                 
                            6/30/2025        
                            Number of shares
(in thousands)
       
  Series granted   Date of grant   1st exercise date   Grant    Cancelled   Effective
  ILP - 2024    5/31/2024   5/31/2027   649   (128)   521
  ILP - 2024    5/31/2024   5/31/2028   50    -    50
  ILP - 2024    5/31/2024   5/31/2029   396    -    396
  ILP - 2025    3/31/2025   3/31/2028    5,085   (326)    4,759
  ILP - 2025    3/31/2025   3/31/2029   97    -    97
  ILP - 2025    3/31/2025   3/31/2030   777    -    777
                             7,054   (454)    6,600
                                                 
  The fair value of each share granted is estimated on the grant date using the Black-Scholes pricing model, considering the following assumptions:
                                                 
  Series granted   Fair value granted
(in reais)
  Estimated dividends   Approximate estimated volatility   Risk-free weighted average interest rate   Average remaining life expectancy    
                                                 
  ILP - 2024   11.90 (3rd year)   0.77%   37.32%   11.28%   23 months    
    11.81 (4th year)     36.94%   11.54%   35 months    
    11.72 (5th year)     38.27%   11.68%   47 months    
  ILP - 2025   6.98 (3rd year)   2.57%   41.69%   14.71%   33 months    
    6.80 (4th year)     39.51%   14.73%   45 months    
    6.63 (5th year)     39.50%   14.81%   57 months    

 

 

                    Shares
(in thousands)
  Weighted average of the remaining contract term                  
  As of December 31, 2024      1,095    3.19                  
                                                   
  Granted during the period      5,959                          
  Cancelled during the period     (454)                          
  Outstanding at end of the period    6,600    3.01                  
  Total to be exercised as of June 30, 2025  6,600    3.01                  
                                                   
  As of June 30, 2025, the amount recognized in the statement of operations for the period was R$7 (R$391 thousand as of June 30, 2024) and the fair value of the total of this plan in this date was R$76, including charges.  
                                                   
20 NET OPERATING REVENUE
                                                   
                    6/30/2025   6/30/2024                  
    Gross operating revenue                                    
    Goods          41,025    38,161                  
    Services rendered and others    145   134                  
                     41,170    38,295                  
    (-) Revenue deductions                                    
    Returns and sales cancellation   (100)    (81)                  
    Taxes          (3,516)   (3,121)                  
                     (3,616)   (3,202)                  
                                           
    Net operating revenue      37,554    35,093                  
                                                   
21 EXPENSES BY NATURE
                                                   
                    6/30/2025   6/30/2024                  
                                                   
  Inventory cost        (30,603)   (28,818)                  
  Personnel expenses       (2,435)   (2,154)                  
  Outsourced services      (234)    (196)                  
  Selling expenses       (558)    (553)                  
  Functional expenses      (713)    (670)                  
  Other expenses       (294)    (271)                  
                     (34,837)   (32,662)                  
                                                   
  Cost of sales        (31,309)   (29,343)                  
  Selling expenses        (3,048)   (2,920)                  
  General and administrative expenses   (480)    (399)                  
                     (34,837)   (32,662)                  
                                                   
22 OTHER OPERATING EXPENSES, NET
                                                   
                        6/30/2025   6/30/2024              
                                                   
  Result with property, plant and equipment and leases (8)    (9)              
  Revenues related to legal proceedings     1   1              
  Others           (1)    -               
                        (8)    (8)              
                                                   
23 NET FINANCIAL RESULT 
                                                   
                        6/30/2025   6/30/2024              
    Financial revenues                                    
    Cash and cash equivalents interest     106   35              
    Monetary correction assets       63   29              
    Revenue from anticipation of payables     25   28              
    Other financial revenues       7   5              
    Total financial revenues       201   97              
                                                   
    Financial expenses                                    
    Cost of debt          (1,188)    (921)              
    Mark-to-market gain (loss)       23    (91)              
    Cost and discount of receivables     (92)    (65)              
    Monetary correction liabilities       (6)   6              
    Interest on lease liabilities       (553)    (501)              
    Other financial expenses       (15)    (4)              
    Total financial expenses        (1,831)   (1,576)              
                 (1,630)   (1,479)              

 

 

24 EARNINGS PER SHARE
                                                   
  The Company calculates earnings per share by dividing the net income for the period, relating to each class of shares, by the total number of common shares outstanding in the period.  
     
  The table below presents the determination of the net income for the period available to holders of outstanding common shares to calculate the basic earnings and diluted earnings per share in each year presented:  
                                                   
                                6/30/2025   6/30/2024      
  Net income allocated available to holders of common shares (a)   336   183      
                             
  Weighted average of number of shares, excluding treasury shares    1,348    1,352      
  Basic denominator (million of shares) (b)        1,348    1,352      
                                                   
  Weighted average of stock option         6   3      
  Diluted denominator (million of shares) (c)         1,354    1,355      
                                                   
  Basic earnings per million shares (R$) (a ÷ b)      0.249030    0.135067      
  Diluted earnings per million shares (R$) (a ÷ c)        0.247953    0.134722      
                                                   
25 NON-CASH TRANSACTIONS
                                                   
  The Company had transactions that did not represent cash disbursements, and, therefore, these were not presented in the Statement of Cash Flows, as follows:  
                                                   
  Transactions   Note    
  Acquisition of property, plant and equipment not yet paid   11.3  
                                                   
26 SUBSEQUENT EVENTS
     
26.1 Borrowings in domestic currency
     
  On July 10, 2025, the Company raised funds of R$450 with a maturity date of 3 years, semiannual interest payments and principal repayment at the end of the term, with interest indexed at CDI + 0.95% per year. The funds obtained from this issuance were exclusively allocated for liability management, including the prepayment in full of the second issue of commercial paper notes, single series, which was settled on July 11, 2025, in the amount of R$550.  

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: August 7, 2025

Sendas Distribuidora S.A.

 

By: /s/ Aymar Giglio Junior

Name: Aymar Giglio Junior

Title: Vice President of Finance

 

 

By: /s/ Gabrielle Helú

Name: Gabrielle Helú

Title: Investor Relations Officer

 

 

FORWARD-LOOKING STATEMENTS

 

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.

 

FAQ

What were ASAI3's revenue and net income for H1 2025?

Net Operating Revenue for 1/1/2025–6/30/2025 was R$37,554,000 and Net Income for the same period was R$336,000.

What is Sendas (ASAI3) cash position and how did it change vs year-end 2024?

Cash and cash equivalents were R$4,459 at 6/30/2025 versus R$5,628 at 12/31/2024, a decrease reported as R$(1,169,000) in the statement of cash flows.

What is ASAI3's leverage (net debt) and net debt/equity ratio at 6/30/2025?

Reported Net debt is R$11,708 and Net debt to shareholders' equity is 209% as of 6/30/2025.

How many stores and distribution centers did Sendas operate as of 6/30/2025?

The Company operated 302 stores and 12 distribution centers as of June 30, 2025.

Did Sendas meet its debenture covenants at 6/30/2025?

Yes. The filing states the Company fulfilled all contractual obligations and was compliant with the debenture financial ratios as of 6/30/2025.

What were the main cash flow drivers in H1 2025 for ASAI3?

Operating cash provided by operations was R$3,281,000, net operating cash flow R$1,382,000, investing cash flow R$(489,000), and financing activities R$(2,062,000).
Sendas Distribuidora S A

NYSE:ASAI

ASAI Rankings

ASAI Latest News

ASAI Latest SEC Filings

ASAI Stock Data

1.26B
270.42M
8.4%
2.26%
Grocery Stores
Consumer Defensive
Link
Brazil
Rio De Janeiro