STOCK TITAN

Notifications

Limited Time Offer! Get Platinum at the Gold price until January 31, 2026!

Sign up now and unlock all premium features at an incredible discount.

Read more on the Pricing page

[6-K] Cosan S.A. Current Report (Foreign Issuer)

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

Cosan S.A. (CSAN) reports weaker results for the nine months ended September 30, 2025. Consolidated net sales reached R$30.8 billion, down from R$32.2 billion a year earlier, while profit attributable to owners swung to a net loss of R$3.9 billion versus a R$126.4 million loss in 2024. EBITDA fell to R$7.5 billion from R$9.3 billion, pressured by higher financial expenses, negative derivative results and significant impairments, including R$1.0 billion mainly at Rumo and Moove.

Total assets declined to R$125.7 billion from R$141.3 billion, and total shareholders’ equity to R$32.1 billion from R$39.4 billion, reflecting losses and corporate movements. Cash and cash equivalents were R$12.9 billion, supported by strong operating cash flow of R$9.7 billion in the period. After quarter-end, Cosan completed primary share offerings of 2.1 billion new shares at R$5.00, raising R$10.5 billion and increasing share capital to R$10.28 billion.

Positive
  • Significant equity raise: After the period, Cosan completed primary share offerings of 2.1 billion shares at R$5.00, raising R$10.5 billion and increasing share capital to R$10.28 billion.
  • Strong operating cash generation: Consolidated net cash from operating activities reached R$9.67 billion in the nine months ended September 30, 2025, supporting liquidity of R$12.9 billion in cash and cash equivalents.
Negative
  • Large net loss: Profit attributable to owners for 9M 2025 was a R$3.9 billion loss, versus a R$126.4 million loss a year earlier, driven by higher finance costs, negative derivatives and impairments.
  • Weaker profitability: EBITDA declined from R$9.33 billion to R$7.53 billion year over year, with total shareholders’ equity falling from R$39.4 billion to R$32.1 billion.
  • Moove incident and impairments: The Moove plant fire led to fixed asset write-offs of R$50.4 million and inventory-related losses of R$47.4 million, while consolidated impairment charges reached R$1.0 billion in 9M 2025.

Insights

Cosan posts a large 9M 2025 loss, deleverages and raises fresh equity.

Cosan generated consolidated net sales of R$30.8 billion in 9M 2025, slightly below R$32.2 billion a year earlier, but the income statement deteriorated sharply. Profit attributable to owners turned into a R$3.9 billion net loss, compared with a R$126.4 million loss in 9M 2024, as EBITDA fell from R$9.3 billion to R$7.5 billion.

Key drags were higher finance expenses of R$6.9 billion, a negative net derivatives effect of R$4.5 billion, and R$1.0 billion of impairment, mainly at Rumo. The Moove fire led to asset and inventory write-offs totaling about R$98 million, partly offset by an insurance indemnity receivable of R$411 million. Despite this, operating cash flow remained strong at R$9.7 billion and helped support liquidity of R$12.9 billion in cash.

The balance sheet is being reshaped. Cosan executed early redemptions of bonds and loans exceeding R$7.4 billion equivalent, and conducted tender offers for 2029–2031 notes and debentures. After the reporting date, it completed primary share offerings totaling R$10.5 billion at R$5.00 per share, increasing share capital to R$10.28 billion. This combination of equity issuance and liability management changes the capital structure materially, though the economic impact will be clearer in subsequent periods.

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Issuer

Pursuant To Rule 13a-16 Or 15d-16 of the

Securities Exchange Act of 1934

For the month of November 2025

Commission File Number: 333-251238

 

COSAN S.A.

(Exact name of registrant as specified in its charter)

 

N/A

(Translation of registrant’s name into English)

 

 Av. Brigadeiro Faria Lima, 4100, – 16th floor
São Paulo, SP 04538-132 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 40F:  

Form 20-F   Form 40-F 

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes      No  

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes      No  

 




Graphics
a
1

Table of Contents

CONTENTS

Independent auditor's report on the Condensed interim individual and consolidated financial statements 3
Interim statement of financial position 5
Interim statement of profit or loss 7
Interim statement of comprehensive income 8
Interim statement of changes in equity 9
Interim statement of cash flows 11
Interim statement of value-added 14
1. Operational context 15
2. Relevant events of the period 16
2.1 Investments 16
2.2 New debts  19
3. Statement of compliance and material accounting policies 19
4. Segment information 21
4.1 Net sales to external customers by product/customer type 28
4.2 Information on geographical area 29
5. Financial assets and liabilities   30
5.1 Cash and cash equivalents  31
5.2 Loans, borrowings and debentures  31
5.3 Derivative financial instruments  34
5.4 Related parties 40
5.5 Trade payables 43
5.6 Fair value measurements 43
5.7 Financial risk management 44
6. Investment in subsidiaries and associates 48
6.1 Investments in subsidiaries 48
6.2 Non-controlling interest in subsidiaries 51
6.3 Acquisition of subsidiaries 53
7. Investment in joint ventures 55
8. Property, plant and equipment, intangible assets and goodwill, right-of-use assets and impairment loss 56
8.1 Property, plant and equipment 56
8.2 Intangible assets and goodwill 57
8.3 Right-of-use assets  58
8.4 Impairment loss 59
9. Income taxes 59
10. Provision for legal proceedings and judicial deposits  63
11. Shareholders' equity 66
12. Earnings per share 68
13. Net sales 69
14. Costs and expenses by nature 70
15. Other operation income (expenses), net 71
16. Financial results, net 72
17. Share-based payment  73
18. Subsequent events  73


2

Table of Contents

 Graphics


Report on review of parent company

and consolidated condensed interim
financial statements

 

 

To the Board of Directors and Stockholders 

Cosan S.A.

 

Introduction

 

We have reviewed the accompanying interim statement of financial position of Cosan S.A. ("Company") as at September 30, 2025 and the related statements of profit or loss and other comprehensive income for the quarter and nine-month period then ended, and the statements of changes in equity and cash flows for the nine-month period then ended, as well as the accompanying consolidated interim statement of financial position of the Company and its subsidiaries ("Consolidated") as at September 30, 2025 and the related consolidated statements of profit or loss and other comprehensive income for the quarter and nine-month period then ended, and the consolidated statements of changes in equity and cash flows for the nine-month period then ended, and explanatory notes.

 

Management is responsible for the preparation and presentation of these parent company and consolidated condensed interim financial statements in accordance with the accounting standard CPC 21, Interim Financial Reporting, of the Brazilian Accounting Pronouncements Committee (CPC), and International Accounting Standard (IAS) 34 - Interim Financial Reporting, of the International Accounting Standards Board (IASB). Our responsibility is to express a conclusion on these condensed interim financial statements based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Reviews of Interim Financial Information (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Brazilian and International Standards on Auditing and consequently did not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company and consolidated condensed interim financial statements referred to above are not prepared, in all material respects, in accordance with CPC 21 and IAS 34.


3

Table of Contents

 

 Graphics


Statements of value added

 

The interim condensed financial statements referred to above include the parent company and consolidated statements of value added for the nine-month period ended September 30, 2025. These statements are the responsibility of the Company's management and are presented as supplementary information under IAS 34. These statements have been subjected to review procedures performed together with the review of the condensed interim financial statements for the purpose of concluding whether they are reconciled with the condensed interim financial statements and accounting records, as applicable, and if their form and content are in accordance with the criteria defined in the accounting standard CPC 09 - "Statement of Value Added". Based on our review, nothing has come to our attention that causes us to believe that these statements of value added have not been properly prepared, in all material respects, in accordance with the criteria established in this accounting standard, and consistent with the parent company and consolidated condensed interim financial statements taken as a whole.

 

Audit and review of previous year's figures

 

The condensed interim financial statements referred to in the first paragraph include accounting information corresponding to the statements of profit or loss and other comprehensive income for the for the quarter and nine-month period ended September 30, 2024, and the statements of changes in equity, cash flows and value added for the nine-month period ended September 30, 2024, obtained from the condensed interim financial statements for that period, and the statement of financial position as of December 31, 2024, obtained from the financial statements ended December 31, 2024, presented for comparison purposes. The review of the condensed interim financial statements for the period ended September 30, 2024 and the audit of the financial statements for the year ended December 31, 2024 were conducted under the responsibility of other independent auditors, who issued review and audit reports dated November 13, 2024, and March 10, 2025, respectively, without qualifications.

 

São Paulo, November 14, 2025

 

 

PricewaterhouseCoopers

Auditores Independentes Ltda.

CRC 2SP000160/O-5

 

 

Alessandro Marchesino de Oliveira

Contador CRC 1SP265450/O-8


4

Table of Contents

 

Interim statement of financial position

(In thousands of Brazilian reais - R$)


 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Assets

 

 

 

 

 

 

 

 


Cash and cash equivalents

5.1

 

2,693,617

 

2,201,267

 

12,898,403

 

16,903,542

Restricted cash

 

 

 

 

11,951

 

28,006

Marketable securities

 

 

147,105

 

805,335

 

3,203,347

 

3,272,941

Trade receivables

 

 

 

 

3,844,066

 

3,730,364

Derivative financial instruments

5.3

 

 

18,402

 

84,178

 

905,341

Inventories

 

 

 

 

2,112,281

 

2,072,905

Receivables from related parties

5.4

 

134,559

 

114,099

 

189,499

 

197,063

Income tax receivable

 

 

662,466

 

453,308

 

1,039,160

 

793,721

Other current tax receivable

 

 

5,279

 

5,364

 

905,912

 

886,136

Dividend receivable

 

 

11,850

 

19,377

 

24,617

 

153,548

Reduction of capital receivable

 

 

6,494

 

1,013,714

 

 

Sectorial financial assets

 

 

 

 

262,761

 

221,947

Other financial assets

 

 

 

 

417

 

675

Other current assets

 

 

56,400

 

50,896

 

1,084,133

 

629,426

Current assets

 

 

3,717,770

 

4,681,762

 

25,660,725

 

29,795,615

Current assets held for sale

 

 

796,949

 

796,211

 

1,224,866

 

978,788

 

 

 

4,514,719

 

5,477,973

 

26,885,591

 

30,774,403

 

 

 

 

 

 

 

 

 


Trade receivables

 

 

 

 

170,878

 

265,370

Marketable securities

 

 

245,793

 

 

335,608

 

113,360

Restricted cash

 

 

191

 

 

205,574

 

146,297

Deferred tax assets

9

 

1,231,453

 

1,758,410

 

3,621,453

 

4,495,296

Receivables from related parties

5.4

 

96,699

 

292,882

 

22,730

 

202,826

Income tax receivable

 

 

 

 

104,508

 

264,308

Other non-current tax receivable

 

 

34,750

 

35,177

 

1,680,597

 

1,334,553

Judicial deposits

10

 

347,356

 

416,969

 

1,035,371

 

1,056,690

Derivative financial instruments

5.3

 

42,199

 

1,547,093

 

1,655,014

 

2,893,987

Sectorial financial assets

 

 

 

 

436,053

 

509,695

Other non-current assets

 

 

115,174

 

140,594

 

931,694

 

739,386

Other financial assets

 

 

 

 

4,685

 

3,820

Investment in subsidiaries and associates

6.1

 

22,109,711

 

31,308,696

 

1,717,705

 

10,678,566

Investment in joint ventures

7

 

893,934

 

1,193,072

 

7,900,524

 

10,545,044

Property, plant and equipment

8.1

 

36,308

 

39,038

 

25,299,016

 

23,019,016

Intangible assets and goodwill

8.2

 

11,505

 

9,873

 

26,475,778

 

26,330,785

Contract assets

 

 

 

 

1,039,919

 

1,114,830

Right-of-use assets

8.3

 

14,376

 

17,557

 

9,726,999

 

9,958,751

Investment property

 

 

 

 

16,489,000

 

16,818,919

Non-current assets

 

 

25,179,449

 

36,759,361

 

98,853,106

 

110,491,499

 

 

 

 

 

 

 

 

 


Total assets

 

 

29,694,168

 

42,237,334

 

125,738,697

 

141,265,902

 

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.


5

Table of Contents

Interim statement of financial position

(In thousands of Brazilian reais - R$)

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Liabilities





 





Loans, borrowings and debentures

5.2

 

386,529

 

347,032

 

3,890,069

 

4,403,148

Leases



9,935

 

9,227

 

994,418

 

1,007,533

Derivative financial instruments

5.3

 

378,723

 

1,074,991

 

2,150,537

 

2,504,117

Trade payables

5.5

 

7,986

 

2,900

 

4,071,632

 

5,168,593

Employee benefits payables

 

 

38,134

 

43,356

 

693,530

 

794,906

Income tax payables



16,020

 

18,514

 

327,950

 

414,823

Other taxes payable


 

28,981

 

78,197

 

559,104

 

637,842

Dividends payable

11

 

39

 

3,495

 

95,699

 

96,722

Reduction of capital payable


 

 

 

 

486,285

Concessions payable


 

 

 

186,155

 

166,273

Related party payables

5.4

 

157,520

 

210,620

 

342,008

 

416,410

Sectorial financial liabilities


 

 

 

80,054

 

64,718

Other financial liabilities

5

 

 

 

629,202

 

770,103

Other current liabilities


 

320,788

 

298,534

 

867,270

 

895,223

Current liabilities


 

1,344,655

 

2,086,866

 

14,887,628

 

17,826,696

Liabilities related to assets held for sale


 

 

 

86,145

 

86,138

 

`

 

1,344,655

 

2,086,866

 

14,973,773

 

17,912,834











Loans, borrowings and debentures

5.2

 

15,686,375

 

21,003,523

 

57,023,731

 

62,052,278

Leases


 

10,324

 

15,232

 

5,362,893

 

5,502,220

Derivative financial instruments

5.3

 

315,924

 

29,883

 

858,913

 

966,087

Trade payables

5.5

 

 

 

19,955

 

19,256

Employee benefits payables


 

 

 

17,008

 

19,101

Other taxes payable


 

146,122

 

216,203

 

173,887

 

255,245

Income tax payables


 

6,539

 

 

78,816

 

Provision for legal proceedings

10

 

310,936

 

308,607

 

2,093,467

 

2,044,633

Concessions payable


 

 

 

3,663,704

 

3,554,917

Investments with unsecured liabilities

6.1

 

350,582

 

263,722

 

 

Related party payables

5.4

 

5,260,428

 

7,052,404

 

1,175

 

1,078

Post-employment benefits


 

373

 

279

 

573,846

 

526,620

Deferred tax liabilities

9

 

 

 

5,999,171

 

5,973,506

Sectorial financial liabilities


 

 

 

2,114,799

 

1,975,521

Deferred income


 

 

 

14,845

 

16,589

Other financial liabilities

5

 

 

 

 

297,736

Other non-current liabilities


 

360,587

 

356,851

 

714,723

 

749,919

Non-current liabilities


 

22,448,190

 

29,246,704

 

78,710,933

 

83,954,706

Total liabilities


 

23,792,845

 

31,333,570

 

93,684,706

 

101,867,540











Shareholders’ equity

11

 

 

 

 

 

 

 


Share capital


 

8,182,739

 

8,832,544

 

8,182,739

 

8,832,544

Treasury shares


 

(78,354)

 

(50,708)

 

(78,354)

 

(50,708)

Additional paid-in capital


 

1,161,285

 

2,205,878

 

1,161,285

 

2,205,878

Accumulated other comprehensive income


 

554,767

 

565,855

 

554,767

 

565,855

Profit reserve


 

 

8,773,990

 

 

8,773,990

Retained losses


 

(3,919,114)

 

(9,423,795)

 

(3,919,114)

 

(9,423,795)

Company


 

5,901,323

 

10,903,764

 

5,901,323

 

10,903,764

Non-controlling interests

6.2

 

 

 

26,152,668

 

28,494,598

Total shareholders' equity


 

5,901,323

 

10,903,764

 

32,053,991

 

39,398,362

Total liabilities and shareholders' equity


 

29,694,168

 

42,237,334

 

125,738,697

 

141,265,902

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.

6

Table of Contents


Interim statement of profit or loss
(In thousands of Brazilian reais - R$, except earnings (loss) per share)

 

 

 

Parent Company

 

Consolidated




Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Note

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Net sales

13

 

 

 

 

 

10,664,185

 

11,646,297

 

30,804,438

 

32,182,361

Cost of sales

14

 

 

 

 

 

(6,936,477)

 

(7,809,169)

 

(20,609,888)

 

(21,875,210)

Gross profit

 

 

 

 

 

 

3,727,708

 

3,837,128

 

10,194,550

 

10,307,151



















Selling expenses

14

 

 

 

 

 

(512,904)

 

(417,549)

 

(1,410,489)

 

(1,155,450)

General and administrative expenses

14

 

(63,622)

 

(114,068)

 

(199,173)

 

(329,269)

 

(626,925)

 

(949,192)

 

(1,805,581)

 

(2,143,860)

Other operating income (expenses), net

15

 

(7,053)

 

(20,191)

 

158,948

 

(5,796)

 

407,544

 

53,911

 

1,420,468

 

220,445

Impairment

15

 

 

 

 

 

(316,955)

 

(109,063)

 

(1,000,094)

 

(2,683,879)

Operating (expenses) income

 

 

(70,675)

 

(134,259)

 

(40,225)

 

(335,065)

 

(1,049,240)

 

(1,421,893)

 

(2,795,696)

 

(5,762,744)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss (profit) before equity in earnings of investees, finance results and income taxes

 

 

(70,675)

 

(134,259)

 

(40,225)

 

(335,065)

 

2,678,468

 

2,415,235

 

7,398,854

 

4,544,407



















Interest in earnings (losses) of subsidiaries and associates

6.1

 

(224,015)

 

693,836

 

(671,243)

 

2,271,826

 

64,580

 

612,280

 

163,233

 

1,907,075

Interest in (losses) earnings of joint ventures

7

 

(116,455)

 

(13,069)

 

(337,528)

 

(8,017)

 

(1,030,037)

 

(105,337)

 

(2,997,532)

 

(58,271)

Equity in earnings (losses) of  investees

 

 

(340,470)

 

680,767

 

(1,008,771)

 

2,263,809

 

(965,457)

 

506,943

 

(2,834,299)

 

1,848,804



















Finance expense

 

 

(693,241)

 

(581,346)

 

(2,080,692)

 

(1,736,655)

 

(2,107,607)

 

(1,825,539)

 

(6,882,193)

 

(5,820,846)

Finance income

 

 

142,128

 

91,516

 

478,158

 

191,887

 

823,761

 

680,596

 

2,578,368

 

2,022,082

Foreign exchange, net

 

 

206,266

 

303,676

 

1,706,669

 

(1,548,901)

 

357,808

 

463,788

 

2,946,263

 

(2,510,248)

Net effect of derivatives

 

 

(501,732)

 

(249,751)

 

(2,227,807)

 

(110,802)

 

(1,254,119)

 

(736,139)

 

(4,528,479)

 

590,586

Finance results net

16

 

(846,579)

 

(435,905)

 

(2,123,672)

 

(3,204,471)

 

(2,180,157)

 

(1,417,294)

 

(5,886,041)

 

(5,718,426)



















Profit (loss) before income taxes

 

 

(1,257,724)

 

110,603

 

(3,172,668)

 

(1,275,727)

 

(467,146)

 

1,504,884

 

(1,321,486)

 

674,785



















Income taxes

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

(272)

 

(3,677)

 

(272)

 

(7,526)

 

(449,452)

 

(540,995)

 

(1,124,173)

 

(1,368,911)

Deferred

 

 

72,816

 

164,373

 

(746,174)

 

1,135,269

 

82,169

 

30,950

 

(892,267)

 

983,024




72,544

 

160,696

 

(746,446)

 

1,127,743

 

(367,283)

 

(510,045)

 

(2,016,440)

 

(385,887)

 

 

 

(1,185,180)

 

271,299

 

(3,919,114)

 

(147,984)

 

(834,429)

 

994,839

 

(3,337,926)

 

288,898



















Results of the operations 

discontinued, net of taxes

 

 

 

21,582

 

 

21,582

 

 

31,935

 

 

31,935



















Profit (loss) for the period net

 

 

(1,185,180)

 

292,881

 

(3,919,114)

 

(126,402)

 

(834,429)

 

1,026,774

 

(3,337,926)

 

320,833



















Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(1,185,180)

 

292,881

 

(3,919,114)

 

(126,402)

 

(1,185,180)

 

292,881

 

(3,919,114)

 

(126,402)

Non-controlling interests

 

 

 

 

 

 

350,751

 

733,893

 

581,188

 

447,235

 

 

 

(1,185,180)

 

292,881

 

(3,919,114)

 

(126,402)

 

(834,429)

 

1,026,774

 

(3,337,926)

 

320,833



















Earnings (loss) per share

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

R$(0.64)

 

R$0.15

 

R$(2.11)

 

R$(0.08)

Diluted

 

 

 

 

 

 

 

 

 

 

R$(0.64)

 

R$0.15

 

R$(2.11)

 

R$(0.08)



















Earnings per share - discontinued operations

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

R$

 

R$0.01

 

R$

 

R$0.01

Diluted

 

 

 

 

 

 

 

 

 

 

R$

 

R$0.01

 

R$

 

R$0.01

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.

7

Table of Contents

Interim statement of other comprehensive income
(In thousands of Brazilian reais - R$, except earnings (loss) per share)



Parent Company

 

Consolidated

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Profit (loss) for the period

(1,185,180)

 

292,881

 

(3,919,114)

 

(126,402)

 

(834,429)

 

1,026,774

 

(3,337,926)

 

320,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that are or may be reclassified subsequently to profit or loss (i):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

(77,053)

 

(283,130)

 

(146,258)

 

(118,926)

 

(95,311)

 

(358,679)

 

(140,900)

 

(164,175)

Gain (loss) on cash flow hedge

47,216

 

29,962

 

219,913

 

(129,794)

 

58,766

 

60,077

 

278,126

 

(231,682)

Deferred taxes

 

 

 

 

(7,785)

 

(18,868)

 

(55,358)

 

63,181

 

(29,837)

 

(253,168)

 

73,655

 

(248,720)

 

(44,330)

 

(317,470)

 

81,868

 

(332,676)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains (losses) with defined benefit plan

(12)

 

(4,582)

 

(22,496)

 

12,386

 

(89,107)

 

9,552

 

(126,726)

 

19,700

Loss (gain) in fair value of financial liabilities designated at fair value through profit or loss attributable to changes in credit risk (i)

(70,745)

 

 

(70,745)

 

 

(82,979)

 

 

(82,979)

 

Deferred taxes

 

 

8,498

 

(1,668)

 

67,568

 

(14,174)

 

91,592

 

(7,450)


(70,757)

 

(4,582)

 

(84,743)

 

10,718

 

(104,518)

 

(4,622)

 

(118,113)

 

12,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income of operations continued

(1,285,774)

 

13,549

 

(3,930,202)

 

(385,986)

 

(983,277)

 

672,747

 

(3,374,171)

 

(31,528)

Comprehensive income from discontinued operations

 

21,582

 

 

21,582

 

 

31,935

 

 

31,935

Total comprehensive income (loss) for the period

(1,285,774)

 

35,131

 

(3,930,202)

 

(364,404)

 

(983,277)

 

704,682

 

(3,374,171)

 

407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Owners of the Company

(1,285,774)

 

35,131

 

(3,930,202)

 

(364,404)

 

(1,285,774)

 

35,131

 

(3,930,202)

 

(364,404)

   Non-controlling interests

 

 

 

 

302,497

 

669,551

 

556,031

 

364,811

 

(1,285,774)

 

35,131

 

(3,930,202)

 

(364,404)

 

(983,277)

 

704,682

 

(3,374,171)

 

407

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.

(i)     For the Parent Company, the effects arise from the equity method of accounting for its subsidiaries.

8

Table of Contents
Interim statement of changes in equity
(In thousands of Brazilian reais - R$)


 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

Shareholders’ equity attributable to

 

 

 

 

Share capital

 

Treasury shares

 

Corporate transactions - Law 6.404/76

 

Additional paid-in capital

 

Accumulated other comprehensive income

 

Legal

 

Statutory reserve

 

Accumulated losses

 

Controlling shareholders

 

Non-controlling shareholders

 

Total shareholders' equity

Balance as at January 1, 2025

 

8,832,544

 

(50,708)

 

737

 

2,205,141

 

565,855

 

58,802

 

8,715,188


(9,423,795)


10,903,764


28,494,598


39,398,362

 








 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Profit (loss) for the period

 

 

 

 

 

 

 

 

(3,919,114)

 

(3,919,114)

 

581,188

 

(3,337,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Gain from cash flow hedge

 

 

 

 

 

219,913

 

 

 

 

219,913

 

2,855

 

222,768

   Foreign currency translation differences

 

 

 

 

 

(146,258)

 

 

 

 

(146,258)

 

5,358

 

(140,900)

   Actuarial gains (losses) on defined benefit plans, net of tax






(13,998)





(13,998)


(21,136)


(35,134)

   Loss in fair value of financial liabilities designated at fair value through profit or loss attributable to changes in credit risk

 

 

 

 

 

 

 

 

 

(70,745)

 

 

 

 

 

 

 

(70,745)

 

(12,234)

 

(82,979)

Total comprehensive income (loss) for the period

 

 

 

 

 

(11,088)

 

 

 

(3,919,114)

 

(3,930,202)

 

556,031

 

(3,374,171)



 



















 


Transactions with owners of the Company contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Effect arising from capital increase in subsidiary





(83,393)






(83,393)


83,393


   Own shares acquired (note 11 (a))

 

 

(34,022)

 

 

 

 

 

 

 

(34,022)

 

 

(34,022)

   Share-based payments

 

 

6,376

 

 

 

1,114

 

 

 

 

 

7,490

 

9,380

 

16,870

   Absorption of accumulated losses (note 11 (c))

 

(649,805)

 

 

 

 

 

(58,802)

 

(8,715,188)

 

9,423,795

 

 

 

   Dividends

 

 

 

 

 

 

 

 

 

 

(1,805,462)

 

(1,805,462)

   Employee share schemes - value of employee services

 

 

 

 

26,595

 

 

 

 

 

26,595

 

2,932

 

29,527

Total contributions and distributions

 

(649,805)

 

(27,646)

 

 

(55,684)

 

 

(58,802)

 

(8,715,188)

 

9,423,795

 

(83,330)

 

(1,709,757)

 

(1,793,087)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Change of shareholding interest in subsidiary (note 6.1)

 

 

 

 

(988,909)

 

 

 

 

 

(988,909)

 

(1,188,204)

 

(2,177,113)

Total transactions with owners of the Company

 

 

 

 

(988,909)

 

 

 

 

 

(988,909)

 

(1,188,204)

 

(2,177,113)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total transactions with owners of the Company contributions and distributions

 

(649,805)

 

(27,646)

 

 

(1,044,593)

 

 

(58,802)

 

(8,715,188)

 

9,423,795

 

(1,072,239)

 

(2,897,961)

 

(3,970,200)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2025

 

8,182,739

 

(78,354)

 

737

 

1,160,548

 

554,767

 

 

 

(3,919,114)

 

5,901,323

 

26,152,668

 

32,053,991

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.


9

Table of Contents


Interim statement of changes in equity
(In thousands of Brazilian reais - R$)

 

 

 

 

 

 

Capital reserve

 

 

 

Profit reserve

 

 

 

Shareholders’ equity attributable to

 

 

 

 

Share capital

 

Treasury shares

 

Corporate transactions - Law 6.404/76

 

Additional paid-in capital

 

Accumulated other comprehensive income

 

Legal

 

Statutory reserve

 

Profit retention

 

Accumulated losses

 

Controlling shareholders

 

Non-controlling shareholders

 

Total shareholders' equity

Balance as at January 1, 2024

 

8,682,544

 

(93,917)

 

737

 

2,561,227

 

314,325


58,802


8,610,796


820,793


 

20,955,307

 

30,025,873

 

50,981,180

Loss (profit) for the period

 

 

 

 

 

 

 



(126,402)


(126,402)


447,235


320,833

Other comprehensive income


















 

 

 

 

 

 

 

Loss from cash flow hedge

 

 

 

 


(129,794)






(129,794)


(38,707)


(168,501)

Foreign currency translation differences

 

 

 

 

 

(118,926)

 

 




(118,926)

 

(45,249)

 

(164,175)

Actuarial gains with defined benefit plan, net of tax

 

 

 

 

 

10,718

 



 

 

10,718

 

1,532

 

12,250

Total comprehensive income (loss) for the period

 

 

 

 


(238,002)




 

(126,402)

 

(364,404)

 

364,811

 

407

Transactions with owners of the Company contributions and distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 




 

 

 

 

 

 

 

 

Capital increase

 

150,000

 

 

 

 

 

 

(150,000)


 

 

 

 

Capital reduction in subsidiary

 











(20,629)


(20,629)

Share-based payment

 

 

114,516

 

 

(202,320)

 

 




 

(87,804)

 

8,020

 

(79,784)

Loss in dividend distribution to non-controlling shareholders

 

 

 

 

(712)

 




 

 

(712)

 

928

 

216

Dividends

 

 

 

 

 

 

 

(566,401)


 

 

(566,401)

 

(1,708,707)

 

(2,275,108)

Own shares acquired

 

 

(162,174)

 

 

 

 

 


 

 

(162,174)

 

 

(162,174)

Cancellation of treasury shares



118,975



(118,975)









Business combination












574,598


574,598

Employee share schemes - value of employee services

 

 

 

 

153,659

 

 





153,659

 

64,763

 

218,422

Total contributions and distributions


150,000


71,317



(168,348)




(716,401)




(663,432)


(1,081,027)


(1,744,459)

















 

 

 

 

 

 

 

 

 

Transactions with owners of the Company:




 





















Change of shareholding interest in subsidiary

 

 

 


(3,652)


 

 




(3,652)


2,972


(680)

Total transactions with owners of the Company





(3,652)





 

 

(3,652)

 

2,972

 

(680)

Total transactions with owners of the Company contributions and distributions

 

150,000

 

71,317

 

 

(172,000)

 

 


(716,401)


 

 

(667,084)

 

(1,078,055)

 

(1,745,139)


 

 




 


 

















Balance as at September 30, 2024


8,832,544


(22,600)


737

 

2,389,227

 

76,323


58,802


7,894,395


820,793


(126,402)


19,923,819


29,312,629

 

49,236,448

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.


10

Table of Contents
Interim statement of cash flows

(In thousands of Brazilian reais - R$)


 

 

 

Parent Company

 

Consolidated

   

 

Period of nine months ended September 30,

 

Note

 

2025

 

2024

 

2025

 

2024

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit (loss) before income taxes

 

 

(3,172,668)

 

(1,275,727)

 

(1,321,486)

 

674,785

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

14

 

14,929

 

11,731

 

2,961,091

 

2,900,785

Impairment

15

 

 

 

1,000,094

 

2,683,879

Interest in earnings (losses) of subsidiaries and associates

6.1

 

671,243

 

(2,271,826)

 

(163,233)

 

(1,907,075)

Interest in earnings (losses) of joint ventures

7

 

337,528

 

8,017

 

2,997,532

 

58,271

Loss (gain) on disposed assets

15

 

 

7

 

68,732

 

(24,091)

Share-based payment

17

 

18,964

 

33,679

 

51,006

 

255,309

Provision for legal proceedings

15

 

58,101

 

21,464

 

169,085

 

202,705

Interest, derivatives, monetary and foreign exchange, net

 

 

2,457,137

 

3,257,700

 

7,300,273

 

6,822,918

Sectorial financial assets and liabilities, net

 

 

 

 

110,289

 

(55,329)

Provisions for employee benefits

 

 

32,969

 

27,737

 

320,762

 

286,153

Allowance for expected credit losses

 

 

 

 

66,823

 

35,647

Profit on sale of investment

15

 

 

 

 

383,205

Insurance claims

 

 

 

 

(706,541)

 

Income from finance investments

 

 

(9,143)

 

 

(9,143)

 

(63,966)

Previously recognized gain in other comprehensive income reclassified to profit or loss upon disposal of investment

15

 

(206,388)

 

 

(206,388)

 

Other

 

 

370

 

649

 

102,217

 

(230,280)

 

 

 

203,042

 

(186,569)

 

12,741,113

 

12,022,916

Variation in:

 

 

 

 

 

 

 

 

 

Trade receivable

 

 

 

 

47,193

 

(313,803)

Inventories

 

 

 

 

(236,036)

 

(119,183)

Other taxes, net

 

 

(7,313)

 

(30,234)

 

(426,500)

 

(193,710)

Income tax

 

 

(6,061)

 

118,808

 

(507,716)

 

(154,873)

Income taxes paid

 

 

 

 

(475,545)

 

(922,299)

Related parties, net

 

 

(6,765)

 

7,485

 

(78,567)

 

61,431

Trade payables

 

 

5,222

 

3,000

 

(107,277)

 

(79,927)

Employee benefits

 

 

(42,904)

 

(55,812)

 

(433,741)

 

(459,022)

Provision for legal proceedings

 

 

3,778

 

2,666

 

(158,968)

 

(257,964)

Derivative financial instruments

 

 

 

 

(52,311)

 

(13,717)

Other financial liabilities

 

 

 

 

(170,075)

 

183,486

Judicial deposits

 

 

(8,334)

 

(2,459)

 

(35,651)

 

(139,637)

Post-employment benefit obligation

 

 

 

 

(30,990)

 

(27,091)

Other assets and liabilities, net

 

 

30,625

 

4,389

 

(405,399)

 

(210,288)

 

 

 

(31,752)

 

47,843

 

(3,071,583)

 

(2,646,597)

 

 

 

 

 

 

 

 

 

 

Net cash generated from (used in) operating activities

 

 

171,290

 

(138,726)

 

9,669,530

 

9,376,319

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Capital contribution to associates

 

 

(334,142)

 

(4,173,198)

 

(15,000)

 

Capital contribution in joint ventures

 

 

 

(12,337)

 

 

(12,337)

Cost of acquiring new business, net of cash acquired

 

 

 

 

(326,885)

 

(330,593)











Sale (purchase) of marketable securities, net

 

 

689,272

 

(180,700)

 

249,742

 

(948,373)

Restricted cash

 

 

(191)

 

43,048

 

(45,963)

 

42,266

Dividends received from subsidiaries and associates

 

 

618,978

 

2,639,937

 

73,864

 

973,977

 
11

Table of Contents
Interim statement of cash flows

(In thousands of Brazilian reais - R$)


 

 

Parent Company

 

Consolidated



 

Period of nine months ended September 30,

 

Note

 

2025

 

2024

 

2025

 

2024

Dividends received from joint venture

 

 

5,184

 

228,342

 

45,640

 

293,912

Dividends received from finance investment

 

 

87,608

 

 

87,608

 

Other financial assets

 

 

(148)

 

 

76

 

(406)

Cash in the incorporation operation

 

 

10,089

 

352

 

 

Capital reduction in subsidiaries

 

 

1,022,748

 

735,227

 

26,000

 

Acquisition of property, plant and equipment, intangible and contract assets

 

 

(8,775)

 

(7,572)

 

(6,303,395)

 

(5,185,588)

Proceeds from the sale of investments

 

 

8,911,587

 

16,847

 

8,911,587

 

2,096,475

Related parties

 

 

25,592

 

 

25,592

 

Operation discontinued

 

 

 

 

7,425

 

2,886

Acquisition of subsidiary

 

 

 

 

(250,937)

 

(17,047)

Receipt of derivative financial instruments, except debt

 

 

1,021

 

 

1,021

 

103,147

Payment of derivative financial instruments, except debt

 

 

(1,006,973)

 

(70,503)

 

(1,006,973)

 

(159,186)

Cash received on the sale of fixed assets and intangible assets

 

 

 

 

4,313

 

22,923

Net cash generated from (used in) investing activities

 

 

10,021,850

 

(780,557)

 

1,483,715

 

(3,117,944)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from loans, borrowings and debentures

5.2

 

2,427,312

 

4,421,447

 

8,873,844

 

13,305,974

Principal repayment of loans, borrowings and debentures

5.2

 

(7,148,782)

 

(1,160,058)

 

(13,762,035)

 

(10,815,516)

 Payment of interest on loans, borrowings and debentures

5.2

 

(1,316,001)

 

(1,135,219)

 

(3,448,240)

 

(3,516,016)

Payment of derivatives financial instruments

 

 

(458,140)

 

(474,404)

 

(2,153,395)

 

(2,455,879)

Proceeds from derivative financial instruments

 

 

351,562

 

19,762

 

1,016,754

 

879,243

Costs of banking operations with derivatives

 

 

 

 

 

(29,828)

Principal repayment of leases

 

 

(5,894)

 

(4,828)

 

(586,264)

 

(546,126)

Payment of interest on leases

 

 

(1,933)

 

(2,332)

 

(326,276)

 

(282,432)

Capital reduction

 

 

 

 

(495,228)

 

(20,520)

Related parties

 

 

(1,360,998)

 

(346,758)

 

 

Payments to redeem entity’s shares and acquisition of treasury shares

11

 

(34,022)

 

(164,496)

 

(34,022)

 

(164,496)

Acquisition of non-controlling shareholders’ shares

2.1

 

(2,169,000)

 

 

(2,169,000)

 

Dividends paid

11

 

 

(838,971)

 

(1,433,485)

 

(2,118,294)

Dividends paid for preferred shares

11

 

 

 

(371,000)

 

(668,022)

Gain on banking operations with derivatives

 

 

22,100

 

 

22,100

 

20,993

Net cash (used in) generated from financing activities

 

 

(9,693,796)

 

314,143

 

(14,866,247)

 

(6,410,919)

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

499,344

 

(605,140)

 

(3,713,002)

 

(152,544)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

 

2,201,267

 

1,769,976

 

16,903,542

 

14,658,481

Effect of the foreign exchange rate changes

 

 

(6,994)

 

15,320

 

(292,137)

 

121,631

Cash and cash equivalents at the end of the period

 

 

2,693,617

 

1,180,156

 

12,898,403

 

14,627,568

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.

12

Table of Contents
Interim statement of cash flows

(In thousands of Brazilian reais - R$)

Non-cash transactions:

The Company presents its individual and consolidated statements of cash flow using the indirect method. During the period ended September 30, 2025, the Company carried out the following transactions that did not involve cash and, therefore, are not reflected in the parent company and consolidated statement of cash flows:


(i) Recognition of right-of-use as a counterpart to the lease liability in the amount of R$658,598 (R$1,099,080 as of September 30, 2024), resulting from the application of inflation indexes and new contracts classified under the leasing rule (Note 8.3).

(ii) Acquisition of property, plant and equipment and intangible assets with payment in installments of R$632,699 (R$920,939 as of September 30, 2024).

Disclosure of interest and dividends:

Dividends and interest on equity capital received are classified as cash flow from investing activities by the Company. Dividends and interest received or paid are classified as cash flow from financing activities.

13

Table of Contents
Interim statement of added value

(In thousands of Brazilian reais - R$)

 

 

Parent Company

 

Consolidated

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

Revenue

 

 

 

 

 

 

 

Net sales

 

 

34,727,080

 

37,215,337

Other income (expenses), net

233,970

 

8,203

 

973,801

 

893,384

Impairment gain (loss) on trade receivables

 

 

(66,823)

 

301

 

233,970

 

8,203

 

35,634,058

 

38,109,022

Inputs purchased from third parties

 

 

 

 

 

 

 

Cost of goods sold and services rendered

 

 

17,893,451

 

20,299,886

Materials, energy, third-party services and other

91,444

 

129,926

 

1,075,758

 

1,771,221

Impairment

 

 

1,000,094

 

2,683,879

 

91,444

 

129,926

 

19,969,303

 

24,754,986

 

 

 

 

 

 

 

 

Gross value added

142,526

 

(121,723)

 

15,664,755

 

13,354,036

 

 

 

 

 

 

 

 

Retention

 

 

 

 

 

 

 

Depreciation and amortization

14,929

 

11,731

 

2,961,091

 

2,900,785

Net value added

127,597

 

(133,454)

 

12,703,664

 

10,453,251

 

 

 

 

 

 

 

 

Value added transferred in

 

 

 

 

 

 

 

Interest in earnings (losses) of subsidiaries and associates

(671,243)

 

2,271,826

 

163,233

 

1,907,075

Interest in losses of joint ventures

(337,528)

 

(8,017)

 

(2,997,532)

 

(58,271)

Proft for the period from discontinued operation, net of tax

 

21,582

 

 

31,935

Finance income

2,184,827

 

191,887

 

7,309,888

 

2,022,082

 

1,176,056

 

2,477,278

 

4,475,589

 

3,902,821

 

 

 

 

 

 

 

 

Value added to be distributed

1,303,653

 

2,343,824

 

17,179,253

 

14,356,072

 

 

 

 

 

 

 

 

Distribution of value added

 

 

 

 

 

 

 

Personnel and payroll charges

138,142

 

142,197

 

2,074,627

 

2,094,928

Direct remuneration

120,375

 

112,757

 

1,672,995

 

1,693,874

Benefits

12,195

 

9,899

 

303,481

 

307,475

FGTS and other

5,572

 

19,541

 

98,151

 

93,579

 

 

 

 

 

 

 

 

Taxes, fees and contributions

776,127

 

(1,068,326)

 

5,616,360

 

4,096,815

Federal

768,506

 

(1,094,572)

 

3,143,728

 

1,710,344

State

1

 

 

2,287,021

 

2,233,963

Municipal

7,620

 

26,246

 

185,611

 

152,508

 

 

 

 

 

 

 

 

Financial expenses and rents

4,308,498

 

3,396,355

 

12,826,192

 

7,843,496

Interest and foreign exchange variation

4,177,407

 

3,351,553

 

12,187,502

 

7,494,919

Rents

 

 

78,486

 

116,252

Other

131,091

 

44,802

 

560,204

 

232,325

 

 

 

 

 

 

 

 

Equity remuneration

(3,919,114)

 

(126,402)

 

(3,337,926)

 

320,833

Proposed dividends

 

 

810

 

Non-controlling interests

 

 

581,188

 

447,235

Profit for the period

(3,919,114)

 

(147,984)

 

(3,919,924)

 

(158,337)

Result of discontinued operations, net of taxes

 

21,582

 

 

31,935

The accompanying notes are an integral part of the condensed interim individual and consolidated financial statements.

14

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

1.           Operational context

Cosan S.A. (“Cosan” or “the Company”) is a publicly traded company at B3 S.A. - Brasil, Bolsa, Balcão (“B3”) in the special New Market (Novo Mercado) segment under the ticker “CSAN3”. The Company’s American Depositary Shares (“ADSs”) are listed on the New York Stock Exchange, or “NYSE”, and trade under the ticket “CSAN”. Cosan is a corporation (sociedade anônima) of indefinite term incorporated under the laws of Brazil, with its registered office in the city of São Paulo, state of São Paulo (SP). Mr. Rubens Ometto Silveira Mello is the ultimate controlling shareholder of Cosan.

As of September 30, 2025, Cosan Corporate (Cosan’s Corporate segment) is formed by the following entities:

Graphics

(i) Parent company with direct or indirect equity interest in subsidiaries and joint ventures. The main effects on its profit or loss are general and administrative expenses, contingencies, equity income and financial results attributed to loans.
(ii) Bradesco BBI S.A. (“Bradesco”) holds preferred shares representing a 23.20% stake in Cosan Dez Participações S.A. (“Cosan Dez”), which has a direct 88% stake in Compass.
(iii) Itaú Unibanco S.A. (“Itaú”) holds preferred shares corresponding to a 12.73% stake in Cosan Nove Participações S.A. (“Cosan Nove”), which has a direct 39.06% stake in Raízen S.A. (“Raízen”).

Initial Public Offerings of Ordinary Stock

On October 23, 2025, the Company filed a request with the Brazilian Securities and Exchange Commission (“CVM”) for registration of a primary public offering of, initially, 1,450,000,000 common shares (“First Offering”). The offering was expanded by up to 25%, resulting in the additional issuance of 362,500,000 common shares, as a result of the bookbuilding process. The First Offering was anchored by Aguassanta Investimentos S.A. (“AS Investimentos”), Queluz Holdings Limited (“Queluz” and, together with AS Investimentos, “Holdings Aguassanta”), BTG Pactual Holding, and investment vehicles managed by BTG Pactual Gestora de Recursos Ltda. (collectively, “BTG Entities”) and investment vehicles managed by Perfin Infra Administração de Recursos Ltda. (collectively, “Perfin Entities” and, together with the BTG Entities, the “Investors” and, together with Aguassanta Holdings, the “Anchor Investors”).

15

Table of Contents

 

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

The second public offering of common shares, also structured by the Company in Brazil, was directed to qualified investors and included preemptive rights for subscription granted to shareholders who held common shares of the Company until the close of trading on September 19, 2025 (the last trading session before the announcement of the Share Offerings), excluding the common shares subscribed in the First Offering.

Together, the First Offering and the Second Offering are referred to as the “Share Offerings” and were concluded on November 14, 2025, with the issuance of 2,100,000,000 shares at a price of R$5.00 per share, totaling R$10,500,000, of which R$2,100,000 was allocated to share capital and R$8,400,000 to capital reserve. As a result, the share capital increased from R$8,182,738 to R$10,282,738.  

2.           Relevant events of the period
2.1         Investments

Acquisition of DIPI Holdings Ltda. by Moove

On September 29, 2024, Cosan Lubrificantes e Especialidades S.A. (“CLE”) entered into a purchase and sale agreement to acquire 100% of the shares of DIPI Holdings Ltda, for the price of R$329,006. The transaction was concluded on January 2, 2025, after all the conditions precedent had been met. The Company made the preliminary recognition of the price allocation, as detailed in Note 6.3.

Incorporation of Cosan Oito S.A.

On January 8, 2025, the Company successfully finalized the merger with Cosan Oito S.A. ("Cosan Oito"), after securing the requisite regulatory approvals. Consequently, all assets, liabilities, and shareholders' equity of Cosan Oito were comprehensively transferred to the Company. See Note 6.1.

Partial disposal of investment in Vale S.A.

On January 16, 2025, the Company sold 173,073,795 Vale S.A. (“Vale”) common shares, representing 4.05% of Vale's share capital, for a net commission of R$8,892,802.

After this transaction, the Company kept 4,268,720 Vale common shares, corresponding to 0.10% of the share capital, in the amount of R$242,036. As of September 30, 2025, the value recorded in securities was R$245,793.

Discontinuation of the operation of the Costa Pinto second-generation ethanol (“E2G”) pilot plant.

On January 17, 2025, Raízen, jointly controlled by the Company, announced the discontinuation of the recurring operation of Costa Pinto's Second-Generation Ethanol (E2G) pilot plant (Plant 1), located in Piracicaba, São Paulo. The plant, inaugurated in 2015, will operate as a unit dedicated to the testing and future development of biofuel from the harvest starting on April 1, 2025.

The commercial commitments previously linked to Plant 1 will be met by the Bonfim Plant (Plant 2), which is already in operation, and by the Univalem (Plant 3) and Barra (Plant 4) plants, which are in the commissioning phase and will begin operations after obtaining the necessary regulatory authorizations.

Fire at Moove lubricants factory

On February 8, 2025, a fire broke out at Moove's Ilha do Governador Complex ("CIG"), located in Rio de Janeiro. The incident primarily affected the manufacturing and bottling areas for finished lubricant products, which were inoperative at the time of the incident, representing 10% of the complex's total area.

Moove promptly activated all emergency and risk management protocols to control the incident. The containment measures, implemented through Moove's contingency plan, were effective in minimizing damage to the structure, the local community, and the environment. There were no casualties or injuries, and no environmental or social impacts were identified.

Moove immediately initiated and is currently operating its continuity plan to restore mixing and filling operations.


16

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 Financial assessment of the fire

a) Operational interruption:

The fire was confined to the finished lubricant product manufacturing area. The cleanup and clearance plan for the area is nearing completion. The industrial complex's other operations (bulk lubricant and base oil operations, tank terminals, maritime operations, and pier operations) continued uninterrupted. These operations represent between 30% and 35% of total nominal production.

To mitigate the impacts on the affected areas, Moove has implemented the following measures:

(i) Relocation of the mixing and filling to other production plants, including approved third-party partners.

(ii) Use of the strategic alliance to ensure product availability and supply chain continuity.

(iii) Use of safety stock distributed in the distribution center network.

b) Write-off of assets :

Moove engaged a specialized third-party company with expertise in its operations to conduct a physical inventory of the damaged and unaffected assets in the CIG (Individual Property and Equipment Inventory). This inventory aimed to more accurately determine the true extent of the loss, identify and catalog the affected assets, and measure impairment losses (cost less accumulated depreciation) in accordance with CPC 01/IAS 36 – Impairment of Assets. In addition to the work performed by the specialized third-party company, Moove conducted internal due diligence and field inspections in the directly impacted area, as well as secondary areas exposed to intense heat or chemicals from firefighting. After the work was completed, on September 30, 2025, the final total of damaged fixed assets written off was recognized at R$50,423, recorded in other income and expenses in the company's profit or loss.

c) Inventory reduction

After the incident, an inventory loss survey was conducted to identify lost products located directly in the impacted area and also in the vicinity of the fire site (which underwent qualitative changes). As of September 30, 2025, the total inventory loss is R$35,996 and the tax credit reversal related to the loss is R$11,406, totaling R$47,402 in losses, impacting the cost of goods sold item.

d) Compensation receivable

Moove holds a valid insurance policy that provides coverage for physical damage to the affected assets and for lost profits. Technical analyses were conducted and independent reports were issued by the competent authorities, in addition to the issuance of confirmation letters by the Company's insurers, confirming the existence and the right to insurance coverage as of June 30, 2025. Since then, Moove has been entitled to receive the indemnities for physical damage and lost profits.

To measure the recognized indemnity, independent firms of technical experts specialized in insurance calculations for large-scale claims were engaged.

As of September 30, 2025, the amount of insurance indemnity receivable, recognized in assets for indemnifiable physical damage and lost profits, is R$411,041, of which R$200,000 was received in October 2025. Additionally, in September 2025, the first partial settlement installment for the claim was received, in the amount of R$300,000.

Corporate reorganization of Rumo Malha Norte S.A.

On February 19, 2025, Rumo S.A. (“Rumo”) and Rumo Malha Norte S.A. (“Rumo Malha Norte”) informed their shareholders and the market in general of the approval, by their respective Boards of Directors, of a corporate reorganization proposal, to be submitted to the shareholders for deliberation at general meetings of the companies involved.

To conduct the negotiation of the exchange ratio in the potential corporate reorganization, special independent committees were set up and their members elected.

The corporate reorganization simplified the corporate structure, with the incorporation of shares held by minority shareholders of Rumo Malha Norte (0.26% of the share capital) by Rumo, resulting in the conversion of Rumo Malha Norte into a wholly owned subsidiary. Minority shareholders who maintained their shares until approval at the shareholders' meeting received ordinary shares of Rumo, proportionally to their stake.

17

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

On July 30, 2025, the recess period ended without the exercise of rights by the non-controlling shareholders of the indirect subsidiary Rumo Malha Norte. As a result, the subsidiary Rumo initiated the process of transferring shares to incorporate the 0.26% stake. The record date for the transfer of shares was August 14, 2025.

Cosan Dez capital reduction

On February 27, 2025, the Company received the amount of R$1,013,760 related to the capital reduction of Cosan Dez, approved at the Extraordinary General Meeting on June 26, 2024.

Redemption of Cosan Nove preferred shares

On March 31, 2025, the Company redeemed 1,087,179,567 preferred shares of Cosan Nove, previously held by Banco Itaú, for the amount of R$2,169,000. After the transaction, the preferred shares were converted into common shares. As a result, the Company's stake in Cosan Nove increased to 87.27% (see Note 6.1).

Termination of the Share Purchase Agreement for Terminal XXXIX

On June 5, 2025, Rumo announced the termination of the agreement for the sale of shares in Terminal XXXIX de Santos S.A. (“Terminal XXXIX”) due to non-compliance with conditions precedent set forth in the agreement. The termination exempts the parties from any liens, fines, or compensation obligations, while maintaining their 50% equity interest in Terminal XXXIX.

As a result of the termination, the asset was reclassified from "asset held for sale" to "investments." The equity method was recognized for the current and retroactive periods during which the asset was classified as held for sale, totaling R$50,877.

Dividend payment from Rumo S.A.

On June 11, 2025, Rumo S.A. (“Rumo”) approved the distribution of dividends based on retained earnings, in the amount of R$1,500,000. Payment was made on June 25, 2025, and the Company received the amount of R$455,893 without monetary adjustment or interest accrual between the date of approval and the date of actual credit.

Impacts of the US Executive Order

On July 30, 2025, the United States government signed an Executive Order imposing an additional 40% tariff on certain Brazilian products.

Therefore, the Company and its subsidiaries assessed the potential impacts of this measure on their foreign sales and supply chain. They concluded that the provisions of the Executive Order do not have a material impact on their operations, given their low dependence on exports to the United States and the insignificant share of their commercial activities that the products affected by the tariffs represent.

The management continuously monitors international regulations and will adopt the necessary measures to ensure compliance and mitigate potential impacts, reinforcing its market diversification strategy.

Partial spin-off of Raízen S.A. to Raízen Energia S.A.

On July 31, 2025, the partial spin-off of the jointly controlled company Raízen S.A. was approved, transferring part of its assets to Raízen Energia S.A. ("RESA"), effective from August 10, 2025. The operation aimed at the corporate reorganization of the Raízen Group, without altering the share capital or issuing new shares. All assets, rights, and obligations transferred became fully assumed by Raízen Energia S.A., ensuring operational and accounting continuity.

Divestments – Raízen S.A.

During the year 2025, Raízen S.A., through its direct subsidiary RESA, carried out a series of strategic divestments as part of a portfolio renewal process, as detailed below:

Asset

 

Date

 

Sale value

Leme Plant

 

05/12/2025

 

425,000

Santa Elisa Plant

 

07/15/2025

 

1,045,000

Rio Brilhante and Passa Tempo Plants

 

08/29/2025

 

1,543,000

Distributed Generation Assets

 

07/24/2025

 

544,000

 

 

 

3,557,000


18

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

2.2         New debts 

Early redemption of debentures

On January 22, 2025, the Company requested the optional early redemption of the 1st Series of the 3rd Issue of Simple Debentures, non-convertible into shares, unsecured, with original maturity in 2028, in the total amount of R$750,000 to be increased by the remuneration calculated pro rata temporis from the date of the last payment until the date of the actual payment and the premium.

Early call of Senior Notes ("Bond 2027")

On January 29, 2025, the Company informed the market that it had exercised the early redemption clause of the 2027 Bond, maturing in January 2027. The full redemption, in the amount of U.S.$392,000 thousand, equivalent to R$2,250,825, was carried out on March 14, 2025, at the face value of the bonds.

Tender offers - Bonds 2029, 2030 and 2031 and debentures

During the period of 2025, the Company made partial repurchases of the 5th and 6th issue of Debentures and securities issued by Cosan Luxembourg S.A. (“Cosan Lux”), specifically Bonds 2029, 2030 and 2031, as detailed in the table below:

Notes

Added value
of the principal

Added value
paid on repurchase

Interest paid

Prize

Gain/Loss

5.50% Senior notes – 2029

1,347,741

1,228,072

(30,487)

(67,135)

52,534

7.50% Senior notes – 2030

1,600,016

1,572,518

(17,055)

(80,379)

(52,881)

7.25% Senior notes – 2031

1,637,819

1,588,054

(18,008)

(82,112)

(32,347)

5th and 6th Debentures

1,152,469

1,152,469

(52,384)

(17,714)

(17,714)

Early redemption

On February 12 and 13, 2025, respectively, the Company settled in advance Loan 4.131 in the amount of U.S.$600,000 thousand, equivalent to R$3,462,660, and Debenture in the amount of U.S.$300,000 thousand, equivalent to R$1,733,640, acquired in February 2024 and December 2023, respectively.

With the early settlement of these debts, the Total Return Swap (“TRS”) and Time Deposit operations were also settled, which had been used to internalize debts.

New debts

Segment/Modalities

Date

Incidence of interest

Index

Objective

Funding costs

Value

Maturity

Cosan Corporate

 

 

 

 

 

 

 

Debentures

03/12/2025

Yearly

CDI + 0.60% p.a.

Ordinary capital management

(46,633)

1,500,000

01/27/2029

Debentures

03/12/2025

Yearly

CDI + 0.70% p.a.

Ordinary capital management

(13,797)

500,000

03/27/2030

Debentures

03/12/2025

Yearly

CDI + 1.00% p.a.

Ordinary capital management

(13,721)

500,000

03/27/2032

Compass

 

 

 

 

 

 

 

Debentures

01/10/2025

Yearly

DI + spread 0.50% p.a.

Ordinary capital management

410,000

01/07/2027

Debentures

02/18/2025

Six-monthly

IPCA + 7.44% p.a.

Investment

(18,546)

800,000

01/15/2033

Loan 4.131

03/20/2025

Yearly

CDI + 0.78% p.a.

Investment

(859)

350,000

03/20/2026

Debentures

05/19/2025

Six-monthly

CDI + 0.45% p.a.

Investment

(2,414)

1,500,000

05/15/2028

Rumo

 

 

 

 

 

 

 

Debentures

03/28/2025

Yearly

IPCA + 7.47% p.a.

Ordinary capital management

(17,020)

434,949

03/28/2037

Debentures

03/28/2025

Yearly

IPCA + 7.53% p.a.

Ordinary capital management

(63,990)

1,365,051

03/28/2040

Debentures

09/29/2025

Six-monthly

IPCA + 6.58% p.a.

Investment

(46,187)

1,000,000

10/15/2040

Moove

 

 

 

 

 

 

 

Loan 4.131

01/16/2025

Yearly

CDI + 0.45% p.a.

Ordinary capital management

500,000

01/18/2028


19

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

3.            Statement of compliance and material accounting policies

The condensed interim individual and consolidated financial statements, contained in the Quarterly Information Return (ITR), have been prepared and are being presented in accordance with Technical Pronouncement CPC 21 (R1) - Interim Financial Statements, International Accounting Standard (IAS 34) - Interim Financial Reporting as issued by the International Accounting Standards Board (“IASB”), the Brazilian Corporation Law and the rules of the Brazilian Securities Commission (“CVM”) applicable to the preparation of Quarterly Information (“ITR”).

These condensed interim financial statements should be read in conjunction with the Company's annual consolidated financial statements for the fiscal year ended December 31, 2024 (“annual financial statements”). They do not include all the information required for a complete set of financial statements prepared in accordance with accounting practices adopted in Brazil and the International Financial Reporting Standards (“IFRS”). However, selected explanatory notes have been included to clarify events and transactions relevant to an understanding of the changes in the Company's financial position and performance since the last annual financial statements.

The presentation of the Interim Statement of Value-Added (“VAS”), both individual and consolidated, is required by Brazilian corporate law and by the accounting practices adopted in Brazil applicable to publicly traded companies. The VAS was prepared in accordance with the criteria established in Technical Pronouncement CPC 09 - Statement of Value Added. The IFRS do not require the presentation of this statement; therefore, it is presented as supplementary information to the individual and consolidated interim financial statements.

These individual and consolidated condensed interim financial statements were prepared using the same basis of preparation and accounting policies adopted in the preparation of the financial statements as of December 31, 2024. All balances have been rounded to the nearest thousand, unless otherwise indicated.

The relevant information specific to the condensed interim financial statements, and only this information, is disclosed and corresponds to the information used by management in the management of the Company.

These condensed interim financial statements were authorized for issue by the Board of Directors on November 14, 2025.

20

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

4.            Segment information

The Company's senior management (the Chief Operating Decision Maker) uses segment information to evaluate the performance of operating segments and make resource allocation decisions. This information is prepared on a basis consistent with the accounting policies used in the preparation of the financial statements.

Earnings before interest, taxes, depreciation, and amortization ("EBITDA") are used by the Company to evaluate the performance of its operating segments.

Reported segments:

1) Raízen: operates in (i) the production, marketing, origination and trading of ethanol, (ii) the production and marketing of bioenergy, (iii) the resale and trading of energy , (iv) the production and marketing of other renewable products (solar energy and biogas), (v) the production, marketing, origination and trading of sugar and (vi) the negotiation and marketing of fossil fuels, renewables and lubricants through a franchised network of service stations under the Shell brand throughout Brazil and Latin America, operating in Argentina and Paraguay.
2) Compass: its main activities are: (i) distribution of piped natural gas in the South, Southeast and Central West regions for customers in the industrial, residential, commercial, automotive and cogeneration segments; (ii) marketing of natural gas; and (iii) development of infrastructure projects in a regasification terminal
3) Moove: operates in the production, formulation and distribution of high-performance lubricants, base oils and specialties with headquarters in Brazil and operates in 11 countries in South America, North America, and Europe. It blends, distributes, and sells products under Mobil and proprietary brands for different end-markets including industrial, commercial and passenger/cargo vehicles.
4) Rumo: logistics services for rail transport, port storage and loading of goods, primarily grains and sugar, leasing of locomotives, wagons, and other railroad equipment, as well as operation of containers.
5) Radar: A reference in agricultural property management, Radar invests in a diversified portfolio with high potential for appreciation, through participation in the companies Radar, Tellus and Janus.

Reconciliation:

1) Cosan Corporate: represents the reconciliation of Cosan's corporate structure, which is composed of: (i) senior management and corporate teams, which incur general and administrative expenses and other operating expenses (income), including pre-operating investments; (ii) equity income from investments; and (iii) financial income attributable to cash and debts of the parent company, intermediate holding companies (Cosan Nove and Cosan Dez), offshore financial companies and investment in the Climate Tech Fund, a fund managed by Fifth Wall, specializing in technological innovation.

Although Raízen S.A. is a joint venture registered under the equity method and is not proportionally consolidated, Management continues to review the information by segment. The reconciliation of these segments is presented in the column “Deconsolidation of Joint Ventures”.

21

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


 

Period of nine months ended  September 30, 2025

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Eliminations between segments

 

Consolidated

Statement of profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

171,854,900

 

12,806,167

 

7,039,692

 

10,497,408

 

468,830

 

1,459

 

(171,854,900)

 

(9,118)

 

30,804,438

Cost of sales

(165,195,438)

 

(9,761,192)

 

(5,277,225)

 

(5,548,749)

 

(31,840)

 

 

165,195,438

 

9,118

 

(20,609,888)

Gross profit

6,659,462

 

3,044,975

 

1,762,467

 

4,948,659

 

436,990

 

1,459

 

(6,659,462)

 

 

10,194,550

Selling expenses

(4,671,200)

 

(177,480)

 

(1,189,329)

 

(43,680)

 

 

 

4,671,200

 

 

(1,410,489)

General and administrative expenses

(1,703,266)

 

(594,726)

 

(467,670)

 

(469,956)

 

(71,051)

 

(202,178)

 

1,703,266

 

 

(1,805,581)

Other operation income (expenses), net

(489,770)

 

552,104

 

685,879

 

30,872

 

(7,061)

 

158,674

 

489,770

 

 

1,420,468

Impairment

 

 

 

(1,000,094)

 

 

 

 

 

(1,000,094)

Interest in earnings (losses) of subsidiaries and associates

(37,816)

 

87,863

 

 

73,240

 

21,366

 

1,571,183

 

37,816

 

(1,590,419)

 

163,233

Interest in earnings (losses) of joint ventures

(121,138)

 

 

 

(5,419)

 

 

(2,992,113)

 

121,138

 

 

(2,997,532)

Finance results, net

(6,802,994)

 

(1,156,351)

 

(239,726)

 

(2,302,798)

 

49,312

 

(2,236,478)

 

6,802,994

 

 

(5,886,041)

Finance expense

(6,300,056)

 

(1,624,483)

 

(251,845)

 

(2,571,119)

 

(1,373)

 

(2,433,373)

 

6,300,056

 

 

(6,882,193)

Finance income

2,044,624

 

653,643

 

86,641

 

1,072,012

 

50,685

 

715,387

 

(2,044,624)

 

 

2,578,368

Foreign exchange variation, net

4,105,804

 

220,847

 

105,599

 

873,116

 

 

1,746,701

 

(4,105,804)

 

 

2,946,263

Net effect of derivatives

(6,653,366)

 

(406,358)

 

(180,121)

 

(1,676,807)

 

 

(2,265,193)

 

6,653,366

 

 

(4,528,479)

Income tax

445,254

 

(551,274)

 

(76,920)

 

(578,846)

 

(61,865)

 

(747,535)

 

(445,254)

 

 

(2,016,440)

Net profit (loss) for the period

(6,721,468)

 

1,205,111

 

474,701

 

651,978

 

367,691

 

(4,446,988)

 

6,721,468

 

(1,590,419)

 

(3,337,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(6,753,790)

 

942,734

 

332,617

 

193,500

 

121,568

 

(3,919,114)

 

6,753,790

 

(1,590,419)

 

(3,919,114)

Non-controlling interests

32,322

 

262,377

 

142,084

 

458,478

 

246,123

 

(527,874)

 

(32,322)

 

 

581,188

 

(6,721,468)

 

1,205,111

 

474,701

 

651,978

 

367,691

 

(4,446,988)

 

6,721,468

 

(1,590,419)

 

(3,337,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

7,131,978

 

945,990

 

305,604

 

1,694,315

 

204

 

14,978

 

(7,131,978)

 

 

2,961,091

EBITDA

6,768,250

 

3,858,726

 

1,096,951

 

5,227,937

 

380,448

 

(1,447,997)

 

(6,768,250)

 

(1,590,419)

 

7,525,646

Additions to fixed assets, intangible assets and contract assets

7,687,470

 

1,555,239

 

98,185

 

4,633,521

 

7,675

 

8,775

 

(7,687,470)

 

 

6,303,395

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period net

(6,721,468)

 

1,205,111

 

474,701

 

651,978

 

367,691

 

(4,446,988)

 

6,721,468

 

(1,590,419)

 

(3,337,926)

Income taxes

(445,254)

 

551,274

 

76,920

 

578,846

 

61,865

 

747,535

 

445,254

 

 

2,016,440

Finance results, net

6,802,994

 

1,156,351

 

239,726

 

2,302,798

 

(49,312)

 

2,236,478

 

(6,802,994)

 

 

5,886,041

Depreciation and amortization

7,131,978

 

945,990

 

305,604

 

1,694,315

 

204

 

14,978

 

(7,131,978)

 

 

2,961,091

EBITDA

6,768,250

 

3,858,726

 

1,096,951

 

5,227,937

 

380,448

 

(1,447,997)

 

(6,768,250)

 

(1,590,419)

 

7,525,646



22

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

Period of nine months ended September 30, 2024

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Elimination

between

segments

 

Consolidated

Statement of profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

184,326,407

 

13,484,910

 

7,652,472

 

10,473,017

 

612,193

 

2,076

 

(184,326,407)

 

(42,307)

 

32,182,361

Cost of sales

(173,641,671)

 

(10,783,987)

 

(5,450,209)

 

(5,519,771)

 

(163,507)

 

(43)

 

173,641,671

 

42,307

 

(21,875,210)

Gross profit

10,684,736

 

2,700,923

 

2,202,263

 

4,953,246

 

448,686

 

2,033

 

(10,684,736)

 

 

10,307,151

Selling expenses

(4,882,887)

 

(138,751)

 

(982,673)

 

(34,025)

 

 

 

4,882,887

 

 

(1,155,450)

General and administrative expenses

(2,326,321)

 

(555,532)

 

(765,200)

 

(442,227)

 

(50,032)

 

(330,869)

 

2,326,321

 

 

(2,143,860)

Other operation income (expenses), net

2,313,149

 

602,666

 

65,012

 

(2,735,955)

 

(6,156)

 

(389,001)

 

(2,313,149)

 

 

(2,463,434)

Interest in earnings (losses) of subsidiaries and associates

(196,139)

 

110,691

 

 

52,204

 

19,921

 

2,883,163

 

196,139

 

(1,158,904)

 

1,907,075

Interest in earnings (losses) of joint ventures

 

 

 

(1,820)

 

 

(56,451)

 

 

 

 

(58,271)

Finance results net

(4,882,716)

 

(777,877)

 

(103,078)

 

(1,842,543)

 

7,529

 

(3,002,457)

 

4,882,716

 

 

(5,718,426)

Finance expense

(4,188,420)

 

(1,346,668)

 

(123,629)

 

(2,292,946)

 

(26,638)

 

(2,030,965)

 

4,188,420

 

 

(5,820,846)

Finance income

756,488

 

765,821

 

96,237

 

816,621

 

34,168

 

309,235

 

(756,488)

 

 

2,022,082

Foreign exchange, net

(1,927,468)

 

(268,784)

 

(68,472)

 

(677,040)

 

(1)

 

(1,495,951)

 

1,927,468

 

 

(2,510,248)

Net effect of derivatives

476,684

 

71,754

 

(7,214)

 

310,822

 

 

215,224

 

(476,684)

 

 

590,586

Income tax

(768,882)

 

(590,461)

 

(179,936)

 

(638,683)

 

(51,190)

 

1,074,383

 

768,882

 

 

(385,887)

Profit (loss) for the period of continued operation

(59,060)

 

1,351,659

 

236,388

 

(689,803)

 

368,758

 

180,801

 

59,060

 

(1,158,904)

 

288,898

Profit from discontinued operations

 

31,935

 

 

 

 

28,103

 

 

(28,103)

 

31,935

Net profit (loss) for the period

(59,060)

 

1,383,594

 

236,388

 

(689,803)

 

368,758

 

208,904

 

59,060

 

(1,187,007)

 

320,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(96,384)

 

1,108,774

 

165,475

 

(211,218)

 

123,977

 

(126,402)

 

96,384

 

(1,187,007)

 

(126,402)

Non-controlling interests

37,324

 

274,820

 

70,913

 

(478,585)

 

244,781

 

335,306

 

(37,324)

 

 

447,235

 

(59,060)

 

1,383,594

 

236,388

 

(689,803)

 

368,758

 

208,904

 

59,060

 

(1,187,007)

 

320,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

7,618,069

 

786,959

 

362,841

 

1,738,998

 

205

 

11,782

 

(7,618,069)

 

 

2,900,785

EBITDA

13,210,607

 

3,538,891

 

882,243

 

3,530,421

 

412,624

 

2,148,760

 

(13,210,607)

 

(1,187,007)

 

9,325,931

Additions to fixed assets, intangible assets and contract assets

9,592,128

 

1,423,002

 

138,730

 

3,611,070

 

5,214

 

7,572

 

(9,592,128)

 

 

5,185,588

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period net

(59,060)

 

1,383,594

 

236,388

 

(689,803)

 

368,758

 

208,904

 

59,060

 

(1,187,007)

 

320,833

Income tax

768,882

 

590,461

 

179,936

 

638,683

 

51,190

 

(1,074,383)

 

(768,882)

 

 

385,887

Finance results net

4,882,716

 

777,877

 

103,078

 

1,842,543

 

(7,529)

 

3,002,457

 

(4,882,716)

 

 

5,718,426

Depreciation and amortization

7,618,069

 

786,959

 

362,841

 

1,738,998

 

205

 

11,782

 

(7,618,069)

 

 

2,900,785

EBITDA

13,210,607

 

3,538,891

 

882,243

 

3,530,421

 

412,624

 

2,148,760

 

(13,210,607)

 

(1,187,007)

 

9,325,931


23

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

Period of three months ended  September 30, 2025

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Eliminations between segments

 

Consolidated

Statement of profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

60,034,950

 

4,261,229

 

2,451,840

 

3,819,265

 

132,415

 

4

 

(60,034,950)

 

(568)

 

10,664,185

Cost of sales

(57,336,556)

 

(3,085,562)

 

(1,872,156)

 

(1,979,327)

 

 

 

57,336,556

 

568

 

(6,936,477)

Gross profit

2,698,394

 

1,175,667

 

579,684

 

1,839,938

 

132,415

 

4

 

(2,698,394)

 

 

3,727,708

Selling expenses

(1,487,874)

 

(67,877)

 

(431,293)

 

(13,734)

 

 

 

1,487,874

 

 

(512,904)

General and administrative expenses

(538,596)

 

(202,618)

 

(180,124)

 

(154,098)

 

(25,248)

 

(64,837)

 

538,596

 

 

(626,925)

Other operation income (expenses), net

(713,396)

 

84,604

 

283,617

 

48,323

 

(1,684)

 

(7,316)

 

713,396

 

 

407,544

Impairment

 

 

 

(316,955)

 

 

 

 

 

(316,955)

Interest in earnings (losses) of subsidiaries and associates

(25,970)

 

35,455

 

 

26,962

 

37

 

546,984

 

25,970

 

(544,858)

 

64,580

Interest in earnings (losses) of joint ventures

(37,200)

 

 

 

(1,454)

 

 

(1,028,583)

 

37,200

 

 

(1,030,037)

Finance results net

(2,717,838)

 

(393,899)

 

(107,051)

 

(836,722)

 

15,952

 

(858,437)

 

2,717,838

 

 

(2,180,157)

Finance expense

(2,000,518)

 

(531,178)

 

(89,902)

 

(781,242)

 

(362)

 

(704,923)

 

2,000,518

 

 

(2,107,607)

Finance income

658,896

 

266,202

 

26,822

 

378,403

 

16,314

 

136,020

 

(658,896)

 

 

823,761

Foreign exchange, net

780,980

 

18,770

 

(3,232)

 

130,072

 

 

212,198

 

(780,980)

 

 

357,808

Net effect of derivatives

(2,157,196)

 

(147,693)

 

(40,739)

 

(563,955)

 

 

(501,732)

 

2,157,196

 

 

(1,254,119)

Income tax

470,772

 

(199,258)

 

(44,929)

 

(176,364)

 

(18,880)

 

72,148

 

(470,772)

 

 

(367,283)

Net profit (loss) for the period

(2,351,708)

 

432,074

 

99,904

 

415,896

 

102,592

 

(1,340,037)

 

2,351,708

 

(544,858)

 

(834,429)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(2,360,708)

 

319,743

 

70,254

 

123,913

 

30,948

 

(1,185,180)

 

2,360,708

 

(544,858)

 

(1,185,180)

Non-controlling interests

9,000

 

112,331

 

29,650

 

291,983

 

71,644

 

(154,857)

 

(9,000)

 

 

350,751

 

(2,351,708)

 

432,074

 

99,904

 

415,896

 

102,592

 

(1,340,037)

 

2,351,708

 

(544,858)

 

(834,429)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,862,600

 

320,531

 

107,666

 

567,465

 

68

 

5,153

 

(2,862,600)

 

 

1,000,883

EBITDA

2,757,958

 

1,345,762

 

359,550

 

1,996,447

 

105,588

 

(548,595)

 

(2,757,958)

 

(544,858)

 

2,713,894

Additions to fixed assets, intangible assets and contract assets

1,674,246

 

592,928

 

23,766

 

1,474,323

 

1,480

 

740

 

(1,674,246)

 

 

2,093,237

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period net

(2,351,708)

 

432,074

 

99,904

 

415,896

 

102,592

 

(1,340,037)

 

2,351,708

 

(544,858)

 

(834,429)

Income tax

(470,772)

 

199,258

 

44,929

 

176,364

 

18,880

 

(72,148)

 

470,772

 

 

367,283

Finance results net

2,717,838

 

393,899

 

107,051

 

836,722

 

(15,952)

 

858,437

 

(2,717,838)

 

 

2,180,157

Depreciation and amortization

2,862,600

 

320,531

 

107,666

 

567,465

 

68

 

5,153

 

(2,862,600)

 

 

1,000,883

EBITDA

2,757,958

 

1,345,762

 

359,550

 

1,996,447

 

105,588

 

(548,595)

 

(2,757,958)

 

(544,858)

 

2,713,894


24

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


 

Period of three months ended September 30, 2024

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Eliminations between segments

 

Consolidated

Statement of profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

72,909,907

 

4,947,433

 

2,631,920

 

3,752,263

 

322,222

 

2,064

 

(72,909,907)

 

(9,605)

 

11,646,297

Cost of sales

(68,582,245)

 

(3,914,540)

 

(1,854,544)

 

(1,886,183)

 

(163,507)

 

 

68,582,245

 

9,605

 

(7,809,169)

Gross profit

4,327,662

 

1,032,893

 

777,376

 

1,866,080

 

158,715

 

2,064

 

(4,327,662)

 

 

3,837,128

Selling expenses

(1,873,164)

 

(52,361)

 

(353,977)

 

(11,211)

 

 

 

1,873,164

 

 

(417,549)

General and administrative expenses

(657,168)

 

(196,276)

 

(478,221)

 

(147,057)

 

(13,698)

 

(113,940)

 

657,168

 

 

(949,192)

Other operation income (expenses), net

21,436

 

119,194

 

39,242

 

(191,400)

 

(1,997)

 

(20,191)

 

(21,436)

 

 

(55,152)

Interest in earnings (losses) of subsidiaries and associates

(90,591)

 

53,217

 

 

24,966

 

39

 

1,036,033

 

90,591

 

(501,975)

 

612,280

Interest in earnings (losses) of joint ventures

 

 

 

602

 

 

(105,939)

 

 

 

(105,337)

Finance results net

(1,685,533)

 

(322,408)

 

(57,006)

 

(574,871)

 

58,107

 

(521,116)

 

1,685,533

 

 

(1,417,294)

Finance expense

(1,847,531)

 

(457,084)

 

(92,041)

 

(688,249)

 

43,933

 

(632,098)

 

1,847,531

 

 

(1,825,539)

Finance income

258,326

 

224,124

 

61,374

 

280,983

 

14,174

 

99,941

 

(258,326)

 

 

680,596

Foreign exchange, net

458,523

 

32,699

 

131

 

125,391

 

 

305,567

 

(458,523)

 

 

463,788

Net effect of derivatives

(554,851)

 

(122,147)

 

(26,470)

 

(292,996)

 

 

(294,526)

 

554,851

 

 

(736,139)

Income tax

(236,305)

 

(200,007)

 

(56,326)

 

(282,655)

 

(36,377)

 

65,320

 

236,305

 

 

(510,045)

Profit (loss) for the period of continued operation

(193,663)

 

434,252

 

(128,912)

 

684,454

 

164,789

 

342,231

 

193,663

 

(501,975)

 

994,839

Profit from discontinued operations

 

31,935

 

 

 

 

28,103

 

 

(28,103)

 

31,935

Net profit (loss) for the period

(193,663)

 

466,187

 

(128,912)

 

684,454

 

164,789

 

370,334

 

193,663

 

(530,078)

 

1,026,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

(216,895)

 

368,360

 

(90,771)

 

207,024

 

45,465

 

292,881

 

216,895

 

(530,078)

 

292,881

Non-controlling interests

23,232

 

97,827

 

(38,141)

 

477,430

 

119,324

 

77,453

 

(23,232)

 

 

733,893

 

(193,663)

 

466,187

 

(128,912)

 

684,454

 

164,789

 

370,334

 

193,663

 

(530,078)

 

1,026,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other selected data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

2,891,481

 

281,708

 

218,193

 

563,123

 

68

 

3,968

 

(2,891,481)

 

 

1,067,060

EBITDA

4,619,656

 

1,270,310

 

202,613

 

2,105,103

 

143,127

 

830,098

 

(4,619,656)

 

(530,078)

 

4,021,173

Additions to fixed assets, intangible assets and contract assets

2,370,829

 

454,037

 

50,482

 

1,468,194

 

419

 

5,082

 

(2,370,829)

 

 

1,978,214

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period net

(193,663)

 

466,187

 

(128,912)

 

684,454

 

164,789

 

370,334

 

193,663

 

(530,078)

 

1,026,774

Income tax

236,305

 

200,007

 

56,326

 

282,655

 

36,377

 

(65,320)

 

(236,305)

 

 

510,045

Finance results net

1,685,533

 

322,408

 

57,006

 

574,871

 

(58,107)

 

521,116

 

(1,685,533)

 

 

1,417,294

Depreciation and amortization

2,891,481

 

281,708

 

218,193

 

563,123

 

68

 

3,968

 

(2,891,481)

 

 

1,067,060

EBITDA

4,619,656

 

1,270,310

 

202,613

 

2,105,103

 

143,127

 

830,098

 

(4,619,656)

 

(530,078)

 

4,021,173


25

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated) 

 

September 30, 2025

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Eliminations between segments

 

Consolidated

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

17,640,535

 

3,388,199

 

1,105,578

 

5,430,144

 

20,869

 

2,953,613

 

(17,640,535)

 

 

12,898,403

Marketable securities

977,018

 

1,087,413

 

133,388

 

1,645,592

 

172,888

 

499,674

 

(977,018)

 

 

3,538,955

Trade receivables

8,175,965

 

1,805,457

 

1,138,444

 

729,135

 

341,908

 

 

(8,175,965)

 

 

4,014,944

Derivative financial instruments

7,764,598

 

133,633

 

23,420

 

1,539,940

 

 

42,199

 

(7,764,598)

 

 

1,739,192

Inventories

14,704,791

 

273,289

 

1,532,655

 

306,337

 

 

 

(14,704,791)

 

 

2,112,281

Sectorial financial assets

 

698,814

 

 

 

 

 

 

 

698,814

Other financial assets

92,170

 

4,327

 

775

 

 

 

 

(92,170)

 

 

5,102

Other current assets

13,103,974

 

763,966

 

711,848

 

965,084

 

376,300

 

2,522,067

 

(13,103,974)

 

(859,127)

 

4,480,138

Other non-current assets

16,525,758

 

1,899,459

 

314,802

 

3,636,920

 

26,172

 

1,870,483

 

(16,525,758)

 

(145,909)

 

7,601,927

Investment in subsidiaries and associates

725,578

 

1,319,262

 

 

389,448

 

91,681

 

16,005,399

 

(725,578)

 

(16,088,085)

 

1,717,705

Investment in joint ventures

1,208,532

 

 

 

50,701

 

 

7,849,823

 

(1,208,532)

 

 

7,900,524

Biological assets

1,582,045

 

 

 

 

 

 

(1,582,045)

 

 

Investment property

 

 

 

 

16,489,000

 

 

 

 

16,489,000

Contract assets

2,723,659

 

1,036,583

 

3,336

 

 

 

 

(2,723,659)

 

 

1,039,919

Right-of-use assets

7,259,757

 

1,575,939

 

303,225

 

7,830,606

 

2,853

 

14,376

 

(7,259,757)

 

 

9,726,999

Property, plant and equipment

35,842,358

 

1,800,396

 

825,866

 

22,623,770

 

12

 

48,972

 

(35,842,358)

 

 

25,299,016

Intangible assets

8,828,813

 

17,086,742

 

2,921,898

 

6,455,633

 

 

11,505

 

(8,828,813)

 

 

26,475,778

Loans, borrowings and debentures

(68,611,675)

 

(14,192,861)

 

(3,638,890)

 

(21,758,055)

 

 

(21,323,994)

 

68,611,675

 

 

(60,913,800)

Derivatives financial instruments - Liabilities

(9,746,319)

 

(305,597)

 

(57,529)

 

(1,951,677)

 

 

(694,647)

 

9,746,319

 

 

(3,009,450)

Trade payables

(11,254,145)

 

(1,483,313)

 

(1,632,678)

 

(946,627)

 

(20,860)

 

(8,109)

 

11,254,145

 

 

(4,091,587)

Employee benefits payables

(1,108,282)

 

(210,144)

 

(125,949)

 

(336,342)

 

 

(38,103)

 

1,108,282

 

 

(710,538)

Sectorial financial liabilities

 

(2,194,853)

 

 

 

 

 

 

 

(2,194,853)

Other current liabilities

(7,686,500)

 

(1,408,871)

 

(343,744)

 

(1,029,686)

 

(98,138)

 

(534,206)

 

7,686,500

 

321,112

 

(3,093,533)

Leases

(8,156,479)

 

(1,885,139)

 

(318,186)

 

(4,130,617)

 

(3,111)

 

(20,258)

 

8,156,479

 

 

(6,357,311)

Other non-current liabilities

(12,213,104)

 

(3,327,588)

 

(591,612)

 

(7,442,506)

 

(574,747)

 

(2,061,124)

 

12,213,104

 

683,943

 

(13,313,634)

Total assets (net of liabilities) allocated by segment

18,379,047

 

7,865,113

 

2,306,647

 

14,007,800

 

16,824,827

 

7,137,670

 

(18,379,047)

 

(16,088,066)

 

32,053,991

Total Asset

137,155,551

 

32,873,479

 

9,015,235

 

51,603,310

 

17,521,683

 

31,818,111

 

(137,155,551)

 

(17,093,121)

 

125,738,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling shareholders

17,808,429

 

5,044,542

 

1,614,748

 

4,184,787

 

5,243,989

 

5,901,323

 

(17,808,429)

 

(16,088,066)

 

5,901,323

Non-controlling shareholders

570,618

 

2,820,571

 

691,899

 

9,823,013

 

11,580,838

 

1,236,347

 

(570,618)

 

 

26,152,668

Total shareholders' equity

18,379,047

 

7,865,113

 

2,306,647

 

14,007,800

 

16,824,827

 

7,137,670

 

(18,379,047)

 

(16,088,066)

 

32,053,991


26

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)
 

 

December 31, 2024

 

Reported segments

 

Reconciliation

 

 

 

Raízen

 

Compass

 

Moove

 

Rumo

 

Radar

 

Cosan Corporate

 

Deconsolidation of Joint Ventures

 

Eliminations between segments

 

Consolidated

Statement of financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

9,962,864

 

5,271,256

 

753,347

 

7,461,618

 

33,041

 

3,384,280

 

(9,962,864)

 

 

16,903,542

Marketable securities

1,337,706

 

1,074,806

 

303,492

 

812,795

 

251,267

 

943,941

 

(1,337,706)

 

 

3,386,301

Trade receivables

11,053,414

 

1,804,823

 

1,164,422

 

583,349

 

443,140

 

 

(11,053,414)

 

 

3,995,734

Derivative financial instruments

17,070,322

 

356,589

 

151,926

 

1,647,977

 

 

1,642,836

 

(17,070,322)

 

 

3,799,328

Inventories

17,435,862

 

252,220

 

1,538,105

 

282,580

 

 

 

(17,435,862)

 

 

2,072,905

Sectorial financial assets

 

731,642

 

 

 

 

 

 

 

731,642

Other financial assets

87,966

 

3,820

 

675

 

 

 

 

(87,966)

 

 

4,495

Other current assets

10,611,882

 

592,317

 

288,376

 

1,040,439

 

72,089

 

3,786,460

 

(10,611,882)

 

(2,112,993)

 

3,666,688

Other non-current assets

15,784,732

 

1,810,491

 

241,816

 

3,421,143

 

24,870

 

2,901,292

 

(15,784,732)

 

(160,256)

 

8,239,356

Investment in subsidiaries and associates

 

1,277,955

 

 

280,865

 

92,166

 

24,235,118

 

 

(15,207,538)

 

10,678,566

Investment in joint ventures

2,012,536

 

 

 

41,121

 

 

10,503,923

 

(2,012,536)

 

 

10,545,044

Biological Assets

3,596,878

 

 

 

 

 

 

(3,596,878)

 

 

Investment property

 

 

 

 

16,818,919

 

 

 

 

16,818,919

Contract assets

2,806,284

 

1,110,463

 

4,367

 

 

 

 

(2,806,284)

 

 

1,114,830

Right-of-use assets

9,549,136

 

1,581,601

 

316,762

 

8,039,779

 

3,053

 

17,556

 

(9,549,136)

 

 

9,958,751

Property, plant and equipment

37,503,618

 

1,620,505

 

911,277

 

20,435,467

 

17

 

51,750

 

(37,503,618)

 

 

23,019,016

Intangible assets

9,472,002

 

16,761,631

 

3,013,392

 

6,545,890

 

 

9,872

 

(9,472,002)

 

 

26,330,785

Loans, borrowings and debentures

(52,781,598)

 

(14,449,033)

 

(3,558,575)

 

(19,123,218)

 

 

(29,324,600)

 

52,781,598

 

 

(66,455,426)

Derivatives financial instruments - Liabilities

(14,464,530)

 

(389,778)

 

(57,347)

 

(1,918,204)

 

 

(1,104,875)

 

14,464,530

 

 

(3,470,204)

Trade payables

(20,042,646)

 

(1,650,748)

 

(1,735,704)

 

(1,777,918)

 

(20,549)

 

(2,930)

 

20,042,646

 

 

(5,187,849)

Employee benefits payables

(1,096,336)

 

(253,655)

 

(140,553)

 

(376,475)

 

 

(43,324)

 

1,096,336

 

 

(814,007)

Sectorial financial liabilities

 

(2,040,239)

 

 

 

 

 

 

 

(2,040,239)

Other current liabilities

(9,327,070)

 

(2,876,023)

 

(428,437)

 

(1,252,805)

 

(135,410)

 

(905,820)

 

9,327,070

 

1,628,676

 

(3,969,819)

Leases

(11,988,100)

 

(2,122,306)

 

(327,517)

 

(4,032,188)

 

(3,281)

 

(24,461)

 

11,988,100

 

 

(6,509,753)

Other non-current liabilities

(14,143,270)

 

(3,735,956)

 

(548,995)

 

(7,177,061)

 

(580,129)

 

(2,022,675)

 

14,143,270

 

644,573

 

(13,420,243)

Total Assets (net of liabilities) allocated by segment

24,441,652

 

6,732,381

 

1,890,829

 

14,935,154

 

16,999,193

 

14,048,343

 

(24,441,652)

 

(15,207,538)

 

39,398,362

Total Asset

148,285,202

 

34,250,119

 

8,687,957

 

50,593,023

 

17,738,562

 

47,477,028

 

(148,285,202)

 

(17,480,787)

 

141,265,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

23,864,556

 

4,091,601

 

1,326,385

 

4,477,643

 

5,311,909

 

10,903,764

 

(23,864,556)

 

(15,207,538)

 

10,903,764

Non-controlling interests

577,096

 

2,640,780

 

564,444

 

10,457,511

 

11,687,284

 

3,144,579

 

(577,096)

 

 

28,494,598

Total shareholders' equity

24,441,652

 

6,732,381

 

1,890,829

 

14,935,154

 

16,999,193

 

14,048,343

 

(24,441,652)

 

(15,207,538)

 

39,398,362


27

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

4.1         Net sales to external customers by product/customer type

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

Reported segments

 

 

 

 

 

 

 

Raízen

 

 

 

 

 

 

 

Ethanol

5,447,894

 

7,137,410

 

17,561,438

 

18,392,284

Sugar

9,166,496

 

14,453,006

 

21,724,620

 

28,672,624

Gasoline

16,242,848

 

17,436,232

 

49,402,358

 

48,823,304

Diesel

24,048,364

 

29,056,550

 

69,019,266

 

77,246,718

Cogeneration

2,652,776

 

1,983,602

 

6,613,492

 

3,656,222

Other

2,476,572

 

2,843,107

 

7,533,726

 

7,535,255

 

60,034,950

 

72,909,907

 

171,854,900

 

184,326,407

Compass

 

 

 

 

 

 

 

Natural gas distribution

 

 

 

 

 

 

 

Industrial

2,065,264

 

3,191,641

 

6,903,240

 

8,883,732

Residential

783,495

 

688,605

 

1,986,218

 

1,738,114

Cogeneration

48,001

 

126,022

 

256,690

 

378,647

Automotive

108,102

 

121,778

 

330,381

 

357,168

Commercial

240,928

 

234,756

 

680,588

 

641,789

Construction revenue

426,180

 

425,193

 

1,094,635

 

1,126,377

Other

97,492

 

89,972

 

253,055

 

284,468

 

3,769,462

 

4,877,967

 

11,504,807

 

13,410,295

Marketing & services

 

 

 

 

 

 

 

Gas commercialization

491,767

 

69,466

 

1,301,360

 

74,615

 

4,261,229

 

4,947,433

 

12,806,167

 

13,484,910

Moove

 

 

 

 

 

 

 

Finished product

2,066,411

 

2,247,458

 

5,923,673

 

6,522,220

Base oil

272,912

 

172,980

 

723,748

 

491,602

Services

112,517

 

211,482

 

392,271

 

638,650

 

2,451,840

 

2,631,920

 

7,039,692

 

7,652,472

Rumo

 

 

 

 

 

 

 

North operations

3,024,187

 

3,016,419

 

8,449,868

 

8,266,335

South operations

578,304

 

564,981

 

1,469,069

 

1,730,394

Container operations

216,774

 

170,863

 

578,471

 

476,288

 

3,819,265

 

3,752,263

 

10,497,408

 

10,473,017

Radar

 

 

 

 

 

 

 

Lease and sale of lands

132,415

 

322,222

 

468,830

 

612,193

 

132,415

 

322,222

 

468,830

 

612,193

Reconciliation

 

 

 

 

 

 

 

Cosan Corporate

4

 

2,064

 

1,459

 

2,076

Deconsolidation of joint venture, adjustments and eliminations

(60,035,518)

 

(72,919,512)

 

(171,864,018)

 

(184,368,714)

 

 

 

 

 

 

 

 

Total

10,664,185

 

11,646,297

 

30,804,438

 

32,182,361


28

Table of Contents
Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)
4.2         Information on geographical area

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

Net revenue

Brazil

9,195,715

 

10,064,344

 

26,380,574

 

27,577,788

Europe (i)

821,568

 

788,590

 

2,420,884

 

2,232,774

Latin America (ii)

102,373

 

168,057

 

311,181

 

532,655

United States of America

535,381

 

604,408

 

1,659,411

 

1,785,509

Asia and other (iii)

9,148

 

20,898

 

32,388

 

53,635

Total

10,664,185

 

11,646,297

 

30,804,438

 

32,182,361


(i) England, France, Spain and Portugal;
(ii)

Argentina, Bolivia, Uruguay and Paraguay; and

(iii) Singapore, United Arab Emirates and Oceania.


29

Table of Contents
Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)
5.            Financial assets and liabilities  

The Company's financial assets and liabilities are stated as classified below:

 

 

 

Parent Company

 

Consolidated

 

Note

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Assets

 

 

 

 

 

 

 

 

 

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

5.1

 

205,389

 

986,278

 

1,196,389

 

2,122,442

    Marketable securities

 

 

392,898

 

805,335

 

3,538,955

 

3,386,301

    Derivative financial instruments

5.3

 

42,199

 

1,565,495

 

1,739,192

 

3,799,328

    Other financial assets

 

 

 

 

5,102

 

4,495

 

 

 

640,486

 

3,357,108

 

6,479,638

 

9,312,566

  Amortized cost

 

 

 

 

 

 

 

 

 

    Cash and cash equivalents

 

 

2,488,228

 

1,214,989

 

11,702,014

 

14,781,100

    Trade receivables

 

 

 

 

4,014,944

 

3,995,734

    Restricted cash

 

 

191

 

 

217,525

 

174,303

    Receivables from related parties

5.4

 

231,258

 

406,981

 

212,229

 

399,889

    Sectorial financial assets

 

 

 

 

698,814

 

731,642

    Judicial deposits

10

 

347,356

 

416,969

 

1,035,371

 

1,056,690

    Dividends and interest on equity receivable

 

 

11,850

 

19,377

 

24,617

 

153,548

    Reduction of capital receivable

 

 

6,494

 

1,013,714

 

 

 

 

 

3,085,377

  

3,072,030

 

17,905,514

 

21,292,906

Total

 

 

3,725,863

 

6,429,138

 

24,385,152

 

30,605,472

Liabilities

 

 

 

 

 

 

 

 

 

  Amortized cost

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

 

 

(16,072,904)

 

(21,350,555)

 

(32,351,526)

 

(38,161,392)

    Trade payables

5.5

 

(7,986)

 

(2,900)

 

(4,091,587)

 

(5,187,849)

    Consideration payable

 

 

 

 

(180,686)

 

(246,256)

    Other financial liabilities (i)

 

 

 

 

(629,202)

 

(1,067,839)

    Leases

 

 

(20,259)

 

(24,459)

 

(6,357,311)

 

(6,509,753)

    Railroad concession payable

 

 

 

 

(3,849,859)

 

(3,721,190)

    Related parties payables

5.4

 

(5,417,948)

 

(7,263,024)

 

(343,183)

 

(417,488)

    Dividends payable

11

 

(39)

 

(3,495)

 

(95,699)

 

(96,722)

    Reduction of share capital payable

 

 

 

 

 

(486,285)

    Sectorial financial liabilities

 

 

 

 

(80,054)

 

(64,718)

    Installment of tax debts

 

 

(141,879)

 

(219,429)

 

(161,546)

 

(254,302)

 

 

 

(21,661,015)

 

(28,863,862)

 

(48,140,653)

 

(56,213,794)

  Fair value through profit or loss

 

 

 

 

 

 

 

 

 

    Loans, borrowings and debentures

 

 

 

 

(28,562,274)

 

(28,294,034)

    Derivative financial instruments

5.3

 

(694,647)

 

(1,104,874)

 

(3,009,450)

 

(3,470,204)

    Other trades payable

 

 

 

 

(12,362)

 

(12,362)

 

 

 

(694,647)

 

(1,104,874)

 

(31,584,086)

 

(31,776,600)

Total

 

 

(22,355,662)

 

(29,968,736)

 

(79,724,739)

 

(87,990,394)



(i)    The Company's subsidiaries adopt strategies to optimize working capital efficiency, including extending payment terms with their suppliers and entering into structured payment agreements (also known as reverse factoring or drawn risk) with financial institutions.


30

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

5.1         Cash and cash equivalents 

 

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Cash and bank accounts

325

 

414

 

702,702

 

958,738

Savings account

41,535

 

48,831

 

783,202

 

485,393

Financial investments

2,651,757

 

2,152,022

 

11,412,499

 

15,459,411

Total

2,693,617

 

2,201,267

 

12,898,403

 

16,903,542

Financial investments include the following:

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Applications in investment funds

 

 

 

 

 

 

 

  Repurchase agreements

37,145

 

400,251

 

871,443

 

1,493,278

  Certificate of bank deposits – CDB

168,244

 

586,027

 

324,480

 

604,398

  Other investments

 

 

466

 

24,766

 

205,389

 

986,278

 

1,196,389

 

2,122,442

 

 

 

 

 

 

 

 

Applications in banks

 

 

 

 

 

 

 

Repurchase agreements

 

 

420,301

 

236,101

Certificate of bank deposits – CDB

2,446,368

 

1,165,549

 

9,795,809

 

12,102,078

Other investments

 

195

 

 

998,790

 

2,446,368

 

1,165,744

 

10,216,110

 

13,336,969

Total

2,651,757

 

2,152,022

 

11,412,499

 

15,459,411

 

5.2         Loans, borrowings and debentures 

a) Composition

 

 

Interest

 

Parent Company

Description

 

Average debt Index

 

Average annual interest rate

 

September 30, 2025

 

December 31, 2024

 

 

 

 

 

 

 

 

 

Debentures

 

CDI + 1.29%

 

16.38%

 

11,411,340

 

10,554,301

Debentures

 

IPCA + 5.75%

 

11.29%

 

443,442

 

433,499

Debentures

 

Prefixed

 

7.52%

 

3,185,857

 

5,636,584

Commercial bank Notes

 

CDI + 1.77%

 

16.94%

 

1,032,265

 

1,020,037

Loan 4.131

 

 

 

 

 

 

3,706,134

Total

 

 

 

 

 

16,072,904

 

21,350,555

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

386,529

 

347,032

Non-current

 

 

 

 

 

15,686,375

 

21,003,523


31

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


 

 

Interest

 

Consolidated

Description

 

Average debt Index

 

Average annual interest rate

 

September 30, 2025

 

December 31, 2024

Cosan Corporate

 

 

 

 

 

 

 

 

   Debentures

 

CDI + 1.29%

 

16.38%

 

11,411,340

 

10,554,301

   Debentures

 

IPCA + 5.75%

 

11.29%

 

443,442

 

433,499

   Commercial bank notes

 

CDI + 1.77%

 

16.94%

 

1,032,265

 

1,020,037

   Perpetual Notes

 

Prefixed

 

8.25%

 

2,692,818

 

3,135,174

   Senior Notes

 

Prefixed

 

6.50%

 

5,744,129

 

14,181,589

 

 

 

 

 

 

21,323,994

 

29,324,600

Compass

 

 

 

 

 

 

 

 

   BNDES

 

IPCA + 4.54%

 

10.10%

 

2,809,055

 

3,034,743

   Debentures

 

CDI + 0.76%

 

15.64%

 

5,724,493

 

5,378,989

   Loan 4.131

 

VC + 4.04%

 

4.04%

 

813,372

 

2,695,565

   Loan 4.131

 

CDI + 0.78%

 

15.80%

 

377,614

 

   Debentures (Law 12.431)

 

IPCA + 6.38%

 

11.95%

 

4,081,940

 

2,956,899

   Debentures

 

IGPM + 6.10%

 

9.10%

 

386,386

 

382,837

 

 

 

 

 

 

14,192,860

 

14,449,033

Moove

 

 

 

 

 

 

 

 

   Offshore loan 4.131

 

Prefixed

 

5.50%

 

 

15,729

   Loan 4.131

 

CDI + 0.45%

 

15.42%

 

550,735

 

   Acquisition Finance

 

SOFR + 1.50%

 

1.50%

 

2,029,946

 

2,346,950

   Working capital

 

SONIA + 1.30%

 

1.30%

 

250,769

 

272,318

   Export Credit Note

 

SOFR + 1.30%

 

5.48%

 

269,931

 

316,442

   Export Prepayment

 

SOFR + 1.30%

 

5.64%

 

537,510

 

607,136

 

 

 

 

 

 

3,638,891

 

3,558,575

Rumo

 

 

 

 

 

 

 

 

   ACF

 

IPCA + 6.48%

 

12.06%

 

325,706

 

299,706

   BNDES

 

URTJLP + 2.06%

 

11.14%

 

1,537,736

 

1,861,658

   CCB

 

IPCA + 0.94%

 

6.23%

 

809,065

 

874,513

   Debentures

 

CDI + 0.70%

 

15.70%

 

251,406

 

   Debentures (Law 12.431)

 

IPCA + 5.62%

 

11.16%

 

13,908,943

 

10,722,182

   Export Credit Agency ("ECA")

 

Euribor + 0,58%

 

2.69%

 

18,839

 

38,525

   NCE

 

 

 

 

 

 

276,661

   Senior Notes

 

Prefixed

 

4.30%

 

4,906,360

 

5,049,973

 

 

 

 

 

 

21,758,055

 

19,123,218

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

60,913,800

 

66,455,426

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

3,890,069

 

4,403,148

Non-current

 

 

 

 

 

57,023,731

 

62,052,278

 

32

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

b) Changes in loans, borrowings and debentures


 

 

Parent Company

 

Consolidated

Balance as at January 1, 2025

 

21,350,555

 

66,455,426

Proceeds

 

2,427,312

 

8,873,844

Repayment of principal

 

(7,148,782)

 

(13,762,035)

Payment of interest

 

(1,316,001)

 

(3,448,240)

Interest on work in progress

 

 

(63,507)

Acquisition of subsidiaries (Note 6.3)

 

 

(77,002)

Interest, exchange rate and fair value

 

759,820

 

2,935,314

Balance as at September 30, 2025

 

16,072,904

 

60,913,800

c) Offset of assets and liabilities

 

Segment

 

September 30, 2025

 

December 31, 2024

Assets

 

 

 

 

 

  Credit Linked Notes

Rumo

 

5,375,454

 

6,334,168

  Time deposit

Cosan Corporate

 

 

3,718,105

  TRS

Cosan Corporate

 

3,187,831

 

5,640,466

Total

 

 

8,563,285

 

15,692,739

 

 

 

 

 

 

Liabilities

 

 

 

 

 

  NCEs

Rumo

 

(5,375,454)

 

(6,334,168)

  Loan 4.131 (i)

Cosan Corporate

 

 

(3,718,105)

  Debentures

Cosan Corporate

 

(3,187,831)

 

(5,640,466)

Total

 

 

(8,563,285)

 

(15,692,739)

Net Balance

 

 

 


(i)  The balance of Loan 4.131 was settled as mentioned in Note 2.2.

d) Covenants

The Company and its subsidiaries are required to comply with the financial clauses per the terms of the main loan lines both financial and non-financial, as set forth in the loan and financing agreements.

As of September 30, 2025, the Company and its subsidiaries were in compliance with all financial and non-financial restrictive covenants. The terms of the loans include cross-default provisions.


33

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

5.3         Derivative financial instruments 

The Company uses swap instruments, whose fair value is determined from discounted cash flows based on market curves, to hedge the exposure to foreign exchange rate risk and interest, and inflation risk. The consolidated data are presented below:

 

Parent Company

 

Consolidated

 

Notional

 

Fair value

 

Notional

 

Fair value

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Exchange rate derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward agreements

 

942,987

 

 

18,402

 

287,735

 

1,042,896

 

(11,843)

 

28,392

FX option agreements

 

 

 

 

328,500

 

411,000

 

5,639

 

3,096

 

 

942,987

 

 

18,402

 

616,235

 

1,453,896

 

(6,204)

 

31,488

Commodity derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward contract - NDF

 

 

 

 

13,849

 

21,174

 

6,304

 

(7,158)

 

 

 

 

 

13,849

 

21,174

 

6,304

 

(7,158)

Foreing exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap agreements (interest rate)

350,000

 

350,000

 

16,055

 

(4,705)

 

350,000

 

6,453,930

 

16,056

 

(364,783)

Swap agreements (interest and FX)

8,554,135

 

13,686,022

 

(334,807)

 

1,520,581

 

17,036,042

 

20,195,459

 

(826,499)

 

1,912,553

Swap agreements (interest and inflation)

 

 

 

 

21,576,715

 

12,247,351

 

(126,219)

 

(246,660)

 

8,904,135

 

14,036,022

 

(318,752)

 

1,515,876

 

38,962,757

 

38,896,740

 

(936,662)

 

1,301,110

Share price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap agreements (TRS)

944,593

 

1,817,821

 

(358,318)

 

(1,073,657)

 

944,593

 

1,817,821

 

(358,318)

 

(1,073,657)

Call Spread

5,594,212

 

 

24,622

 

 

5,594,212

 

4,667,709

 

24,622

 

77,341

 

6,538,805

 

1,817,821

 

(333,696)

 

(1,073,657)

 

6,538,805

 

6,485,530

 

(333,696)

 

(996,316)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total of financial instruments

 

 

 

 

(652,448)

 

460,621

 

 

 

 

 

(1,270,258)

 

329,124

Current assets

 

 

 

 

 

18,402

 

 

 

 

 

84,178

 

905,341

Non-current assets

 

 

 

 

42,199

 

1,547,093

 

 

 

 

 

1,655,014

 

2,893,987

Current liabilities

 

 

 

 

(378,723)

 

(1,074,991)

 

 

 

 

 

(2,150,537)

 

(2,504,117)

Non-current liabilities

 

 

 

 

(315,924)

 

(29,883)

 

 

 

 

 

(858,913)

 

(966,087)

Total

 

 

 

 

(652,448)

 

460,621

 

 

 

 

 

(1,270,258)

 

329,124


34

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


Below, we present the breakdown of the registration value of debt and non-debt derivative financial instruments:

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Derivative financial instruments

(318,752)

 

1,534,278

 

(877,085)

 

1,319,512

Non-derivative financial instruments 

(333,696)

 

(1,073,657)

 

(393,173)

 

(990,388)

 

(652,448)

 

460,621

 

(1,270,258)

 

329,124

Derivatives are only used for economic hedging purposes and not as speculative investments.


a) Fair value hedge

The Company, through its subsidiaries, adopts fair value hedge accounting for some of its operations.

There is an economic relationship between the hedged item and the hedging instrument because the terms of the interest and FX rate swap correspond to the terms of the fixed-rate loan, i.e., notional amount, term, and payment. Since the underlying risk of the interest and FX rate swap is identical to the hedged risk component, the Company has established a hedge ratio of 1:1 for its hedging relationships. The Company employs the discounted cash flow method and compares changes in the fair value of the hedging instrument with changes in the fair value of the hedged item attributable to the hedged risk in order to evaluate the effectiveness of the hedge. According to the Company's assessment, the sources of hedge ineffectiveness that are most likely to impact the hedge relationship during its term are: (i) a reduction or change in the hedged item; and (ii) a change in the Company's or the contracted swap counterparty's credit risk. The following amounts were associated with the items designated as hedging instruments:


 

 

 

 

 

 

 

 

 

Carrying amount

 

Accumulated fair value of hedge adjustments

 

Subsidiary

 

Index

 

Unit

 

Notional

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

FX rate risk hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

 

 

 

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPE

Moove

 

US$ + 1.40%

 

USD

 

(100,000)

 

(537,510)

 

(620,690)

 

3,190

 

(13,554)

NCE

Moove

 

US$ + 1.30%

 

USD

 

(50,000)

 

(269,931)

 

(320,606)

 

431

 

(4,164)

Senior Notes 2028

Rumo

 

US$ + 5.30%

 

BRL

 

(2,791,600)

 

(2,429,108)

 

(2,631,834)

 

(246,292)

 

(519,686)

Senior Notes 2032

Rumo

 

US$ + 4.20%

 

BRL

 

(2,824,075)

 

(2,477,252)

 

(2,418,140)

 

(163,737)

 

(687,411)

NCE U.S.$

Rumo

 

SOFR + 1.30%

 

BRL

 

 

 

(25,341)

 

 

(131,663)

Total

 

 

 

 

 

 

 

 

(5,713,801)

 

(6,016,611)

 

(406,408)

 

(1,356,478)

Interest rate risk hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

 

 

 

 

 

 

 

 

 

 

 

 

Designated items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES Project VIII

Comgás

 

IPCA + 3.25%

 

BRL

 

(729,165)

 

(618,976)

 

(678,785)

 

99,163

 

100,511

Debentures

Rumo

 

IPCA + 5.62%

 

BRL

 

(12,935,026)

 

(13,205,505)

 

(9,719,039)

 

(1,746,854)

 

(1,851,762)

ACF

Rumo

 

IPCA + 6.48%

 

BRL

 

(312,528)

 

(325,706)

 

(299,706)

 

(15,843)

 

(13,635)

Finem

Rumo

 

TLP + 2.06%

 

BRL

 

(19,951)

 

(20,631)

 

(25,764)

 

(2,059)

 

(2,212)

CCB

Rumo

 

IPCA + 0.94%

 

BRL

 

(909,816)

 

(809,065)

 

(874,513)

 

(93,274)

 

(63,520)

Total

 

 

 

 

 

 

 

 

(14,979,883)

 

(11,597,807)

 

(1,758,867)

 

(1,830,618)


35

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

 

 


 


 


 


September 30, 2025


December 31, 2024


Subsidiary


Index


Unit


Notional


Assets


Liabilities


Assets


Liabilities

FX rate risk hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPE

Moove

 

CDI + 0.79%

 

USD

 

100,000

 

11,653

 

34,387

 

108,413

 

42,288

NCE

Moove

 

CDI + 0.60%

 

USD

 

50,000

 

11,767

 

23,142

 

43,512

 

15,060

Currency and interest rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap Senior Notes 2028

Rumo

 

115% CDI

 

BRL

 

2,791,600

 

2,445,973

 

2,711,939

 

2,657,287

 

2,707,334

Swap Senior Notes 2032

Rumo

 

106% CDI

 

BRL

 

2,824,075

 

2,519,453

 

2,680,708

 

4,039,312

 

3,926,328

NCE U.S.$

Rumo

 

SOFR + 1.30%

 

BRL

 

 

 

 

25,341

 

124,097

Total

 

 

 

 

 

 

 

 

4,988,846

 

5,450,176

 

6,873,865

 

6,815,107

Interest rate risk hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES Project VIII

Comgás

 

99.70% CDI

 

BRL

 

729,165

 

631,310

 

733,590

 

693,704

 

795,268

Swap Debenture

Rumo

 

104% CDI

 

BRL

 

12,935,026

 

13,435,178

 

13,451,492

 

10,016,793

 

10,377,790

ACF

Rumo

 

96% CDI

 

BRL

 

312,528

 

331,203

 

350,340

 

304,962

 

318,827

Finem

Rumo

 

96% CDI

 

BRL

 

19,951

 

21,673

 

20,067

 

23,552

 

22,614

CCB

Rumo

 

64% CDI

 

BRL

 

909,816

 

817,140

 

914,377

 

882,930

 

946,589

Total

 

 

 

 

 

 

 

 

15,236,504

 

15,469,866

 

11,921,941

 

12,461,088



36

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

b) Fair value option

Certain derivatives instruments were not designated to documented hedging structures.

The Company chose to designate the hedged liabilities (hedge objects) to be recorded at fair value through profit or loss as below:


 



 


Carrying amount


Accumulated fair value


Index


Notional


September 30, 2025


December 31, 2024


September 30, 2025


December 31, 2024

FX rate risk

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

Senior Notes 2027 (Cosan Luxembourg)

USD + 7.00%

 

 

 

(2,475,674)

 

 

(1,540,318)

Export Credit Agreement (Rumo)

EUR + 0.58%

 

(12,685)

 

(18,839)

 

(38,525)

 

36

 

(713)

Scotiabank 2022 (Compass)

USD + 2.51%

 

 

 

(1,245,669)

 

 

3,580

Scotiabank 2023 (Compass)

USD + 4.76%

 

(749,310)

 

(813,372)

 

(926,262)

 

(3,732)

 

5,920

BNP Paribas 2024 (Compass)

EUR + 5.74%

 

 

 

(523,634)

 

 

(19,408)

Total

 

 

 

 

(832,211)

 

(5,209,764)

 

(3,696)

 

(1,550,939)

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate risk and inflation

 

 

 

 

 

 

 

 

 

 

 

Items

 

 

 

 

 

 

 

 

 

 

 

BNDES Projects VI e VII (Compass)

IPCA + 4.10%

 

(83,968)

 

(72,187)

 

(88,477)

 

3,532

 

3,288

BNDES Project VIII (Compass)

IPCA + 3.25%

 

(634,494)

 

(576,750)

 

(639,325)

 

47,309

 

39,439

BNDES Project IX (Compass)

IPCA + 5.74%

 

(553,287)

 

(566,410)

 

(554,820)

 

54,071

 

54,110

BNDES Project IX - Sub A (Compass)

IPCA + 5.74%

 

(299,550)

 

(292,777)

 

(287,962)

 

23,128

 

22,242

BNDES Project IX - Sub A (Compass)

IPCA + 5.74%

 

(192,324)

 

(187,373)

 

(184,883)

 

11,999

 

10,864

BNDES Project IX - Sub B (Compass)

IPCA + 6.01%

 

(308,335)

 

(301,204)

 

(295,695)

 

24,334

 

23,999

Debenture 4th issue - 3rd Series (Compass)

IPCA + 7.36%

 

(38,273)

 

(46,112)

 

(41,436)

 

427

 

718

Debenture 9th issue - 1st Series (Compass)

IPCA + 5.12%

 

(500,000)

 

(563,312)

 

(512,946)

 

82,266

 

88,728

Debenture 9th issue - 2nd Series (Compass)

IPCA + 5.22%

 

(500,000)

 

(521,128)

 

(466,173)

 

128,668

 

133,379

Debenture 11th issue - 1st Series (Compass)

IPCA + 6.38%

 

(750,000)

 

(741,304)

 

(685,420)

 

71,001

 

72,780

Debenture 11th issue - 2nd Series (Compass)

IPCA + 6.45%

 

(750,000)

 

(722,228)

 

(662,782)

 

82,111

 

85,912

Debenture 12th issue – Single series (Compass)

IPCA + 7.17%

 

(600,000)

 

(628,933)

 

(588,142)

 

(7,089)

 

(10,096)

Debenture 2nd issue – Single series (Compass)

IPCA + 7.44%

 

(800,000)

 

(858,923)

 

 

(58,923)

 

Debentures (Rumo)

IPCA + 4.68%

 

(60,000)

 

(169,600)

 

(248,085)

 

(1,780)

 

(59,916)

Debentures (Rumo)

IPCA + 4.50%

 

(600,000)

 

(788,138)

 

(755,061)

 

(73,791)

 

(96,457)

Total

 

 

 

 

(7,036,379)

 

(6,011,207)

 

387,263

 

368,990



37

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


 

 

 

 

 

Carrying amount

 

Index

 

Notional

 

September 30, 2025

 

December 31, 2024

FX rate risk

 

 

 

 

 

 

 

Derivatives instruments

 

 

 

 

 

 

 

Swap Senior Notes 2027 (Cosan Luxembourg)

BRL + 114.66% CDI

 

 

 

217,523

FX and interest rate swap (Rumo)

BRL + 108% CDI

 

12,685

 

5,735

 

12,253

Scotiabank 2022 (Compass)

CDI + 1.20%

 

 

 

95,971

Scotiabank 2023 (Compass)

CDI + 1.30%

 

749,310

 

23,481

 

169,185

BNP Paribas 2024 (Compass)

CDI + 1.30%

 

 

 

55,805

Total

 

 

 

 

29,216

 

550,737

Interest rate risk and inflation

 

 

 

 

 

 

 

Derivatives instruments

 

 

 

 

 

 

 

BNDES Projects VI and VII (Compass)

87.50% CDI

 

83,968

 

(3,878)

 

(3,332)

BNDES Project VIII (Compass)

82.94% CDI

 

634,494

 

(49,594)

 

(39,834)

BNDES Project IX (Compass)

98.90% CDI

 

553,287

 

23,584

 

1,394

BNDES Project IX - Sub A (Compass)

95.55% CDI

 

299,550

 

(3,641)

 

(14,383)

BNDES Project IX - Sub A (Compass)

92.35% CDI

 

192,324

 

(2,643)

 

(8,929)

BNDES Project IX - Sub B (Compass)

98.49% CDI

 

308,335

 

(4,372)

 

(15,994)

Debenture 4th issue - 3rd Series (Compass)

112.49% CDI

 

38,273

 

2,939

 

3,203

Debenture 9th issue - 1st Series (Compass)

109.20% CDI

 

500,000

 

38,425

 

5,192

Debenture 9th issue - 2nd Series (Compass)

110.60% CDI

 

500,000

 

(8,032)

 

(39,535)

Debenture 11th issue - 1st Series (Compass)

100.45% CDI

 

750,000

 

(41,092)

 

(71,755)

Debenture 11th issue - 2nd Series (Compass)

99.70% CDI

 

750,000

 

(52,291)

 

(84,963)

Debenture 12th issue – Single series (Compass)

95.66% CDI

 

600,000

 

18,856

 

10,424

Debenture 2nd issue – Single series (Compass)

97.40% CDI

 

800,000

 

(11,525)

 

Debentures (Rumo)

107% CDI

 

60,000

 

23,584

 

60,419

Debentures (Rumo)

103% CDI

 

600,000

 

176,824

 

130,505

Total

 

 

 

 

107,144

 

(67,588)


38

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

c) Cash flow hedge

Compass

The indirect subsidiary Edge Comercialização S.A. entered into a natural gas purchase agreement indexed to Brent and US dollar risk. To mitigate fluctuations in the corresponding indexes, this transaction was designated as a cash flow hedge.

The indirect subsidiary Terminal de Regaseificação de São Paulo ("TRSP") adopted a hedge accounting strategy to protect its results from exposure to variability in cash flows arising from the exchange rate effects of highly probable revenues in US dollars projected for a period of 20 years, through non-derivatives hedging instruments – lease liabilities in US dollars already contracted.

Rumo

To mitigate the effects of exchange rate volatility on future cash flows, the subsidiary Rumo entered into derivatives financial instruments in the form of swap transactions and designated a cash flow hedge. The hedging relationship was formally designated and documented at the beginning of the transaction, demonstrating that the hedge is effective in offsetting the variations in cash flows attributable to exchange rate risk. The effects of this hedge are recognized in net under "Other Comprehensive Income."

The impact of hedged items on the balance sheet is presented below:


 

 

 

 

 

 

 

 

 

 

Carrying amount

 

 

Subsidiary

 

Risk

 

Unit

 

Notional

 

September 30, 2025

 

December 31, 2024

Financial instrument

 

 

 

 

 

 

 

 

 

 

 

 

Future

 

Edge

 

Price

 

BRL

 

3,638

 

(56)

 

Leasing

 

TRSP

 

FX rate

 

BRL

 

3,409,281

 

(149,368)

 

(446,224)

Swap exchange rate and interest

 

Rumo

 

FX rate

 

BRL

 

1,298,067

 

(133,983)

 

Total

 

 

 

 

 

 

 

 

 

(283,407)

 

(446,224)

(-) Deferred tax

 

 

 

 

 

 

 

 

 

96,358

 

151,716

The effect of cash flow hedge on the income statement and other comprehensive income is shown below:

 

 

 

 

 

 

 

 

Write-offs

 

Ineffectiveness

 

 

 

 

Subsidiary

 

Balance as at January 1, 2025

 

Other comprehensive income

 

Net sales

 

Cost of sales

 

Financial result

 

Balance as at September 30, 2025

Financial instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future

 

Edge

 

 

(13,145)

 

 

9,027

 

4,062

 

(56)

Leasing

 

TRSP

 

(446,224)

 

285,507

 

9,908

 

 

1,441

 

(149,368)

Swap exchange rate and interest

 

Rumo

 

 

(166,643)

 

 

32,660

 

 

(133,983)

Total

 

 

 

(446,224)

 

105,719

 

9,908

 

41,687

 

5,503

 

(283,407)

Sources of ineffectiveness in hedge accounting, although historically immaterial, may arise from the following factors:

1) Temporal misalignment between the cash flows of the hedged items and the hedging instruments;
2)  Use of different reference indices, resulting in different risk curves between the protected items and the hedging instruments;
3) Distinct effects of counterparty credit risk on the change in the fair value of hedging instruments and hedged items;
4) Changes in the projections of expected cash flows from hedged items and hedging instruments.


The Company continuously monitors sources of ineffectiveness, using quantitative and qualitative analyses to assess the impacts on fair value and hedge effectiveness. These practices are aligned with accounting and treasury policies.

As of September 30, 2025, there was no change in the fair value of the hedging instruments used to recognize ineffectiveness.


39

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

5.4       Related parties

a) Account receivable and payable with related parties:

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Current assets

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

5,747

 

5,241

 

63,084

 

72,518

Rumo S.A. and its subsidiaries

35,418

 

25,706

 

 

CLI Sul S.A.

10

 

10

 

14,397

 

19,458

Cosan Lubrificantes e Especialidades S.A.

6,937

 

14,164

 

 

Cosan Luxembourg S.A.

2,792

 

 

 

Compass Gás e Energia S.A. and its subsidiaries

20,107

 

18,561

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

14,286

 

14,286

Associação Gestora da Ferrovia Interna do Porto de Santos (AG-FIPS)

 

 

47,396

 

36,985

Radar Gestão de Investimentos S.A.

362

 

564

 

362

 

565

Radar Group

2,762

 

1,885

 

 

Other

383

 

239

 

1,109

 

6,373

 

74,518

 

66,370

 

140,634

 

150,185

Financial operations

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

48,865

 

45,173

 

48,865

 

45,173

Cosan Lubrificantes e Especialidades S.A.

11,176

 

 

 

Cosan Luxembourg S.A.

 

2,556

 

 

Other

 

 

 

1,705

 

60,041

 

47,729

 

48,865

 

46,878

 

 

 

 

 

 

 

 

Total current assets

134,559

 

114,099

 

189,499

 

197,063

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

10,715

 

21,438

 

 

 

10,715

 

21,438

 

 

 

 

 

 

 

 

Financial operations

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

 

28,864

 

 

26,920

Cosan Lubrificantes e Especialidades S.A.

96,699

 

109,550

 

 

Ligga S.A.

 

154,468

 

 

154,468

CLI Sul S.A.

 

 

12,000

 

Other

 

 

15

 

 

96,699

 

292,882

 

12,015

 

181,388

 

 

 

 

 

 

 

 

Total non-current assets

96,699

 

292,882

 

22,730

 

202,826

 

 

 

 

 

 

 

 

Related parties receivables

231,258

 

406,981

 

212,229

 

399,889


40

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Current liabilities

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

3,708

 

8,176

 

251,759

 

303,656

Termag - Terminal Marítimo de Guarujá S.A.

 

 

4,683

 

8,149

Associação Gestora da Ferrovia Interna do Porto de Santos (AG-FIPS)

 

 

15,990

 

45,119

Compass Gás e Energia S.A. and its subsidiaries

666

 

 

 

Other

54

 

64

 

368

 

1,932

 

4,428

 

8,240

 

272,800

 

358,856

Financial and corporate operations

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

66,933

 

56,478

 

68,644

 

57,554

Cosan Lubrificantes e Especialidades S.A.

2,693

 

 

 

Cosan Overseas Limited

34,367

 

40,012

 

 

Cosan Luxembourg S.A.

49,099

 

105,890

 

 

Other

 

 

564

 

 

153,092

 

202,380

 

69,208

 

57,554

 

 

 

 

 

 

 

 

Total current liabilities

157,520

 

210,620

 

342,008

 

416,410

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Commercial operations

 

 

 

 

 

 

 

Other

97

 

 

97

 

 

97

 

 

97

 

Financial operations

 

 

 

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

640,049

 

591,491

 

 

Cosan Luxembourg S.A.

1,941,289

 

3,342,012

 

 

Cosan Overseas Limited

2,677,915

 

3,117,823

 

 

Raízen S.A. and its subsidiaries

1,078

 

1,078

 

1,078

 

1,078

 

5,260,331

 

7,052,404

 

1,078

 

1,078

 

 

 

 

 

 

 

 

Total non-current liabilities

5,260,428

 

7,052,404

 

1,175

 

1,078

 

 

 

 

 

 

 

 

Payables to related party

5,417,948

 

7,263,024

 

343,183

 

417,488


41

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

b) Transactions with related parties:

 

Parent Company

 

Consolidated


Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

 

 

 

 

132,593

 

663,784

 

484,628

 

929,673

CLI Sul S.A.

 

 

 

 

897

 

 

6,095

 

Other

 

 

 

 

 

23,126

 

1,183

 

27,996

 

 

 

 

 

133,490

 

686,910

 

491,906

 

957,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of products / inputs / services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raízen S.A. and its subsidiaries

(299)

 

(6)

 

(856)

 

(21)

 

(671,632)

 

(664,055)

 

(1,821,897)

 

(1,815,169)

Radar Gestão de Investimentos S.A.

 

 

 

 

(10,882)

 

 

(10,882)

 

Termag - Terminal Marítimo de Guarujá S.A.

 

 

 

 

(21,367)

 

 

(25,243)

 

Other

 

 

 

 

 

(167)

 

 

(2,336)

 

(299)

 

(6)

 

(856)

 

(21)

 

(703,881)

 

(664,222)

 

(1,858,022)

 

(1,817,505)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shared income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compass Gás e Energia S.A. and its subsidiaries

43,647

 

75,653

 

66,769

 

86,109

 

 

 

 

Cosan Lubrificantes e Especialidades S.A.

2,871

 

1,634

 

8,297

 

4,596

 

 

 

 

Raízen S.A. and its subsidiaries

275

 

(1,971)

 

(203)

 

(3,697)

 

(15,220)

 

(7,718)

 

(65,372)

 

(68,211)

Rumo S.A. and its subsidiaries

15,810

 

1,439

 

49,710

 

4,064

 

 

 

 

Associação Gestora da Ferrovia Interna do Porto de Santos (AG-FIPS)

 

 

 

 

(32,927)

 

 

(92,638)

 

Other

878

 

(76)

 

2,961

 

(9)

 

32

 

(76)

 

78

 

(23)

 

63,481

 

76,679

 

127,534

 

91,063

 

(48,115)

 

(7,794)

 

(157,932)

 

(68,234)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Luxembourg S.A.

24,184

 

25,253

 

265,186

 

(577,862)

 

 

 

 

Cosan Overseas Limited

12,454

 

(2,358)

 

268,194

 

(473,207)

 

 

 

 

Raízen S.A. and its subsidiaries

 

 

(10,507)

 

 

 

 

(10,507)

 

Moove Lubricants Limited

 

 

(4)

 

 

 

 

 

Ligga S.A.

 

 

10,410

 

 

 

 

 

10,410

 

 

Other

 

3

 

 

3

 

 

 

 

 

36,638

 

22,898

 

533,279

 

(1,051,066)

 

 

 

(97)

 

Total

99,820

 

99,571

 

659,957

 

(960,024)

 

(618,506)

 

14,894

 

(1,524,145)

 

(928,070)


42

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

c) Managers’ and directors’ compensation:

 

Parent Company

 

Consolidated

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Short-term employee and key management benefits

15,252

 

11,928

 

58,999

 

32,560

 

42,153

 

40,987

 

149,301

 

117,448

Share based compensation

4,116

 

15,410

 

11,706

 

43,147

 

10,185

 

20,914

 

26,025

 

56,415

Post-employment benefits

53

 

160

 

160

 

447

 

684

 

635

 

1,957

 

1,821

Employment termination benefits

 

 

 

1,645

 

 

 

 

1,645

Other long-term benefits

 

 

 

 

5,661

 

1,659

 

6,633

 

3,459

Total

19,421

 

27,498

 

70,865

 

77,799

 

58,683

 

64,195

 

183,916

 

180,788

5.5         Trade payables

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Material and services suppliers

7,986

 

2,744

 

3,208,811

 

4,205,516

Natural gas / transport and logistics suppliers

 

156

 

882,776

 

982,333

 

7,986

 

2,900

 

4,091,587

 

5,187,849

 

 

 

 

 

 

 

 

Current

7,986

 

2,900

 

4,071,632

 

5,168,593

Non-current

 

 

19,955

 

19,256

Total

7,986

 

2,900

 

4,091,587

 

5,187,849


5.6         Fair value measurements

The carrying amounts of short-term financial assets and liabilities do not differ significantly from their fair value. The carrying amounts and fair value of consolidated assets and liabilities are as follows:

 

 

 

Carrying amount

 

Assets and liabilities measured at fair value

 

 

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

 

Note

 

 

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments funds

5.1

 

1,196,389

 

2,122,442

 

 

1,196,389

 

 

 

2,122,442

 

Marketable securities

 

 

3,538,955

 

3,386,301

 

245,793

 

3,293,162

 

 

 

3,386,301

 

Other financial assets

 

 

5,102

 

4,495

 

5,102

 

 

 

4,495

 

 

Investment properties (i)

 

 

16,489,000

 

16,818,919

 

 

 

16,489,000

 

 

 

16,818,919

Derivative financial instruments

5.3

 

1,739,192

 

3,799,328

 

 

1,739,192

 

 

 

3,799,328

 

Total

 

 

22,968,638

 

26,131,485

 

250,895

 

6,228,743

 

16,489,000

 

4,495

 

9,308,071

 

16,818,919

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, borrowings and debentures

5.2

 

(60,913,800)

 

(66,455,426)

 

 

(59,388,228)

 

 

 

(28,294,034)

 

Derivative financial instruments

5.3

 

(3,009,450)

 

(3,470,204)

 

 

(3,009,450)

 

 

 

(3,470,204)

 

Other trades payable

(12,362)
(12,362)




(12,362)




(12,362)

Total

 

 

(63,935,612)

 

(69,937,992)

 

 

(62,397,678)

 

(12,362)

 

 

(31,764,238)

 

(12,362)


(i)

The fair value of investment properties was determined using the direct comparative method of market data applied to transactions involving similar properties (type, location, and quality of property) and, to a lesser extent, sales quotes for potential transactions involving comparable assets (level 3). The methodology used to determine fair value incorporates direct comparisons of market information, such as market research, homogenization of values, spot market prices, sales, distances, facilities, access to land, topography and soil, land use (crop type), and rainfall, among other data, in accordance with the standards issued by the Brazilian Association of Technical Standards (Associação Brasileira de Normas Técnicas - "ABNT"). For the period ended September 30, 2025, there was no fair value adjustment.


43

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

For debt having a market value quoted on the Luxembourg Stock Exchange (LuxSE), the fair value measurement is based on the quoted market price as follows:

Debt

 

Company

 

September 30, 2025

 

December 31, 2024

Senior Notes due 2028

 

Rumo Luxembourg

 

99.79%

 

97.32%

Senior Notes due 2032

 

Rumo Luxembourg

 

92.91%

 

84.30%

Senior Notes due 2027 (i)

 

Cosan Luxembourg S.A.

 

 

99.63%


(i) The debt was settled on March 14, 2025. For further information, see Note 2.1.


5.7         Financial risk management

a) Market Risk

Foreign exchange risk

The Company had the following net exposure to exchange rate fluctuations on assets and liabilities denominated in US dollars, euros and pounds sterling, for companies with the Brazilian real functional currency.

 

September 30, 2025

 

December 31, 2024

Cash and cash equivalents

1,025,189

 

1,861,070

Marketable securities

89,815

 

Trade receivable

21,239

 

35,807

Trade payables

(627,086)

 

(691,312)

Loans, borrowings and debentures

(15,411,750)

 

(24,263,167)

Lease

(1,922,246)

 

(2,121,304)

Consideration payable

(180,686)

 

(246,256)

Derivative financial instruments (notional)

16,658,342

 

22,576,441

Foreign exchange exposure, net

(347,183)

 

(2,848,721)


44

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

The probable scenario considers the estimated exchange rates at the maturity of the transactions, as presented below:

 

 

 

 

 

 

Scenarios

Instrument

 

Risk factor

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Cash and cash equivalents

 

Low FX rate

 

92,901

 

379,048

 

665,194

 

(193,244)

 

(479,390)

Marketable securities


Low FX rate


7,792


32,193


56,595


(16,610)


(41,012)

Trade receivable

 

Low FX rate

 

1,831

 

7,565

 

13,298

 

(3,903)

 

(9,637)

Trade payables

 

High FX rate

 

(51,321)

 

(212,041)

 

(372,762)

 

109,400

 

270,119

Loans, borrowings and debentures

 

High FX rate

 

(1,337,754)

 

(3,277,329)

 

(7,465,022)

 

(255,053)

 

6,609,196

Lease

 

High FX rate

 

(166,759)

 

(648,120)

 

(1,170,371)

 

232,825

 

836,855

Consideration payable

 

High FX rate

 

(16)

 

(65)

 

(114)

 

33

 

83

Derivative financial instruments (notional)

 

Low FX rate

 

316,670


4,069,629


7,965,011


(3,695,410)


(7,541,946)

Impacts on profit or loss before taxes


 


(1,062,142)


658,752


233,061


(3,980,807)


(747,937)

Impacts on other comprehensive income


(74,514)


(307,872)


(541,232)


158,845


392,205

 

 

 

Exchange rate sensitivity analysis

 

 

September 30, 2025

 

Scenarios

 

 

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

U.S.$

 

5.3186

 

5.7800

 

7.2250

 

8.6700

 

4.3350

 

2.8900

Euro

 

6.2414

 

6.9938

 

8.7423

 

10.4907

 

5.2454

 

3.4969

GBP

 

7.1514

 

7.9764

 

9.9705

 

11.9646

 

5.9823

 

3.9882


Interest rate risk

Below is a sensitivity analysis of interest rates on loans and borrowings, leasing, other liabilities and financial assets, linked to the CDI rate with 25% and 50% pre-tax increases and decreases:

 

 

 

 

Scenarios

Interest rate exposure

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Cash and cash equivalents

 

1,647,936

 

2,060,740

 

2,472,496

 

1,236,249

 

824,560

Marketable securities

 

437,038

 

546,522

 

655,716

 

327,872

 

218,678

Restricted cash

 

29,874

 

37,359

 

44,822

 

22,412

 

14,948

Lease and concession in installments

 

(107,222)

 

(134,046)

 

(160,871)

 

(80,474)

 

(53,650)

Leases liabilities

 

(507,563)

 

(525,205)

 

(542,868)

 

(489,937)

 

(472,274)

Derivative financial instruments

 

(3,318,286)

 

(3,566,966)

 

(4,414,907)

 

(1,729,368)

 

(718,904)

Loans, borrowings and debentures

 

(4,035,952)

 

(4,892,735)

 

(5,846,291)

 

(3,035,347)

 

(2,091,864)

Other financial liabilities

 

(71,057)

 

(88,861)

 

(106,612)

 

(53,306)

 

(35,555)

Impacts on profit or loss before taxes

 

(5,925,636)

 

(6,563,697)

 

(7,899,121)

 

(3,802,202)

 

(2,314,263)

Impacts on other comprehensive income


404

 

505

 

606

 

303

 

202


45

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

Part of the amount shown under derivatives financial instruments corresponds to the Total Return Swap (TRS):

 

 

 

 

Scenarios

Interest rate exposure

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Derivative financial instruments

 

(49,555)

 

(61,953)

 

(74,351)

 

(37,193)

 

(24,796)

The probable scenario considers the estimated interest rate, made by a specialized third party and the Central Bank of Brazil ("BACEN"), as follows:

 

 

 

 

Scenarios

 

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

SELIC

 

13.83%

 

17.29%

 

20.75%

 

10.38%

 

6.92%

CDI

 

13.73%

 

17.17%

 

20.60%

 

10.30%

 

6.87%

TJLP462 (TJLP + 1% p.a.)

 

9.60%

 

11.75%

 

13.90%

 

7.45%

 

5.30%

TJLP

 

8.60%

 

10.75%

 

12.90%

 

6.45%

 

4.30%

IPCA

 

4.39%

 

5.48%

 

6.58%

 

3.29%

 

2.19%

IGPM

 

4.85%

 

6.06%

 

7.27%

 

3.63%

 

2.42%

Fed Funds

 

3.25%

 

4.06%

 

4.88%

 

2.44%

 

1.63%

SOFR

 

2.96%

 

3.70%

 

4.44%

 

2.22%

 

1.48%

CPI


2.88%


3.60%


4.32%


2.16%


1.44%

Price risk

  Natural Gas

 

 

 

 

Scenarios

Instrument

 

Risk factor

 

Exposure

 

25%

 

50%

 

(25%)

 

(50%)

Commodities derivatives

 

Price variation US$ / bbl

 

13,849

 

20,890

 

41,790

 

(20,900)

 

(41,800)

  Options

 

 

 

 

Scenarios

Instrument

 

Interest

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

VALE3 (Call spread)

 

1.34%

 

24,622

 

127,245

 

265,882

 

(8,789)

 

(20,250)

Call Option (“Call”)

The Company has a call option that gives it the right to repurchase all preferred shares of Cosan Nove and Cosan Dez, which may be exercised as of the third year after the execution of the respective agreements in December 2022.

On September 30, 2025, the Company measured the fair value of the call option and concluded that the option is out of price.

Contingent put option

In the shareholders' agreements entered into between the Company and the banks Itaú and Bradesco regarding the issuance of preferred shares, it was defined that both financial institutions have a contingent put option only when the specific adverse material effects provided for in the contract occur, which are under the Company's control and, therefore, do not constitute a financial obligation.

The prices for the exercise of the options are calculated based on the initial amounts adjusted by a weighted average rate of CDI + 0.60%, minus the dividends received by non-controlling shareholders during that period, which, on September 30, 2025, is represented by the amounts of R$2,401,772 and R$4,048,114, respectively. 

  Total Return Swap (TRS)

The Company is exposed to risks linked to the price of Cosan's shares (ticker CSAN3). In order to mitigate these exposures, total return swap derivatives of 106,695,312 shares were contracted, in which the Company receives the variation in the share price and dividends on the active side and pays CDI + 0.97% p.a. on the passive side.

46

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

The sensitivity analysis considers the closing price of the shares, as shown below:

 

 

 

 

Scenarios

Instrument

 

Probable

 

25%

 

50%

 

(25%)

 

(50%)

Net exposure option

 

(361,518)

 

164,578

 

329,155

 

(164,578)

 

(329,155)

Value of the share (CSAN3)

 

6.17

 

7.71

 

9.26

 

4.63

 

3.09


b) Credit risk

The Company's regular operations expose it to potential defaults when customers, suppliers, and counterparties are unable to fulfill their financial commitments or other obligations. The credit risk exposure was as follows:

 

September 30, 2025

 

December 31, 2024

Cash and cash equivalents

12,898,403

 

16,903,542

Trade receivables

4,014,944

 

3,995,734

Marketable securities

3,293,162

 

3,386,301

Restricted cash

217,525

 

174,303

Derivative financial instruments

1,739,192

 

3,799,328

Receivables from related parties

212,229

 

399,889

Receivable dividends and interest on equity

24,617

 

153,548

Other financial assets

5,102

 

4,495

Total

22,405,174

 

28,817,140

The Company is exposed to risks related to its cash management activities and temporary investments.

The credit risk of cash and cash equivalents, marketable securities, restricted cash, and derivatives financial instruments is determined by rating agencies widely accepted by the market, as presented below:

 

September 30, 2025

 

December 31, 2024

AAA

17,065,173

 

22,706,407

AA

963,624

 

803,935

A

 

571,942

Not rated

119,485

 

181,190

Total

18,148,282

 

24,263,474

c) Liquidity risk

The Company's financial liabilities (based on contracted undiscounted cash flows) are categorized by maturity dates as follows:

 

September 30, 2025

 

December 31, 2024

 

Up to 1 year

 

From 1 to 2 years

 

From 3 to 5 years

 

Over 5 years

 

Total

 

Total

Loans, borrowings and debentures

(5,570,309)

 

(5,744,037)

 

(30,734,326)

 

(37,685,184)

 

(79,733,856)

 

(64,570,345)

Trade payables

(4,071,632)

 

(19,955)

 

 

 

(4,091,587)

 

(10,670,813)

Other financial liabilities

(629,202)

 

 

 

 

(629,202)

 

(770,103)

Installment of tax debts

(9,624)

 

(13,877)

 

(3,213)

 

(224,988)

 

(251,702)

 

(454,885)

Leases

(1,086,678)

 

(1,323,299)

 

(1,057,763)

 

(20,429,074)

 

(23,896,814)

 

(20,948,336)

Lease and concession in installments

(224,625)

 

(221,436)

 

(438,225)

 

(187,553)

 

(1,071,839)

 

(1,281,108)

Related party payables

(342,008)

 

(1,175)

 

 

 

(343,183)

 

(416,410)

Dividends payable

(95,699)

 

 

 

 

(95,699)

 

(96,722)

Consideration payable

(9,308)

 

(9,308)

 

(30,050)

 

(101,458)

 

(150,124)

 

(185,622)

Derivative financial instruments

(3,141,388)

 

(1,295,031)

 

(687,901)

 

10,896,327

 

5,772,007

 

6,528,439

Sectorial financial liabilities (i)

(80,054)

 

 

 

 

(80,054)

 

(64,718)

 

(15,260,527)

 

(8,628,118)

 

(32,951,478)

 

(47,731,930)

 

(104,572,053)

 

(92,930,623)


(i) The Company has long-term sector liabilities recorded in its indirect subsidiary Comgás, which are not shown in the schedule due to uncertainties related to the disbursement period.


47

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


6.           Investment in subsidiaries and associates
6.1         Investments in subsidiaries

The Company's subsidiaries are listed below:

 

September 30, 2025

 

December 31, 2024

Directly owned subsidiaries excluding treasury shares

 

 

 

Cosan Corporate

 

 

 

   Cosan Corretora de Seguros Ltda

100.00%

 

100.00%

   Cosan Nove Participações S.A.

87.27%

 

73.09%

   Cosan Luxembourg S.A. (i)

100.00%

 

100.00%

   Cosan Overseas Limited

100.00%

 

100.00%

   Pasadena Empreendimentos e Participações S.A.

100.00%

 

100.00%

   Cosan Limited Partners Brasil Consultoria Ltda.

98.13%

 

98.13%

   Barrapar Participaçoes Ltda.

100.00%

 

100.00%

   Aldwych Temple

100.00%

 

100.00%

   Cosan Global Limited

100.00%

 

100.00%

   Cosan Dez Participações S.A.

76.80%

 

76.80%

Radar

 

 

 

   Radar Propriedades Agrícolas S.A.

50.00%

 

50.00%

   Radar II Propriedades Agrícolas S.A.

50.00%

 

50.00%

   Nova Agrícola Ponte Alta S.A.

50.00%

 

50.00%

   Nova Amaralina S.A Propriedades Agrícolas

50.00%

 

50.00%

   Nova Santa Bárbara Agrícola S.A.

50.00%

 

50.00%

   Terras da Ponta Alta S.A.

50.00%

 

50.00%

   Castanheira Propriedades Agrícolas S.A.

50.00%

 

50.00%

   Manacá Propriedades Agrícolas S.A.

50.00%

 

50.00%

   Paineira Propriedades Agrícolas S.A.

50.00%

 

50.00%

   Tellus Brasil Participações S.A.

20.00%

 

20.00%

   Janus Brasil Participações S.A.

20.00%

 

20.00%

   Duguetiapar Empreendimentos e Participações S.A.

20.00%

 

20.00%

   Gamiovapar Empreendimentos e Participações S.A.

20.00%

 

20.00%

Moove

 

 

 

   Moove Lubricants Holdings

70.00%

 

70.00%

Rumo

 

 

 

   Rumo S.A.

30.31%

 

30.40%


Note: Considers direct and indirect participation in subsidiaries, excluding treasury shares.
(i)  As of September 30, 2025, the subsidiary Cosan Luxembourg S.A. had a uncovered liability of R$350,343, as shown below. Notwithstanding this situation, the Company assessed the circumstances and concluded that there are no other events or conditions that, individually or collectively, raise significant doubts about Cosan Luxembourg S.A.'s ability to continue as a going concern. The subsidiary has the financial support of the Company.


48

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

The following are the investments in subsidiaries as of September 30, 2025, considered relevant to the Company: 

a) Parent Company


 

Shares issued by the subsidiary

 

Shares held by Cosan


Cosan ownership interest

Economic benefit (%)

Cosan Corporate

 

 

 

 


 

 

   Cosan Corretora de Seguros Ltda

5,000

 

4,999

 

100.00%

 

100.00%

   Cosan Nove Participações S.A.

7,663,761,736

 

6,688,357,663

 

87.27%

 

66.16%

   Cosan Luxembourg S.A.

500,010

 

500,010

 

100.00%

 

100.00%

   Cosan Overseas Limited

4,850,000

 

4,850,000

 

100.00%

 

100.00%

   Pasadena Empreendimentos e Participações S.A.

41,481,296

 

41,481,046

 

100.00%

 

100.00%

   Cosan Limited Partners Brasil Consultoria Ltda

160,000

 

157,000

 

98.13%

 

98.13%

   Cosan Global Limited

1,300

 

1,300

 

100.00%

 

100.00%

   Cosan Dez Participações S.A.

3,473,458,688

 

2,667,494,859

 

76.80%

 

72.00%

Radar

 

 

 

 


 

 

   Radar Propriedades Agrícolas S.A.

737,500

 

305,694

 

41.45%

 

41.45%

   Radar II Propriedades Agrícolas S.A.

81,440,221

 

40,720,111

 

50.00%

 

50.00%

   Nova Agrícola Ponte Alta S.A.

160,693,378

 

66,607,405

 

41.45%

 

41.45%

   Nova Amaralina S.A Propriedades Agrícolas

30,603,159

 

12,685,010

 

41.45%

 

41.45%

   Nova Santa Bárbara Agrícola S.A.

14,360,726

 

5,952,521

 

41.45%

 

41.45%

   Terras da Ponte Alta S.A.

16,066,329

 

6,659,494

 

41.45%

 

41.45%

   Castanheira Propriedades Agrícolas S.A.

83,850,938

 

34,756,214

 

41.45%

 

41.45%

   Manacá Propriedades Agrícolas S.A.

126,200,853

 

52,310,254

 

41.45%

 

41.45%

   Paineira Propriedade Agrícolas S.A.

132,667,061

 

54,990,497

 

41.45%

 

41.45%

   Tellus Brasil Participações S.A.

106,907,867

 

64,243,260

 

60.09%

 

19.57%

   Janus Brasil Participações S.A.

286,370,051

 

173,464,883

 

60.57%

 

19.57%

   Duguetiapar Empreendimentos e Participações S.A.

35,988

 

21,732

 

60.39%

 

19.57%

   Gamiovapar Empreendimentos e Participações S.A.

12,132,621

 

7,346,670

 

60.55%

 

19.57%

Moove

 

 

 

 


 

 

   Moove Lubricants Holdings

34,963,764

 

24,474,635

 

70.00%

 

70.00%

Rumo

 

 

 

 


 

 

   Rumo S.A.

1,858,828,617

 

562,529,490

 

30.31%

 

30.31%



49

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

Balance as at January 1, 2025

 

Interest in earnings of investees

 

Capital increase (reduction)

 

Change of equity interest in subsidiary

 

Other comprehensive income

 

Dividends

 

Purchase of a shareholding

 

Incorporation of subsidiary

 

Others

 

Balance as at September 30, 2025

 

Dividend receivable (i)

Cosan Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cosan Corretora de Seguros Ltda.

3,333

 

1,559

 

 

 

 

 

 

 

 

4,892

 

Cosan Nove Participações S.A.

7,153,309

 

(1,755,982)

 

331,000

 

(975,073)

 

236,784

 

 

2,169,000

 

 

(79,474)

 

7,079,564

 

Cosan Dez Participações S.A.

3,366,248

 

575,686

 

 

(34)

 

7,870

 

 

 

 

 

3,949,770

 

11,717

Pasadena Empreendimentos e Participações S.A.

(251)

 

(238)

 

250

 

 

 

 

 

 

239

 

 

Cosan Oito S.A.

9,601,259

 

 

 

 

18,322

 

 

 

(9,619,581)

 

 

 

Cosan Global

129,764

 

(32,135)

 

2,892

 

 

 

 

 

 

146

 

100,667

 

Outros

31,631

 

197

 

(6,498)

 

 

(2,377)

 

 

 

 

 

22,953

 

Radar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radar II Propriedades Agrícolas S.A.

1,241,246

 

21,045

 

(1,536)

 

 

 

(28,652)

 

 

 

 

1,232,103

 

Radar Propriedades Agrícolas S.A.

266,250

 

2,925

 

 

 

 

(19,357)

 

 

 

 

249,818

 

Nova Agrícola Ponte Alta S.A.

455,407

 

7,694

 

 

 

 

(7,461)

 

 

 

 

455,640

 

Nova Santa Bárbara Agrícola S.A.

35,942

 

629

 

(7,451)

 

 

 

(15,660)

 

 

 

 

13,460

 

Nova Amaralina S.A. Propriedades Agrícolas

229,289

 

4,004

 

 

 

 

(7,658)

 

 

 

 

225,635

 

133

Terras da Ponte Alta S.A.

98,121

 

1,694

 

 

 

 

(5,599)

 

 

 

 

94,216

 

Paineira Propriedades Agrícolas S.A.

231,839

 

5,654

 

 

 

 

(5,803)

 

 

 

 

231,690

 

Manacá Propriedades Agrícolas S.A.

226,538

 

5,037

 

 

 

 

(5,181)

 

 

 

 

226,394

 

Castanheira Propriedades Agrícolas S.A.

325,220

 

3,900

 

 

 

 

(7,047)

 

 

 

 

322,073

 

Tellus Brasil Participações S.A.

767,096

 

14,754

 

 

 

 

(17,170)

 

 

 

 

764,680

 

Janus Brasil Participações S.A.

1,198,363

 

30,605

 

 

 

 

(38,703)

 

 

 

 

1,190,265

 

Duguetiapar Empreendimentos e Participações S.A.

735

 

38

 

 

 

 

 

 

 

 

773

 

Gamiovapar Empreendimentos e Participações S.A.

143,697

 

2,211

 

 

 

 

(2,838)

 

 

 

 

143,070

 

Moove

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moove Lubricants Holdings

1,325,556

 

332,289

 

 

 

(40,722)

 

 

 

 

 

1,617,123

 

Outros

460

 

(21)

 

 

 

(33)

 

(276)

 

 

 

 

130

 

Rumo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rumo S.A.

4,477,644

 

193,833

 

 

(13,802)

 

(26,608)

 

(455,893)

 

 

 

9,621

 

4,184,795

 

Total investment in subsidiaries

31,308,696

 

(584,622)

 

318,657

 

(988,909)

 

193,236

 

(617,298)

 

2,169,000

 

(9,619,581)

 

(69,468)

 

22,109,711

 

11,850

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pasadena Empreendimentos e Participações S.A.

 

 

 

 

 

 

 

 

(239)

 

(239)

 

Cosan Luxembourg S.A.

(263,722)

 

(86,621)

 

 

 

 

 

 

 

 

(350,343)

 

Total provision for uncovered liability of subsidiary

(263,722)

 

(86,621)

 

 

 

 

 

 

 

(239)

 

(350,582)

 

Total

31,044,974

 

(671,243)

 

318,657

 

(988,909)

 

193,236

 

(617,298)

 

2,169,000

 

(9,619,581)

 

(69,707)

 

21,759,129

 

11,850


(i)    Dividends receivable by Cosan S.A. from its subsidiaries.


50

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

b) Consolidated

 

Number of shares of the

investee

 

Investor's shares

 

Investor's interest

Rumo

 

 

 

 

 

Rhall Terminais Ltda

28,580

 

8,574

 

30.00%

Termag - Terminal Marítimo de Guarujá S.A.

500,000

 

100,000

 

20.00%

TGG - Terminal de Granéis do Guarujá S.A.

500,000

 

50,000

 

10.00%

CLI Sul S.A. 

543,750,625

 

108,750,125

 

20.00%

Terminal XXXIX S.A.

14,200,000

 

7,100,000

 

50.00%

Terminal Multimodal de Grãos e Fertilizantes S.A.

111,615,803

 

55,807,902

 

50.00%

Compass

 

 

 

 

 

CEG Rio S.A.

1,995,022,625

 

746,251,086

 

37.41%

Companhia de Gás de Mato Grosso do Sul - Msgás

61,610,000

 

30,188,900

 

49.00%

Companhia de Gás de Santa Catarina - Scgás

10,749,497

 

4,407,293

 

41.00%

The relevant movements that impacted the consolidated balances of the condensed interim individual and consolidated financial statements are detailed in Explanatory Note 2.1.

6.2          Non-controlling interest in subsidiaries


 

Shares issued by the subsidiary

 

Shares held by non-controlling shareholders

 

Non-controlling interest

Radar

 

 

 

 

 

  Tellus Brasil Participações S.A.

106,907,867

 

85,526,294

 

80.00%

  Janus Brasil Participações S.A.

286,370,051

 

229,096,041

 

80.00%

  Duguetiapar Empreendimentos e Participações S.A.

35,988

 

28,790

 

80.00%

  Gamiovapar Empreendimentos e Participações S.A.

12,123,621

 

9,706,097

 

80.00%

  Radar Propriedades Agrícolas S.A.

737,500

 

368,750

 

50.00%

  Nova Agrícola Ponte Alta S.A.

160,693,378

 

80,346,689

 

50.00%

  Terras da Ponte Alta S.A.

16,066,329

 

8,033,165

 

50.00%

  Nova Santa Bárbara Agrícola S.A.

14,360,726

 

7,180,363

 

50.00%

  Nova Amaralina S.A.

30,603,159

 

15,301,580

 

50.00%

  Paineira Propriedades Agrícolas S.A.

132,667,061

 

66,333,531

 

50.00%

  Manacá Propriedades Agrícolas S.A.

126,200,853

 

63,100,427

 

50.00%

  Castanheira Propriedades Agrícolas S.A.

83,850,938

 

41,925,469

 

50.00%

  Radar II Propriedades Agrícolas S.A.

81,440,221

 

40,720,111

 

50.00%

Rumo

 

 

 

 

 

  Rumo S.A.

1,858,828,617

 

1,296,299,127

 

69.69%

Moove

 

 

 

 

 

  Moove Lubricants Holdings

34,963,764

 

10,489,129

 

30.00%

Corporativo

 

 

 

 

 

  Cosan Nove Participações S.A.

7,663,761,736

 

975,404,073

 

12.73%

  Cosan Limited Partners Brasil Consultoria Ltda.

160,000

 

3,000

 

1.88%

  Cosan Dez Participações S.A.

3,473,458,688

 

805,963,829

 

23.20%


51

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


The following table summarizes information relating to each of the Company's subsidiaries that has material non-controlling interests, prior to any intra-group elimination.


 

Balance as at January 1, 2025

 

Profit attributable

to non-controlling

interests

 

Capital increase

 

Other comprehensive income

 

Dividends

 

Change of equity interest in subsidiary

 

Other

 

Balance as ot September 30, 2025

Compass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Companhia de Gás de São Paulo - COMGÁS

26,637

 

8,759

 

 

(795)

 

(813)

 

 

 

33,788

  Commit Gás S.A.

1,357,447

 

123,067

 

 

 

(68,910)

 

 

 

1,411,604

  Companhia Paranaense de Gás - COMPAGAS

460,508

 

3,384

 

 

 

(13,453)

 

 

 

450,439

  Biometano Verde Paulínia S.A.

238,239

 

(1,387)

 

 

 

 

 

 

236,852

  Compass Gás e Energia

557,943

 

128,554

 

 

1,397

 

(6)

 

 

 

687,888

Rumo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Rumo S.A.

10,457,452

 

458,478

 

3,296

 

(61,144)

 

(1,050,184)

 

5,734

 

9,381

 

9,823,013

Moove

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Moove Lubricants Holdings

566,991

 

142,084

 

 

(17,452)

 

 

 

276

 

691,899

Corporativo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Cosan Limited Partners Brasil Consultoria Ltda.

5

 

17

 

 

 

 

 

 

22

  Cosan Nove Participações S.A.

2,164,445

 

(898,162)

 

89,084

 

50,459

 

(331,000)

 

(1,193,927)

 

2,655

 

(116,446)

  Cosan Dez Participações S.A.

980,133

 

370,271

 

 

2,378

 

 

(11)

 

 

1,352,771

Radar

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Janus Brasil Participações S.A.

5,051,050

 

124,419

 

 

 

(157,340)

 

 

 

5,018,129

  Tellus Brasil Participações S.A.

3,124,858

 

59,980

 

 

 

(69,801)

 

 

 

3,115,037

  Gamiovapar Empreendimentos e Participações S.A.

591,606

 

3,662

 

 

 

(11,537)

 

 

 

583,731

  Duguetiapar Empreendimentos e Participações S.A.

(2,338)

 

5,480

 

 

 

 

 

 

3,142

  Radar II Propriedades Agrícolas S.A.

1,176,870

 

21,045

 

(1,536)

 

 

(28,652)

 

 

 

1,167,727

  Radar Propriedades Agrícolas S.A.

255,348

 

2,925

 

 

 

(19,357)

 

 

 

238,916

  Nova Agrícola Ponte Alta S.A.

430,599

 

7,694

 

 

 

(7,461)

 

 

 

430,832

  Nova Amaralina S.A. Propriedades Agrícolas

38,998

 

4,004

 

 

 

(7,658)

 

 

 

35,344

  Nova Santa Bárbara Agrícola S.A.

205,827

 

629

 

(7,451)

 

 

(15,660)

 

 

 

183,345

Terras da Ponte Alta S.A.

90,250

 

1,694

 

 

 

(5,599)

 

 

 

86,345

  Paineira Propriedades Agrícolas S.A.

220,407

 

5,654

 

 

 

(5,803)

 

 

 

220,258

  Manacá Propriedades Agrícolas S.A.

216,478

 

5,037

 

 

 

(5,181)

 

 

 

216,334

  Castanheira Propriedades Agrícolas S.A.

284,845

 

3,900

 

 

 

(7,047)

 

 

 

281,698

Total

28,494,598

 

581,188

 

83,393

 

(25,157)

 

(1,805,462)

 

(1,188,204)

 

12,312

 

26,152,668

 

52

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

6.3          Acquisition of subsidiaries

 

DIPI Holding Ltda.

On January 2, 2025, the subsidiary Cosan Lubrificantes e Especialidades S.A. (“CLE”) acquired 100% of the shares of DIPI Holding Ltda. and its subsidiary (“PAX Group”) for the amount of R$329,006. Of this amount, R$232,886 was paid on the transaction date, and the remaining R$96,120 is to be settled in two installments on the first and second anniversaries of the acquisition date. The net cash effect on the consolidated financials from the acquisition was R$213,086, considering the cash acquired from the PAX Group at the acquisition date and amounts owed by former shareholders to the PAX Group.

The first deferred installment is fixed. The second installment is an earn-out and is subject to adjustments based on the change in consolidated EBITDA between the closing date and the respective measurement periods. If the consolidated EBITDA is lower than the base EBITDA adjusted for inflation (based on Brazil’s IPCA index) during the period, the sellers will receive a proportionally reduced amount. Additionally, the second deferred installment may be increased cumulatively under the following conditions: (i) the first deferred installment is subject to a negative adjustment; (ii) the adjustment to the second installment is positive; and (iii) the EBITDA for the first period is equal to or exceeds 70% of the base EBITDA, adjusted for IPCA inflation between the closing and measurement dates, up to a maximum total deferred payment of R$100,000.

The acquisition was accounted for using the acquisition method, as provided for in IFRS 3 and CPC 15. The significant accounting policies applied include recognizing and measuring the identifiable assets acquired and liabilities assumed at their fair value on the acquisition date.

The PAX Group, based in Brazil, specializes in the production and sale of greases and lubricating oils, as well as the manufacture of plastic packaging for the lubricants market. The aim of the acquisition was:

  To increase synergies in relation to supply chain planning,
  Expand the product portfolio by increasing the mix,
  Gain access to the restricted packaging market and
  Incorporate knowledge of grease technologies and applications.
  

As of September 30, 2025, the fair value of the identifiable assets acquired totaled R$127,867, allocated as follows:

Customer portfolio: R$57,808. The fair value was determined using the Multi-Period Excess Earnings Method (MPEEM), which considered a five-year sales history and the customer churn rate to estimate the retention rate. Based on these assumptions, discounted cash flows were calculated to determine the fair value adjustment.
Trade markets and patents: R$13,254. The fair value was determined using the Royalty Relief Method (RRM), which relied on royalty rates practiced by comparable companies in the market (1.5%) to estimate the avoided royalty payments resulting from the acquired trademark, discounted to present value.
Inventories: R$2,794. The fair value was determined using a market approach.
Property plant and equipment: R$54,011. The fair value was assessed based on replacement cost.

         

On the acquisition date, a preliminary goodwill of R$236,469 was recognized, representing the expected future economic benefits arising from synergies and other intangible factors not individually identifiable. The goodwill balance as at September 30, 2025, with the final allocation of the appraisal report, became R$226,740, with changes in the fair value allocations in fixed assets and customer portfolio.

From the acquisition date until September 30, 2025, the consolidated income statement includes revenues and net income generated by the PAX Group in the amounts of R$349,911 and R$34,314, respectively.

Both the fair value and the gross contractual value of the acquired receivables total R$18,408. The Company does not expect significant losses from the non-realization of these receivables.

53

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

The table below summarizes the values of the assets acquired and liabilities assumed on the acquisition date:

Transferred consideration

 

 

Cash transfer - on the closing date

 

232,886

Remaining installments

 

96,120

Transferred consideration

 

329,006

 

 

 

Identifiable assets acquired and liabilities assumed

 

 

Cash and cash equivalents

 

2,400

Trade receivables

 

18,408

Inventories

 

36,576

Other recoverable taxes

 

9,965

Property plant and equipment

 

91,239

Goodwill

 

226,740

Intangible assets (Except goodwill)

 

71,062

Other credits

 

18,583

Loans, borrowings and debentures

 

(77,002)

Trade payables

 

(7,444)

Other current liabilities

 

(18,046)

Deferred tax liabilities

 

(43,475)

Net assets acquired

 

329,006

Cash received

 

(2,400)

Consideration transferred, net of cash

 

326,606


54

Table of Contents
 

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

7.            Investment in joint ventures

The movements in the Parent Company 's investments in its jointly controlled companies were as follows:


 

Raízen S.A.

 

Radar Gestão de Invest. S.A

 

Total

Shares issued by the joint venture

10,352,509,484

 

24,800,000

 

 

Shares held by Cosan

517,625,474

 

12,400,000

 

 

Cosan ownership interest

5.00%

 

50.00%

 

 

Balance as at January 1, 2025

1,184,466

 

8,606

 

1,193,072

Interest in earnings of joint ventures

(340,122)

 

2,594

 

(337,528)

Other comprehensive income

38,390

 

 

38,390

Balance as at September 30, 2025

882,734

 

11,200

 

893,934

The movements in the investment in subsidiaries together in the consolidated were as follows:

 

Raízen S.A. (i)

 

Terminal Alvorada S.A.

 

Radar Gestão de Invest. S.A

 

Total

Shares issued by the joint venture

10,352,509,484

 

134,936,162

 

24,800,000

 

 

Shares held by Cosan

4,557,597,117

 

67,468,081

 

12,400,000

 

 

Cosan ownership interest

5.00%

 

50.00%

 

50.00%

 

 

Percentage of indirect interest (Cosan Nove)

25.84%

 

 

 

 

Total

30.84%

 

50.00%

 

50.00%

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

10,495,317

 

41,121

 

8,606

 

10,545,044

Interest in earnings of joint ventures

(2,994,707)

 

(5,419)

 

2,594

 

(2,997,532)

Other comprehensive income

338,012

 

 

 

338,012

Dividends

 

15,000

 

 

15,000

Balance as at September 30, 2025

7,838,622

 

50,702

 

11,200

 

7,900,524

Raízen S.A.

(i) The Company's total interest in Raízen S.A. is comprised of a 5.00% direct interest and a 39.06% indirect interest, through Cosan Nove. The disclosed percentage of 25.84% refers to the economic benefit, calculated based on the result of Cosan S.A's interest in its subsidiary Cosan Nove (66.16%), multiplied by the indirect interest of 39.06%. In the Company's consolidated information statements, direct and indirect interests are added together, and the impact related to non-controlling shareholders' interest in Cosan Nove is presented in the line item for income attributable to non-controlling shareholders.

  

The joint venture’s statement of financial position and statement of profit or loss are disclosed in the explanatory note 4 - Information by segment.

As of September 30, 2025, the Company was in compliance with the covenants of the agreement governing the joint venture.

55

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

8.         Property, plant and equipment, intangible assets and goodwill, right-of-use assets and impairment loss
8.1         Property, plant and equipment



Consolidated

Parent Company

Land, buildings and improvements
Machines, equipment and installations
Wagons and locomotives

Permanent

railways

Construction in progress

Other assets
Total
Total
Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

2,568,098

 

3,946,765

 

9,176,942

 

13,814,183

 

7,080,796

 

812,698

 

37,399,482

 

90,929

Additions

       7,957  

 

         3,339

 

2,402

 

 

4,650,633

 

2,540

 

     4,666,871

 

6,198

Write-offs

          (46,745)

 

(152,848)

 

(240,916)

 

(5,725)

 

(50,300)

 

(35,414)

 

(531,948)

 

Transfers (i)

11,506

 

149,958

 

       1,604,625

 

1,675,925

 

      (3,038,744)

 

54,036

 

457,306

 

(753)

Exchange differences

(31,497)

 

(58,438)

 

 

 

(6,813)

 

(40,185)

 

(136,933)

 

Business combination

50,772

 

35,719

 

 

 

29

 

7,398

 

93,918

 

Balance as at September 30, 2025

2,560,091

 

3,924,495

 

10,543,053

 

15,484,383

 

8,635,601

 

801,073

 

41,948,696

 

96,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

   (690,143)

 

       (1,318,421)

 

  (4,951,433)

 

(6,711,147)

 

(414,892)

 

     (294,430)

 

  (14,380,466)

 

(51,891)

Additions

(51,207)

 

(234,881)

 

(481,378)

 

(632,569)

 

 

(42,737)

 

(1,442,772)

 

(8,175)

Write-offs

35,978

 

131,444

 

200,418

 

111

 

 

14,484

 

382,435

 

Transfers (i)

(3,772)

 

5,237

 

(373,050)

 

55,882

 

 

289

 

(315,414)

 

Exchange differences

8,455

 

23,999

 

 

 

 

21,121

 

53,575

 

Impairment

(78,172)

 

       (124,764)

 

(149,385)

 

(450,625)

 

(143,652)

 

(440)

 

(947,038)

 

Balance as at September 30, 2025

(778,861)

 

          (1,517,386)

 

      (5,754,828)

 

 (7,738,348)

 

(558,544)

 

(301,713)

 

(16,649,680)

 

(60,066)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

1,877,955

 

2,628,344

 

4,225,509

 

7,103,036

 

6,665,904

 

518,268

 

        23,019,016

 

39,038

Balance as at September 30, 2025

1,781,230

 

2,407,109

 

4,788,225

 

7,746,035

 

8,077,057

 

499,360

 

        25,299,016

 

36,308


(i) The remaining balance in the transfer line includes the amount of R$(105,028) for recoverable taxes, R$(67,454) for intangible assets and R$314,374 for right of use.


56

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)


8.2           Intangible assets and goodwill

 

 

Consolidated

 

Parent Company

 

Goodwill

 

Concession right

 

Licenses

 

Brands and patents

 

Customer relationships

 

Supply Agreement

 

Other

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

Balance as at January 1, 2025

1,585,021


 28,907,633

 

268,212

 

      196,070

 

3,078,762


574,363

 

787,743

 

35,397,804

 

26,857

   Additions

 

 

 

 

 

68,221

 

 

75,014

 

143,235

 

2,577

   Write-offs

(4,419)

 

(138,698)

 

 

 

 

 

(110)

 

(143,227)

 

   Business combination

226,740

 

 

 

13,538

 

57,808

 

 

276

 

298,362

 

   Transfers (i)

 

1,096,684

 

 

 

770

 

 

68,174

 

1,165,628

 

753

   Exchange differences

(107,848)

 

(7,437)

 

(9,263)

 

(22,301)

 

(207,877)

 

 

(13,301)

 

(368,027)

 

Balance as at September 30, 2025

1,699,494

 

29,858,182

 

258,949

 

187,307

 

2,997,684

 

574,363

 

917,796

 

36,493,775

 

30,187

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Balance as at January 1, 2025

 

(6,752,828)

 

(79,868)

 

(9,201)

 

(1,736,395)

 

 

(488,727)

 

(9,067,019)

 

(16,984)

   Additions

 

(817,886)

 

(5,224)

 

(339)

 

(215,931)

 

 

(49,722)

 

(1,089,102)

 

(1,698)

   Write-offs

 

        68,556

 

 

 

 

 

40

 

68,596

 

   Transfers (i)

 

5,297

 

 

 

 

 

4

 

5,301

 

   Exchange differences

 

7,437

 

568

 

 

67,651

 

 

2,256

 

77,912

 

   Impairment

 

 

 

 

 

 

(13,685)

 

(13,685)

 

Balance as at September 30, 2025

 

(7,489,424)

 

(84,524)

 

(9,540)

 

(1,884,675)

 

 

(549,834)

 

(10,017,997)

 

(18,682)

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

Balance as at January 1, 2025

1,585,021

 

22,154,805

 

188,344

 

186,869

 

1,342,367

 

574,363

 

299,016

 

26,330,785

 

9,873

Balance as at September 30, 2025

1,699,494

 

22,368,758

 

174,425

 

177,767

 

1,113,009

 

574,363

 

367,962

 

26,475,778

 

11,505


(i) The amount indicated in the transfer line includes R$1,164,266 transferred from contract assets, R$(89,227) transferred to financial assets, R$67,454 transferred from fixed assets, and R$28,436 reallocated from recoverable taxes.


57

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

8.3         Right-of-use assets 

 

Consolidated

 

Parent Company

 

Land, buildings and improvements

 

Machinery, equipment and installations

 

Wagons and locomotives

 

Software

 

Vehicles

 

Floating storage and regasification

 

Railway and port

infrastructure

 

Total

 

Total

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

646,024

 

589,214

 

957,260

 

       87,720

 

176,697

 

 1,594,434

 

        8,980,587

 

13,031,936

 

44,079

   Additions

107,353

 

24,459

 

 

 

97,099

 

59,482

 

150,410

 

438,803

 

   Contractual adjustments

7,755

 

28,839

 

10,494

 

259

 

(7,031)

 

 

179,479

 

219,795

 

   Write-offs

(12,961)

 

(44,627)

 

 

 

(332)

 

 

 

(57,920)

 

   Transfers (i)

 

 

(686,837)

 

 

 

 

 

 

(686,837)

 

   Exchange differences

(42,205)

 

(4,511)

 

 

 

(22,003)

 

 

 

(68,719)

 

   Fair value adjustment

2,943

 

 

 

 

168

 

 

 

3,111

 

Balance as at September 30, 2025

       708,909 

 

       593,374

 

        280,917

 

          87,979

 

       244,598

     1,653,916

 

    9,310,476

 

12,880,169

 

      44,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

(321,130)

 

(209,627)

 

(505,145)

 

(29,853)

 

(54,645)

 

(116,379)

 

(1,836,406)

 

(3,073,185)

 

(26,522)

   Additions

(105,524)

 

(51,896)

 

(9,863)

 

(3,584)

 

(41,952)

 

(60,474)

 

(195,225)

 

(468,518)

 

(3,468)

   Write-offs

   2,803

 

23,373

 

 

 

1,121

 

 

 

27,297

 

287

   Transfers (i)

 

 

        372,463

 

 

 

 

 

372,463

 

   Exchange differences

21,919

 

2,666

 

 

 

3,559

 

 

 

28,144

 

   Impairment

 

           (237)

 

       (253)

 

 

         (1,583)

 

 

    (37,298)

 

        (39,371)

 

Balance as at September 30, 2025

(401,932)

 

(235,721)

 

(142,798)

 

(33,437)

 

(93,500)

  

(176,853)

 

(2,068,929)

 

(3,153,170)

 

(29,703)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2025

324,894

 

379,587

 

          452,115

 

       57,867

 

      122,052

 

        1,478,055

 

         7,144,181

 

         9,958,751

 

       17,557

Balance as at September 30, 2025

306,977

 

357,653

 

138,119

 

54,542

 

151,098

 

1,477,063

 

7,241,547

 

9,726,999

 

14,376


(i) The amount indicated in the transfer line includes R$(314,374) transferred to fixed assets.

  

58

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated) 

8.4        Impairment loss

Impairment Loss at Rumo Malha Sul S.A.

As a result of the extreme weather events that impacted the state of Rio Grande do Sul in the second quarter of 2024, the railway infrastructure of Rumo Malha Sul S.A. (“Rumo Malha Sul”) suffered significant damage.

During the nine-month period ended September 30, 2025, considering the persistence of loss indicators and the fact that the assets were destroyed or had their use rendered unfeasible for an indefinite period, Rumo Malha Sul constituted a provision for reduction to recoverable value in the amount of R$1,000,094.

9.           Income taxes

a) Reconciliation of income tax and social contribution expenses:

 

Parent Company

 

Consolidated

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Profit (loss) before taxes

(1,257,724)

 

110,603

 

(3,172,668)

 

(1,275,727)

 

(467,146)

 

1,504,884

 

(1,321,486)

 

674,785

Income tax and social contribution at nominal rate (34%)

427,626

 

(37,605)

 

1,078,707

 

433,747

 

158,830

 

(511,661)

 

449,305

 

(229,427)

Adjustments for calculating the effective rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest in earnings of investees (non-taxable income)

(115,760)

 

231,461

 

(342,982)

 

769,695

 

(328,255)

 

166,000

 

(963,662)

 

628,593

Differences in tax rates on earnings from operating profit

10,903

 

(30,952)

 

 

(59,422)

 

5,467

 

(30,151)

 

(45,127)

 

(61,152)

Granted income tax incentive

 

 

 

 

90,527

 

121,326

 

276,013

 

318,632

Interest on shareholders’ equity

 

 

 

 

(5,314)

 

(133,988)

 

(7,893)

 

(133,988)

Non-deductible expenses  (donations, gifts, etc.)

 

 

 

 

(2,080)

 

292

 

(8,168)

 

(8,491)

Tax losses not recognized

(255,124)

 

 

(1,546,309)

 

 

(341,839)

 

(85,967)

 

(2,027,563)

 

(1,020,057)

ICMS benefit - extemporaneous tax credits

 

 

 

 

 

 

 

25,645

ICMS benefit - current year

 

 

 

 

 

 

 

(521)

Provision for non-realization of the benefit of the federative covenant

 

 

 

 

 

 

(145)

 

885

Provision for non-realization of the benefit of the federative covenant - Interest and fine

 

 

 

 

 

 

 

25,851

Selic on indebtedness

5,050

 

5,675

 

17,478

 

15,632

 

13,065

 

11,825

 

38,586

 

48,809

Rate differential

 

 

 

 

22,162

 

31,887

 

83,236

 

84,346

Other

(151)

 

(7,883)

 

46,660

 

(31,909)

 

20,154

 

(79,608)

 

188,978

 

(65,012)

Income tax and social contribution (current and deferred)

72,544

 

160,696

 

(746,446)

 

1,127,743

 

(367,283)

 

(510,045)

 

(2,016,440)

 

(385,887)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective rate - %

(5.77)%

 

145.29%

 

23.53%

 

(88.40)%

 

78.62%

 

(33.89)%

 

152.59%

 

(57.19)%

 

59

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

b) Deferred income tax assets and liabilities:


Bellow are presented the tax effects of temporary differences that give rise to significant parts of the Company's deferred tax assets and liabilities:


 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Deferred tax assets from:

 

 

 

 

 

 

 

Income taxes losses

 

 

1,798,763

 

1,699,262

Negative base of social contribution

 

 

604,462

 

560,110

Temporary differences:

 

 

 

 

 

 

 

Foreign exchange variation - Loans and borrowings

1,087,497

 

2,159,160

 

1,239,699

 

2,669,489

Provision for lawsuits

66,721

 

64,335

 

282,762

 

272,886

Impairment provision (Rumo Malha Oeste)

 

 

32,900

 

23,436

Post-employment benefit obligation

 

 

131,567

 

128,046

Provisions for uncertain tax credits and tax losses

 

 

50,432

 

44,202

Provision for non-recoverability of taxes

2,580

 

2,580

 

67,040

 

70,719

Share-based payment transactions

23,232

 

19,336

 

103,706

 

103,454

Leases

2,051

 

2,347

 

211,019

 

312,402

Unrealized loss with derivatives

364,085

 

 

799,766

 

390,622

Fair value adjustment on debt

 

 

58,852

 

Provisions for profit sharing

12,488

 

11,212

 

87,754

 

131,254

Business combination - Intangible assets

 

 

106,699

 

124,628

Business combination - Fixed assets

 

 

1,854

 

1,854

Selic on indebtedness

48,160

 

48,160

 

73,390

 

76,745

Other provisions

166,317

 

140,077

 

716,808

 

682,385

Deferred tax on pre-operating income

 

 

70,081

 

79,402

Regulatory asset (liability)

 

 

 

8,396

Other

18,833

 

205

 

153,490

 

245,221

Total

1,791,964

 

2,447,412

 

6,591,044

 

7,624,513

Deferred tax liabilities from:

 

 

 

 

 

 

 

Temporary differences

 

 

 

 

 

 

 

Foreign exchange variation - Loans and borrowings

 

 

(72,919)

 

(347)

Provision for lawsuits

 

 

 

(107)

Temporary differences

 

 

(30,783)

 

Useful life review

 

 

(770,107)

 

(531,081)

Business combination – Fixed assets

 

 

(159,584)

 

(161,784)

Tax goodwill

 

 

(602,668)

 

(645,297)

Unrealized income with derivatives

 

(156,611)

 

(302,408)

 

(369,763)

Fair value adjustment on debt

 

 

(559,173)

 

(801,022)

Marketable securities

(10,564)

 

 

(10,564)

 

Investment properties

 

 

(469,593)

 

(496,395)

Goods intended for sale

 

 

(10,367)

 

(962)

Effects on the formation of joint ventures

(100,794)

 

(102,070)

 

(100,794)

 

(167,196)

Business Combination - Intangible assets

 

 

(4,940,091)

 

(4,990,657)

Post-employment obligations

 

 

(4,810)

 

(4,810)

Share-based payment transactions

 

 

(16,647)

 

Leases

 

 

(9,031)

 

(11,557)

Provision

(449,153)

 

(449,153)

 

(449,153)

 

(449,153)

Other

 

18,832

 

(460,070)

 

(472,592)

Total

(560,511)

 

(689,002)

 

(8,968,762)

 

(9,102,723)

 

 

 

 

 

 

 

 

Total deferred taxes recorded

1,231,453

 

1,758,410

 

(2,377,718)

 

(1,478,210)

  Deferred tax assets

1,231,453

 

1,758,410

 

3,621,453

 

4,495,296

  Deferred tax liabilities

 

 

(5,999,171)

 

(5,973,506)

Total deferred, net

1,231,453

 

1,758,410

 

(2,377,718)

 

(1,478,210)

  

60

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

c) Changes in deferred tax assets and liabilities:

 

Parent Company

 

 

Assets

Unrealized loss with derivatives

 

Provisions

 

Leases

 

Employee benefit

 

Foreign exchange variation - Loans and borrowings

 

Other

 

Total

Balance as at January 1, 2025

 

206,992

 

2,347

 

30,548

 

2,159,160

 

48,365

 

2,447,412

Impact on the result of the period

364,085

 

28,626

 

(296)

 

5,172

 

 

18,628

 

416,215

Foreign exchange differences

 

 

 

 

(1,071,663)

 

 

(1,071,663)

Balance as at September 30, 2025

364,085

 

235,618

 

2,051

 

35,720

 

1,087,497

 

66,993

 

1,791,964


 

Parent Company

Liabilities

Effects on the formation of joint ventures

 

Unrealized loss with

   derivatives

 

Provisions

 

Other

 

Total

Balance as at January 1, 2025

(102,070)

 

(156,611)

 

(449,153)

 

18,832

 

(689,002)

Impact on the result of the period

1,276

 

156,611

 

 

(248,613)

 

(90,726)

Recognized in shareholders' equity

 

 

 

8,498

 

8,498

Cosan Oito incorporation

 

 

 

210,719

 

210,719

Balance as at September 30, 2025

(100,794)

 

 

(449,153)

 

(10,564)

 

(560,511)

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recognized

 

 

 

 

 

 

 

1,231,453

  

61

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

 

Consolidated

Assets

Tax loss and negative basis

 

Unrealized gains

on derivatives

 

Provisions

 

Leases

 

Employee benefits

 

Intangible assets

 

Exchange rate variation - Loans and financing

 

Other

 

Total

Balance as at January 1, 2025

2,259,372

 

390,622

 

1,093,628

 

312,402

 

128,046

 

124,628

 

2,669,489

 

646,326

 

7,624,513

Impact on the result of the period

143,853

 

409,144

 

99,789

 

(101,383)

 

3,521

 

(17,929)

 

 

(97,199)

 

439,796

Foreing exchange differences

 

 

 

 

 

 

(1,429,790)

 

 

(1,429,790)

Business combination

 

 

(43,475)

 

 

 

 

 

 

(43,475)

Balance as at September 30, 2025

2,403,225

 

799,766

 

1,149,942

 

211,019

 

131,567

 

106,699

 

1,239,699

 

549,127

 

6,591,044

 

 

Consolidated

Liabilities

Effects on the formation of joint ventures

 

Unrealized gains

on derivatives

 

Provisions

 

Post-employment obligation

 

Intangible assets

 

Property plant and equipment

 

Exchange rate variation - Loans and financing

 

Fair value adjustment

 

Other

 

Total

Balance as at January 1, 2025

(167,196)

 

(369,763)

 

(449,260)

 

(4,810)

 

(4,990,657)

 

(531,081)

 

(347)

 

(801,022)

 

(1,788,587)

 

(9,102,723)

Impact on the result of the period

66,402

 

67,355

 

107

 

 

50,566

 

(239,026)

 

(72,572)

 

241,849

 

(16,954)

 

97,727

Recognized in shareholders' equity

 

 

 

 

 

 

 

 

36,234

 

36,234

Balance as at September 30, 2025

(100,794)

 

(302,408)

 

(449,153)

 

(4,810)

 

(4,940,091)

 

(770,107)

 

(72,919)

 

(559,173)

 

(1,769,307)

 

(8,968,762)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred taxes recognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,377,718)

d) Uncertainties regarding the treatment of income tax

The Company is engaged in administrative and judicial discussions with Brazilian tax authorities regarding certain interpretations and tax positions adopted in the calculation of Corporate Income Tax (“IRPJ”) and Social Contribution on Net Income (“CSLL”). The final determination of these matters is uncertain and may be influenced by factors external to the Company, such as changes in case law and modifications to tax laws and regulations. In accordance with IFRIC 23/ICPC 22 - Uncertainty over Treatment of Income Taxes (“IFRIC 23/ICPC 22”), the Company assesses, for each uncertain tax treatment, whether it is probable that the tax authority will accept the treatment used or planned in the calculation of the taxes.

Only in cases where the Company concludes that it is not likely that the tax authority will accept the uncertain tax treatment, the effects of the uncertainty are recognized based on the best method of predicting the resolution of the issue, either at the most probable value or at the expected value.

The tax positions adopted by the Company are based on the opinions of specialized legal advisors. The Company is subject to review by tax authorities regarding income tax for a period of up to 10 years, depending on the jurisdiction in which it operates.

As of September 30, 2025, the total amount of assessed values ​​under discussion with the tax authorities regarding these issues, in which is likely that the tax authorities will accept the uncertain tax treatment, was R$1,484,333 at the Parent Company (R$1,395,568 as of December 31, 2024) and R$6,099,783 at the Consolidated (R$7,052,491 as of December 31, 2024).

62

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

10.         Provision for legal proceedings and judicial deposits 

a) Probable losses and judicial deposits:

 

Provision for legal proceedings


Parent Company


Consolidated

 

September 30, 2025


December 31, 2024


September 30, 2025


December 31, 2024

Tax

218,966

 

198,385

 

705,523

 

745,896

Civil, environmental and regulatory

61,441

 

59,989

 

908,361

 

818,422

Labor

30,529

 

50,233

 

479,583

 

480,315

Total

310,936

 

308,607

 

2,093,467

 

2,044,633

 

 

Judicial deposits

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Tax

320,209

 

390,148

 

760,765

 

801,723

Civil, environmental and regulatory

15,880

 

14,675

 

152,510

 

134,058

Labor

11,267

 

12,146

 

122,096

 

120,909

Total

347,356

 

416,969

 

1,035,371

 

1,056,690


63

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

Changes in provisions for lawsuits:

 

Parent Company

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

Balance as at January 1, 2025

198,385

 

59,989

 

50,233

 

308,607

Provisioned in the period

56,749

 

7,481

 

1,643

 

65,873

Write-offs by reversal / payment

(18,516)

 

(7,750)

 

(14,086)

 

(40,352)

Interest (i)

35,276

 

1,721

 

(7,261)

 

29,736

Transfer

(52,928)

 

 

 

(52,928)

Balance as at September 30, 2025

218,966

 

61,441

 

30,529

 

310,936

 


Consolidated

 

Tax

 

Civil, environmental and regulatory

 

Labor

 

Total

Balance as at January 1, 2025

745,896

 

818,422

 

480,315

 

2,044,633

Provisioned in the period

62,490

 

69,202

 

102,127

 

233,819

Write-offs by reversal / payment

(28,691)

 

(105,001)

 

(157,725)

 

(291,417)

Transfer

(124,484)

 

 

 

(124,484)

Business combination

 

1,089

 

2,287

 

3,376

Interest (i)

50,312

 

124,649

 

52,579

 

227,540

Balance as at September 30, 2025

705,523

 

908,361

 

479,583

 

2,093,467


64

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

(i) Includes interest write-off due to reversal.

The Company has debts secured by assets or by means of a cash deposit, bank guarantee or surety insurance.

The Company has probable indemnity lawsuits in addition to those mentioned; as they represent contingent assets, they have not been reported. 

Tax

The main tax lawsuits for which the risk of loss is considered probable are described below:

 

Parent Company

 

Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Compensation with FINSOCIAL

 

 

347,717

 

337,351

INSS

84,100

 

80,576

 

114,993

 

101,399

ICMS credit

71,849

 

14,217

 

123,755

 

64,708

PIS and COFINS

5,150

 

34,073

 

5,955

 

34,412

IPI

23,210

 

58,002

 

23,210

 

64,969

Other

34,657

 

11,517

 

89,893

 

143,057

Total

218,966

 

198,385

 

705,523

 

745,896

 Labor claims

The Company and its subsidiaries are parties to labor claims filed by former employees and outsourced service providers claiming among other things, compensation and indemnities.

Additionally, the Company has public civil actions filed by the Labor Prosecutor's Office regarding alleged non-compliance with labor standards, working conditions and working environment. For claims deemed to have merit, the Company has signed Conduct Adjustment Agreements with the Brazilian authorities.

Civil, Environmental and Regulatory

The Company and its subsidiaries are involved in a number of Indemnity Lawsuits, Public Civil Actions, and Administrative Proceedings where, in the opinion of its legal counsel, the risk of loss is probable.

65

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

b) Possible losses

The main lawsuits for which the risk of loss is considered possible are described below:


Parent Company


Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Tax

3,465,852

 

3,324,448

 

8,382,117

 

8,624,545

Civil, environmental and regulatory

1,187,083

 

1,111,756

 

6,844,311

 

6,569,528

Labor

14,246

 

10,189

 

747,032

 

690,535

Total

4,667,181

 

4,446,393

 

15,973,460

 

15,884,608

Tax


Parent Company


Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Isolated fine - Federal tax

 

 

860,915

 

847,582

ICMS -Tax on circulation of goods

1,326,510

 

1,151,523

 

3,102,471

 

2,996,997

IRRF

 

 

912,708

 

869,346

PIS and COFINS

1,228,281

 

1,297,612

 

1,823,178

 

2,174,274

MP 470 installment of debts

262,547

 

253,793

 

262,547

 

253,793

Stock Grant Plan

 

 

32,935

 

32,087

IOF on loans

 

 

66,989

 

195,098

Reward Credit Compensation

 

157,959

 

 

157,959

IPI - Tax on industrialized products

338,137

 

189,971

 

537,078

 

333,185

INSS

138,945

 

76,763

 

221,596

 

159,983

IPTU - Urban Property Tax

 

 

139,724

 

128,700

Other

171,432

 

196,827

 

421,976

 

475,541

Total

3,465,852

 

3,324,448

 

8,382,117

 

8,624,545


66

Table of Contents


Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

Civil, environmental and regulatory


Parent Company


Consolidated

 

September 30, 2025

 

December 31, 2024

 

September 30, 2025

 

December 31, 2024

Civil

1,125,956

 

1,059,547

 

4,070,900

 

3,355,370

Environmental

60,403

 

51,540

 

1,589,911

 

1,691,409

Regulatory

724

 

669

 

1,183,500

 

1,522,749

Total

1,187,083

 

1,111,756

 

6,844,311

 

6,569,528

11.         Shareholders' equity

a) Treasury shares

On January 14, 2025, the Company repurchased 4,200,000 treasury shares for R$34,022, at an average cost of R$8.10 per share.

As of September 30, 2025, the Company held 7,349,057 treasury shares (compared to 3,747,965 shares as of December 31, 2024), whose market price was R$6.17.  

b) Change in dividends payable



Parent Company

 

Consolidated

Balance as at January 1, 2025

 

3,495

 

96,722

Declared dividends

 

 

1,805,462

Dividends paid to preferred shareholders

 

 

(371,000)

Dividends paid

 

 

(1,433,485)

Other movements

 

(3,456)

 

(2,000)

Balance as at September 30, 2025

 

39

 

95,699

   
67

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

c) Share capital

On April 30, 2025, at the Annual General Meeting, the Company’s shareholders approved the reduction of the Company’s share capital in the amount of R$649,806, with the objective of absorbing the balance of the Accumulated Losses account.

On October 23, 2025, an Extraordinary General Meeting approved an increase in the Company's share capital by up to R$8,000,000. The offers were anchored by strategic investors and completed on November 14, 2025, totaling R$10,000,000, of which R$2,000,000 was allocated to share capital and R$8,000,000 to the capital reserve. The share capital increased from R$8,182,311 to R$10,182,311.

12.         Earnings per share

The following table presents the calculation of earnings per share (in thousands of reais, except for amounts per share).

Basic and diluted – Continuous operation

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

Profit (loss) attributable to holders of common shares of Company used in calculating basic earnings per share

(1,185,180)

 

271,299

 

(3,919,114)

 

(147,984)

Dilutive effect of the subsidiaries' share-based plan

(92)

 

 

(151)

 

Profit (loss) attributable to holders of common shares of the Company used in the calculation of diluted earnings per share

(1,185,272)

 

271,299

 

(3,919,265)

 

(147,984)

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding basic (in thousands of shares)

 

 

 

 

 

 

 

Basic

1,859,008

 

1,861,492

 

1,858,749

 

1,862,665

Diluted effect of the share-based plan

 

6,486

 

 

Share repurchases

(956)

 

 

(956)

 

(1,234)

Diluted

1,858,052

 

1,867,978

 

1,857,793

 

1,861,431

 

 

 

 

 

 

 

 

Profit (loss) per share

 

 

 

 

 

 

 

Basic

R$(0.64)

 

R$0.15

 

R$(2.11)

 

R$(0.08)

Diluted

R$(0.64)

 

R$0.15

 

R$(2.11)

 

R$(0.08)

 

Basic and diluted – Discontinuous operation

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

Profit attributable to holders of common shares of Company used in calculating basic earnings per share

 

21,582

 

 

21,582

Profit attributable to holders of common shares of the Company used in the calculation of diluted earnings per share

 

21,582

 

 

21,582

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - basic (in thousands of shares)

 

 

 

 

 

 

 

Basic

 

1,861,492

 

 

1,862,665

   Diluted effect of the share-based plan

 

6,486

 

 

8,190

Diluted

 

1,867,978

 

 

1,870,855

 

 

 

 

 

 

 

 

Profit per share

 

 

 

 

 

 

 

   Basic

R$

 

R$0.01

 

R$

 

R$0.01

   Diluted

R$

 

R$0.01

 

R$

 

R$0.01


68

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

Diluting instruments

Share repurchase plan: 955,631 shares related to the Company's share repurchase plan were included in the calculation of diluted earnings (loss) per share, as their potential effect is to reduce earnings per share (or increase loss per share, in the case of a negative result).

Anti-dilution instruments

Share-based payment plan: 5,221,364 shares (8,189,726 as of September 30, 2024) related to the Company's share-based payment plan were analyzed for the calculation of diluted earnings per share. However, these actions did not impact the calculation of diluted earnings per share for the nine-month period ended September 30, 2025, as their potential effect would be to increase earnings per share (or reduce loss per share), characterizing them as anti-dilutive.  

13.         Net sales

In the following table presents a breakdown of gross revenue from product and services sales:


 

Consolidated


Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

Gross revenue from the sale of products and services

12,107,447

 

13,305,161

 

35,190,788

 

36,826,459

Construction revenue

426,180

 

425,193

 

1,094,635

 

1,126,377

Indirect taxes and other deductions

(1,869,442)

 

(2,084,057)

 

(5,480,985)

 

(5,770,475)

Net sales

10,664,185

 

11,646,297

 

30,804,438

 

32,182,361

In the following table, revenue is disaggregated by products and service lines and timing of revenue recognition:

 

Consolidated


Period of three months ended September 30,


Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

At a point in time

 

 

 

 

 

 

 

  Natural gas distribution

3,245,790

 

4,362,802

 

10,157,117

 

11,999,450

  Lubricants, base oil and other

2,339,323

 

2,420,438

 

6,647,421

 

7,013,822

  Lease and sale of property

132,415

 

322,222

 

468,830

 

612,193

  Other

589,263

 

161,502

 

1,555,874

 

361,159

 

6,306,791

 

7,266,964

 

18,829,242

 

19,986,624

Over time

 

 

 

 

 

 

 

  Railroad transportation services

3,602,491

 

3,581,400

 

9,918,937

 

9,996,729

  Construction revenue

426,180

 

425,193

 

1,094,635

 

1,126,377

  Container operations

216,774

 

170,863

 

578,471

 

476,288

  Other services

112,517

 

211,482

 

392,271

 

638,650

 

4,357,962

 

4,388,938

 

11,984,314

 

12,238,044

 

 

 

 

 

 

 

 

Eliminations

(568)

 

(9,605)

 

(9,118)

 

(42,307)

 

 

 

 

 

 

 

 

Total net sales

10,664,185

 

11,646,297

 

30,804,438

 

32,182,361


69

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

14.         Costs and expenses by nature

Expenses are presented in the statement of profit or loss by function. The income reconciliation by nature/purpose is as follows:

 

Parent Company

 

Consolidated


Period of three months ended September 30,


Period of nine months ended September 30,


Period of three months ended September 30,


Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Raw materials

 

 

 

 

(1,815,257)

 

(1,834,865)

 

(5,165,398)

 

(5,378,896)

Commodity cost (natural gas)

 

 

 

 

(2,350,327)

 

(3,139,875)

 

(7,749,913)

 

(8,711,160)

Railroad transport and port elevation expenses

 

 

 

 

(911,933)

 

(778,504)

 

(2,348,415)

 

(2,194,574)

Other transport

 

 

 

 

(119,344)

 

(162,227)

 

(371,531)

 

(394,355)

Depreciation and amortization

(5,137)

 

(3,951)

 

(14,929)

 

(11,731)

 

(1,000,883)

 

(1,067,060)

 

(2,961,091)

 

(2,900,785)

Personnel expenses

(15,716)

 

(56,489)

 

(67,409)

 

(191,229)

 

(793,315)

 

(910,405)

 

(2,325,140)

 

(2,386,257)

Construction cost

 

 

 

 

(426,180)

 

(425,193)

 

(1,094,635)

 

(1,126,377)

Third-party services expenses

(30,895)

 

(20,069)

 

(59,472)

 

(44,104)

 

(257,184)

 

(342,655)

 

(653,909)

 

(873,409)

Selling expenses

(8)

 

(18)

 

(26)

 

(57)

 

(32,799)

 

(10,584)

 

(1,960)

 

(30,332)

Cost of properties sold

 

 

 

 

 

(163,507)

 

(31,840)

 

(163,507)

Other

(11,866)

 

(33,541)

 

(57,337)

 

(82,148)

 

(369,084)

 

(341,035)

 

(1,122,126)

 

(1,014,868)

 

(63,622)

 

(114,068)

 

(199,173)

 

(329,269)

 

(8,076,306)

 

(9,175,910)

 

(23,825,958)

 

(25,174,520)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

(6,936,477)

 

(7,809,169)

 

(20,609,888)

 

(21,875,210)

Selling expenses

 

 

 

 

(512,904)

 

(417,549)

 

(1,410,489)

 

(1,155,450)

General and administrative expenses

(63,622)

 

(114,068)

 

(199,173)

 

(329,269)

 

(626,925)

 

(949,192)

 

(1,805,581)

 

(2,143,860)

Total

(63,622)

 

(114,068)

 

(199,173)

 

(329,269)

 

(8,076,306)

 

(9,175,910)

 

(23,825,958)

 

(25,174,520)


70

Table of Contents

  

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

15.          Other operation income (expenses), net



Parent Company


Consolidated


Period of three months ended September 30,


Period of nine months ended September 30,


Period of three months ended September 30,


Period of nine months ended September 30,


2025


2024


2025


2024


2025


2024


2025


2024

Tax credits

 

7,463

 

113

 

15,861

 

82,174

 

11,591

 

83,909

 

34,358

Profit (loss) on disposals of non-current assets and intangible assets

 

 

 

(7)

 

(11,793)

 

16,638

 

(68,732)

 

24,091

Result on sale of investments

 

 

 

 

 

 

 

(383,205)

Gain previously recognized in other comprehensive income reclassified to profit or loss upon disposal of investment

 

 

206,388

 

 

 

 

206,388

 

Net effect of provisions for legal proceedings, legal claims, recoverables and tax installments

(4,180)

 

(17,588)

 

(58,101)

 

(21,464)

 

(25,578)

 

(53,403)

 

(169,085)

 

(202,705)

Result of commercial operations (i)

 

 

 

 

96,015

 

 

590,910

 

Contractual agreement and others

 

 

 

 

 

123,263

 

 

425,575

Reversal of other provisions

 

 

 

 

 

 

 

291,032

Other income

9,707

 

6,848

 

25,779

 

41,649

 

1,072

 

 

140,142

 

150,079

Net impairment loss (ii)

 

 

 

 

(316,955)

 

(109,063)

 

(1,000,094)

 

(2,683,879)

Gain from corporate restructuring

 

 

 

 

 

 

 

168,855

Loss of profits and material damages of fixed assets (iii)

 

 

 

 

261,672

 

 

776,045

 

Other

(12,580)

 

(16,914)

 

(15,231)

 

(41,835)

 

3,982

 

(44,178)

 

(139,109)

 

(287,635)

Total

(7,053)

 

(20,191)

 

158,948

 

(5,796)

 

90,589

 

(55,152)

 

420,374

 

(2,463,434)


(i) Refers substantially to the contractual agreement with a supplier due to the non-use of the total quantity stipulated in the contract, for which the subsidiary Compass was compensated, as well as to the financial settlement result arising from the optimization of the workload of certain commercial contracts, within the scope of the execution of the commercial strategy in the ordinary course of its business.
(ii) The balance includes a provision for the write-down of the residual value of the assets of the subsidiary Rumo Malha Sul S.A. impacted by the extreme weather events that occurred in Rio Grande do Sul.
(iii) The balance for the nine-month period ended September 30, 2025, is comprised of R$124,771 from Rumo S.A. and R$651,274 from Moove.


71

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

16.          Financial results, net

The details of financial income and expenses are as follows:


 

Parent Company

 

Consolidated

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

Period of three months ended September 30,

 

Period of nine months ended September 30,

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

 

2025

 

2024

Cost of gross debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on debt

(563,540)

 

(468,273)

 

(1,588,993)

 

(1,300,726)

 

(1,536,515)

 

(1,364,402)

 

(4,847,353)

 

(4,211,264)

Monetary and exchange rate variation

86,454

 

170,563

 

911,231

 

(837,407)

 

386,025

 

466,163

 

2,986,561

 

(2,595,788)

Derivatives and fair value measurement

(393,625)

 

(121,162)

 

(1,884,476)

 

816,337

 

(1,126,838)

 

(532,845)

 

(4,239,264)

 

1,645,132

Amortization of borrowing costs

(6,255)

 

(10,702)

 

(83,521)

 

(17,623)

 

(35,418)

 

(34,228)

 

(417,444)

 

(81,284)

Discounts obtained from financial operations

 

 

 

 

 

 

186,681

 

Guarantees and warranties

 

 

 

 

(3,917)

 

(9,369)

 

(12,572)

 

(26,771)

 

(876,966)

 

(429,574)

 

(2,645,759)

 

(1,339,419)

 

(2,316,663)

 

(1,474,681)

 

(6,343,391)

 

(5,269,975)

Income from financial investments and exchange

112,578

 

64,144

 

386,354

 

123,051

 

526,820

 

537,550

 

1,715,383

 

1,485,773

Changes in fair value of investments in listed entities

21,045

 

 

26,459

 

 

21,045

 

 

26,459

 

 

133,623

 

64,144

 

412,813

 

123,051

 

547,865

 

537,550

 

1,741,842

 

1,485,773

Cost of debt, net

(743,343)

 

(365,430)

 

(2,232,946)

 

(1,216,368)

 

(1,768,798)

 

(937,131)

 

(4,601,549)

 

(3,784,202)

Other charges and monetary variations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on other receivables

11,534

 

18,889

 

51,267

 

47,466

 

260,593

 

96,229

 

590,725

 

345,550

Monetary variation on leases and concessions agreements

 

 

 

 

(135,954)

 

(126,913)

 

(381,267)

 

(367,275)

Interest on leases

(593)

 

(728)

 

(1,883)

 

(2,327)

 

(163,095)

 

(162,145)

 

(480,741)

 

(458,435)

Interest on shareholder's equity

 

 

 

 

(1,446)

 

(34,347)

 

(10,865)

 

(34,347)

Interest on contingencies and contracts

(32,688)

 

(5,619)

 

(71,838)

 

(68,298)

 

(158,323)

 

(41,427)

 

(450,740)

 

(424,049)

Interest on sectorial assets and liabilities

 

 

 

 

(27,980)

 

(16,283)

 

(79,316)

 

(72,108)

Bank charges and other

(7,168)

 

(9,748)

 

(30,211)

 

(31,428)

 

(23,763)

 

(19,274)

 

(99,915)

 

2,399

Foreign exchange, net

(74,321)

 

(73,269)

 

161,939

 

(1,933,516)

 

(161,391)

 

(176,003)

 

(372,373)

 

(925,959)

 

(103,236)

 

(70,475)

 

109,274

 

(1,988,103)

 

(411,359)

 

(480,163)

 

(1,284,492)

 

(1,934,224)

Financial results, net

(846,579)

 

(435,905)

 

(2,123,672)

 

(3,204,471)

 

(2,180,157)

 

(1,417,294)

 

(5,886,041)

 

(5,718,426)

Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance expenses

(693,241)

 

(581,346)

 

(2,080,692)

 

(1,736,655)

 

(2,107,607)

 

(1,825,539)

 

(6,882,193)

 

(5,820,846)

Finance income

142,128

 

91,516

 

478,158

 

191,887

 

823,761

 

680,596

 

2,578,368

 

2,022,082

Exchange variation, net

206,266

 

303,676

 

1,706,669

 

(1,548,901)

 

357,808

 

463,788

 

2,946,263

 

(2,510,248)

Derivatives

(501,732)

 

(249,751)

 

(2,227,807)

 

(110,802)

 

(1,254,119)

 

(736,139)

 

(4,528,479)

 

590,586

Financial results, net

(846,579)

 

(435,905)

 

(2,123,672)

 

(3,204,471)

 

(2,180,157)

 

(1,417,294)

 

(5,886,041)

 

(5,718,426)


72

Table of Contents

Notes to the condensed interim financial statements
(In thousands of Brazilian reais - R$, except when otherwise indicated)

17.          Share-based payment 

a) Change in outstanding share grants

The change in the number of open prizes is as follows:

 

 

Parent Company

 

Consolidated

Balance as at January 1, 2025

 

8,345,147

 

16,624,911

Granted (i)

 

2,644,661

 

3,050,430

Exercised/cancels/other

 

(827,326)

 

(4,501,767)

Balance as at September 30, 2025

 

10,162,482

 

15,173,574


(i) Cosan Invest 2025 Program, granted on July 31, 2025. The incentive program is conditional on retention and performance actions. Of the total actions in the program, 50% are related to length of service over a 3-year period. The remaining 50% of the program is related to performance targets, requiring the achievement of specific metrics that can vary from 0% to 150%.

b) Expense recognized in profit or loss

Share-based compensation expenses included in the statement of profit or loss for the period ended September 30, 2025, were R$51,006 (R$255,309 as of September 30, 2024). 

18.         Subsequent events 

Fourteenth Debenture Issuance by Comgás

On September 18, 2025, the Board of Directors of the indirect subsidiary Comgás approved the public offering of the 14th issue of simple debentures, under a firm placement guarantee, non-convertible into shares, of the unsecured type, in two series. The financial settlement of the transaction in the amount of R$1,000,000 took place on October 9, 2025.

Sale of the Continental plant

On November 10, 2025, Raízen S.A. announced the signing of a sale agreement for Usina Continental, located in Colômbia, São Paulo. The transaction includes industrial assets with an installed capacity of approximately 2,000 tons per harvest, as well as the transfer of proprietary sugarcane and supplier contracts linked to the unit. Raízen will remain responsible for managing the operations until the effective transfer, which is subject to approval by CADE and fulfillment of all contractual conditions.

73

Table of Contents

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: November 14, 2025


COSAN S.A.


By:

/s/ Rodrigo Araujo Alves


 

Name:            Rodrigo Araujo Alves


 

Title:              Chief Financial Officer

 

FAQ

How did Cosan (CSAN) perform financially in the nine months ended September 30, 2025?

Cosan reported consolidated net sales of R$30.8 billion, down from R$32.2 billion a year earlier. EBITDA decreased to R$7.5 billion from R$9.3 billion, and profit attributable to owners was a net loss of R$3.9 billion, compared with a R$126.4 million loss in the same period of 2024.

What were Cosan’s cash and debt positions as of September 30, 2025?

Cosan held R$12.9 billion in cash and cash equivalents at the consolidated level. Loans, borrowings and debentures totaled R$60.9 billion (amortized cost plus fair value), and total assets were R$125.7 billion with total shareholders’ equity of R$32.1 billion.

What major capital markets transactions did Cosan complete around late 2025?

Cosan executed two primary share offerings in Brazil, issuing 2,100,000,000 common shares at R$5.00 per share. The transaction raised R$10.5 billion, of which R$2.1 billion went to share capital and R$8.4 billion to capital reserve, increasing share capital from R$8.18 billion to R$10.28 billion.

How did the sale of Vale S.A. shares affect Cosan in 2025?

On January 16, 2025, Cosan sold 173,073,795 Vale common shares, representing 4.05% of Vale’s capital, for R$8,892.8 million net of commission. It retained 4,268,720 shares (0.10% of capital), recorded at R$245.8 million in marketable securities as of September 30, 2025.

What was the impact of the Moove lubricants factory fire on Cosan’s 2025 results?

The fire at Moove’s Ilha do Governador complex led to write-offs of R$50.4 million in fixed assets and inventory losses and related tax credit reversal totaling R$47.4 million. Cosan recognized an insurance indemnity receivable of R$411.0 million for physical damage and lost profits, with R$300.0 million received by September and another R$200.0 million in October 2025.

What debt management actions did Cosan take in 2025?

Cosan executed early redemptions of a R$750 million debenture series and a US$392 million 2027 bond, and settled a US$600 million Loan 4.131 and a US$300 million debenture in February 2025. It also ran tender offers for 2029, 2030 and 2031 notes and certain debentures, while issuing several new debentures across Cosan Corporate, Compass, Rumo and Moove.

Did the new U.S. tariffs materially affect Cosan’s operations?

An Executive Order in the United States imposed an additional 40% tariff on certain Brazilian products. Cosan concluded that the measure does not have a material impact on its operations due to low dependence on exports to the U.S. and the small share of affected products in its commercial activities.

Cosan S A

NYSE:CSAN

CSAN Rankings

CSAN Latest News

CSAN Latest SEC Filings

CSAN Stock Data

6.57B
464.66M
3.07%
0.52%
Oil & Gas Refining & Marketing
Energy
Link
Brazil
São Paulo