VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VSTAVasta Platform Limited
$4.90$394M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksVSTACash Flow

Vasta Platform Limited (VSTA) Cash Flow Statement

7Y historyFree accessUpdated daily

Liquidity remains under seasonal pressure, evidenced by a sharp decline in cash reserves to $2.4 million in 2025Q3 from $96.2 million in 2024Q3, despite disciplined capital spending.

VSTA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18
Cash from Operations292.16M175.44M218.85M174.84M-21.61M215.46M7.23M12.29M
Operating CF Margin %-10.48%14.72%13.83%-2.28%21.6%0.73%1.25%
Operating CF Growth %201.14%-19.84%25.17%909.14%-110.03%2879.27%-41.15%-
Net Income488.28M486.49M-119.7M-105.69M-155.84M-71.05M-90.31M-4.16M
Depreciation & Amortization291.05M294.08M287.78M268.71M211.16M174.09M164.93M84.69M
Stock-Based Compensation6.95M11.44M13.38M19.04M22.53M39.65M1.37M1.9M
Deferred Taxes-117.89M0-9.61M-15.1M-1.99M-2.09M-3.33M0
Other Non-Cash Items-92.64M-396.38M190.36M157.87M62.95M23.33M5.45M417.57M
Working Capital Changes-107.74M-220.18M-143.35M-150M-160.41M51.54M-70.88M-487.71M
Change in Receivables-111.24M-225.2M-103.16M-206.02M-32.11M-94.32M-80.32M-607.94M
Change in Inventory46.78M26.22M-33.71M-24.09M8.08M-20.81M29.75M131.64M
Change in Payables11.52M13.16M40.6M121.52M-16.12M42.62M-9.23M0
Cash from Investing-213.78M30.91M44.69M-394.94M88.47M-541.78M-50.27M-67.14M
Capital Expenditures-23.38M-32.34M-21.54M-61.14M-20.91M-1.64M-12.81M-24.4M
CapEx % of Revenue1.35%1.93%1.45%4.84%2.21%0.16%1.29%2.48%
Acquisitions00-3.21M-80.56M-186.22M-23.15M00
Investments--------
Other Investing62.56M63.25M-105.29M-90.59M-55.88M-42.79M-37.46M-42.74M
Cash from Financing-172.12M-217.68M-213.44M-44.03M-68.12M594.18M-15.91M-180.09M
Debt Issued (Net)-272.93M-24.15M-81.36M-282.65M-23.62M-876.2M5.17M0
Equity Issued (Net)-246.83M-22.53M-39.93M250M-23.88M1.84B00
Dividends Paid00000000
Share Repurchases0-22.53M-39.93M0-23.88M00-133.39M
Other Financing347.63M-171M-92.15M-11.38M-20.62M-365.93M-21.08M-180.09M
Net Change in Cash-93.74M-11.33M50.1M-264.13M-1.26M267.87M-58.94M-234.94M
Free Cash Flow198.93M47.17M92.02M23.11M-98.4M171.03M-43.04M-12.11M
FCF Margin %11.45%2.82%6.19%1.83%-10.39%17.14%-4.35%-1.23%
FCF Growth %117.65%-48.74%298.21%123.49%-157.53%497.39%-255.44%-
FCF per Share2.480.591.120.28-1.202.06-0.52-0.15
FCF Conversion (FCF/Net Income)0.41x0.36x-2.61x-3.20x0.18x-4.72x-0.12x-2.95x
Interest Paid92.53M199.45M000000
Taxes Paid00000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Extreme Seasonal Cash Volatility

Earnings Quality Masked by Seasonality

As reported in financial statements, Vasta's operating cash flow frequently diverges from net income, evidenced by a 2025Q1 OCF/NI ratio of -27.42, which suggests that accounting earnings are currently poor proxies for the actual cash-generating capacity of the underlying education platform business model.

The persistent gap between net income and operating cash flow indicates that non-cash items and accruals play a dominant role in the company's reported profitability. Investors should monitor whether this divergence reflects legitimate timing differences in the Brazilian academic cycle or a structural inability to convert accounting profits into tangible liquidity.

FCF Volatility Hinders Predictable Growth

Based on recent quarterly filings, Vasta's free cash flow margins exhibit extreme variance, ranging from 0.1% to 39.0% over the last ten quarters, which highlights the difficulty in establishing a consistent cash-based growth trajectory within the current B2B education service framework.

The erratic nature of FCF suggests that the company's cash generation is highly sensitive to the timing of contract renewals and the associated working capital requirements. This instability may complicate long-term capital planning and suggests that the business remains vulnerable to shifts in school-level payment behaviors.

Working Capital Drives Cash Swings

According to the cash flow statement, working capital changes are the primary engine of liquidity, with a massive $226.3M outflow in 2024Q4 followed by a $94.1M inflow in 2025Q3, illustrating the intense seasonal pressure placed on the company's balance sheet by its school partners.

The company effectively functions as a seasonal credit provider to its client schools, leading to significant fluctuations in cash availability throughout the academic year. This reliance on working capital management suggests that any disruption in school-level collections could rapidly impair the company's liquidity position.

Low Capital Intensity Supports Resilience

As evidenced by the provided data, Vasta maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently remaining below 4.0% in all reported periods, which suggests that the business model does not require heavy reinvestment to maintain its existing pedagogical infrastructure.

The low capital intensity indicates that the company's primary assets are intangible, such as curriculum content and brand equity, rather than physical plant and equipment. This structural feature provides a buffer against inflationary pressures on physical assets, though it warrants further investigation into whether this under-investment limits future platform innovation.

VSTA — Frequently Asked Questions

Quick answers to the most common questions about buying VSTA stock.

How much cash does Vasta Platform Limited (VSTA) generate from operations?

Vasta Platform Limited (VSTA) generated $175.4M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Vasta Platform Limited's free cash flow?

Vasta Platform Limited (VSTA) generated $47.2M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Vasta Platform Limited's capital expenditure (CapEx)?

Vasta Platform Limited (VSTA) spent $32.3M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Vasta Platform Limited distribute cash to shareholders?

In 2024, Vasta Platform Limited (VSTA) spent $22.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.