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.
| Cash from Operations | 292.16M | 175.44M | 218.85M | 174.84M | -21.61M | 215.46M | 7.23M | 12.29M |
| 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 Income | 488.28M | 486.49M | -119.7M | -105.69M | -155.84M | -71.05M | -90.31M | -4.16M |
| Depreciation & Amortization | 291.05M | 294.08M | 287.78M | 268.71M | 211.16M | 174.09M | 164.93M | 84.69M |
| Stock-Based Compensation | 6.95M | 11.44M | 13.38M | 19.04M | 22.53M | 39.65M | 1.37M | 1.9M |
| Deferred Taxes | -117.89M | 0 | -9.61M | -15.1M | -1.99M | -2.09M | -3.33M | 0 |
| Other Non-Cash Items | -92.64M | -396.38M | 190.36M | 157.87M | 62.95M | 23.33M | 5.45M | 417.57M |
| Working Capital Changes | -107.74M | -220.18M | -143.35M | -150M | -160.41M | 51.54M | -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 Inventory | 46.78M | 26.22M | -33.71M | -24.09M | 8.08M | -20.81M | 29.75M | 131.64M |
| Change in Payables | 11.52M | 13.16M | 40.6M | 121.52M | -16.12M | 42.62M | -9.23M | 0 |
| Cash from Investing | -213.78M | 30.91M | 44.69M | -394.94M | 88.47M | -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 Revenue | 1.35% | 1.93% | 1.45% | 4.84% | 2.21% | 0.16% | 1.29% | 2.48% |
| Acquisitions | 0 | 0 | -3.21M | -80.56M | -186.22M | -23.15M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 62.56M | 63.25M | -105.29M | -90.59M | -55.88M | -42.79M | -37.46M | -42.74M |
| Cash from Financing | -172.12M | -217.68M | -213.44M | -44.03M | -68.12M | 594.18M | -15.91M | -180.09M |
| Debt Issued (Net) | -272.93M | -24.15M | -81.36M | -282.65M | -23.62M | -876.2M | 5.17M | 0 |
| Equity Issued (Net) | -246.83M | -22.53M | -39.93M | 250M | -23.88M | 1.84B | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -22.53M | -39.93M | 0 | -23.88M | 0 | 0 | -133.39M |
| Other Financing | 347.63M | -171M | -92.15M | -11.38M | -20.62M | -365.93M | -21.08M | -180.09M |
| Net Change in Cash | -93.74M | -11.33M | 50.1M | -264.13M | -1.26M | 267.87M | -58.94M | -234.94M |
| Free Cash Flow | 198.93M | 47.17M | 92.02M | 23.11M | -98.4M | 171.03M | -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 Share | 2.48 | 0.59 | 1.12 | 0.28 | -1.20 | 2.06 | -0.52 | -0.15 |
| FCF Conversion (FCF/Net Income) | 0.41x | 0.36x | -2.61x | -3.20x | 0.18x | -4.72x | -0.12x | -2.95x |
| Interest Paid | 92.53M | 199.45M | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Extreme Seasonal Cash Volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying VSTA stock.
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.
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.
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.
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.