NVNI Chart
About

Nvni Group Limited, through its subsidiaries, operates in business-to-business software as a service (SaaS) market in Brazil and Latin America. It provides software subscription and licensing services; maintenance services, including technical support and technological evolution; and cloud computing, client, data analytics, and other services. Nvni Group Limited is headquartered in São Paulo, Brazil.

Fundamentals
Scroll to Statements
Sector Technology Industry Software - Application Market Cap 12.14M
Enterprise Value 43.17M Income -110.06M Sales 199.30M
Book/sh -2.11 Cash/sh 1.78 Dividend Yield —
Payout 0.00% Employees 618 IPO —
P/E — Forward P/E -6.02 PEG —
P/S 0.06 P/B -0.57 P/C —
EV/EBITDA -30.30 EV/Sales 0.22 Quick Ratio 0.07
Current Ratio 0.17 Debt/Eq — LT Debt/Eq —
EPS (ttm) -4.05 EPS next Y -0.20 EPS Growth —
Revenue Growth 6.50% Earnings — ROA —
ROE — ROIC — Gross Margin 64.30%
Oper. Margin -32.53% Profit Margin -53.75% Shs Outstand 10.03M
Shs Float 7.03M Short Float 3.95% Short Ratio 2.03
Short Interest — 52W High 40.50 52W Low 1.10
Beta -0.29 Avg Volume 137.36K Volume 333.66K
Target Price $8.00 Recom None Prev Close $1.26
Price $1.21 Change -3.97%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$8.00
Mean price target
2. Current target
$1.21
Latest analyst target
3. DCF / Fair value
$8.00
Proxy: analyst mean price target (no FCF/EPS data available).
Ratings
Current target
$1.21
Low
$8.00
High
$8.00
Mean
$8.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2023-12-08 init Maxim Group — → Buy $5
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-11.19M-75.46M-35.05M-13.20M
TaxRateForCalcs0.340.340.340.34
NormalizedEBITDA55.82M15.90M23.71M-14.19M
TotalUnusualItems-32.92M-221.93M-103.09M-38.84M
TotalUnusualItemsExcludingGoodwill-32.92M-221.93M-103.09M-38.84M
NetIncomeFromContinuingOperationNetMinorityInterest-86.17M-254.71M-114.41M-77.70M
ReconciledDepreciation19.85M18.71M17.23M13.58M
ReconciledCostOfRevenue70.75M66.14M52.81M35.83M
EBITDA22.90M-206.03M-79.38M-53.03M
EBIT3.05M-224.74M-96.62M-66.60M
NetInterestIncome-70.61M-20.84M-534.00K-10.40M
InterestExpense71.76M19.56M15.81M7.26M
InterestIncome1.15M799.00K638.00K211.00K
NormalizedIncome-64.45M-108.24M-46.37M-52.07M
NetIncomeFromContinuingAndDiscontinuedOperation-86.17M-254.71M-114.41M-77.70M
TotalExpenses158.46M170.52M133.35M114.49M
TotalOperatingIncomeAsReported16.48M-189.19M-95.70M-31.39M
DilutedAverageShares23.09M27.73M27.73M
BasicAverageShares23.09M27.73M27.73M
DilutedEPS-10.73-4.13-2.80
BasicEPS-10.73-4.13-2.80
DilutedNIAvailtoComStockholders-86.17M-254.71M-114.41M-77.70M
NetIncomeCommonStockholders-86.17M-254.71M-114.41M-77.70M
NetIncome-86.17M-254.71M-114.41M-77.70M
MinorityInterests-7.96M-6.85M-202.00K0.00
NetIncomeIncludingNoncontrollingInterests-78.21M-247.86M-114.21M-77.70M
NetIncomeContinuousOperations-78.21M-247.86M-114.21M-77.70M
TaxProvision9.50M3.56M1.78M3.83M
PretaxIncome-68.71M-244.30M-112.43M-73.86M
OtherIncomeExpense-32.92M-221.93M-103.09M-38.84M
SpecialIncomeCharges-20.86M-228.19M-103.19M-39.12M
OtherSpecialCharges176.28M
ImpairmentOfCapitalAssets18.34M11.37M86.90M6.76M
RestructuringAndMergernAcquisition2.52M40.53M16.29M32.37M
GainOnSaleOfSecurity-12.06M6.26M98.00K288.00K
NetNonOperatingInterestIncomeExpense-70.61M-20.84M-534.00K-10.40M
TotalOtherFinanceCost-6.00K2.07M-14.64M3.35M
InterestExpenseNonOperating71.76M19.56M15.81M7.26M
InterestIncomeNonOperating1.15M799.00K638.00K211.00K
OperatingIncome34.82M-1.54M-8.80M-24.63M
OperatingExpense87.71M104.39M80.53M78.66M
OtherOperatingExpenses1.89M-17.60M-182.00K-12.00K
SellingGeneralAndAdministration85.82M121.98M80.72M78.67M
SellingAndMarketingExpense28.08M28.83M27.37M22.60M
GeneralAndAdministrativeExpense57.73M93.16M53.35M56.07M
OtherGandA57.73M93.16M53.35M56.07M
GrossProfit122.53M102.85M71.73M54.03M
CostOfRevenue70.75M66.14M52.81M35.83M
TotalRevenue193.28M168.99M124.55M89.86M
ExciseTaxes11.68M11.39M9.28M7.21M
OperatingRevenue206.74M181.72M135.64M98.43M
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber34.55M27.73M27.73M27.73M
ShareIssued34.55M27.73M27.73M27.73M
NetDebt48.70M68.86M64.19M67.81M
TotalDebt68.63M81.77M73.79M81.24M
TangibleBookValue-439.87M-399.12M-437.28M-474.59M
InvestedCapital-53.76M22.30M-26.61M41.91M
WorkingCapital-348.27M-308.58M-311.82M-203.09M
NetTangibleAssets-439.87M-399.12M-437.28M-474.59M
CapitalLeaseObligations1.89M1.52M1.59M2.54M
CommonStockEquity-120.50M-57.96M-98.81M-36.80M
TotalCapitalization-98.09M-43.73M-89.66M-34.90M
TotalEquityGrossMinorityInterest-111.62M-53.63M-94.96M-36.80M
MinorityInterest8.87M4.33M3.85M0.00
StockholdersEquity-120.50M-57.96M-98.81M-36.80M
GainsLossesNotAffectingRetainedEarnings125.88M127.93M54.63M3.74M
OtherEquityAdjustments125.88M127.93M54.63M3.74M
RetainedEarnings-529.78M-446.57M-193.85M-79.44M
CapitalStock283.41M260.69M40.40M38.90M
CommonStock283.41M260.69M40.40M38.90M
TotalLiabilitiesNetMinorityInterest517.01M473.49M462.03M503.32M
TotalNonCurrentLiabilitiesNetMinorityInterest100.42M102.74M129.93M276.53M
OtherNonCurrentLiabilities2.16M21.37M
DerivativeProductLiabilities7.66M4.46M0.00
TradeandOtherPayablesNonCurrent1.96M2.89M1.15M1.66M
NonCurrentDeferredLiabilities40.64M49.57M85.82M217.52M
NonCurrentDeferredTaxesLiabilities40.64M44.57M45.84M48.95M
LongTermDebtAndCapitalLeaseObligation23.53M15.01M9.76M3.39M
LongTermCapitalLeaseObligation1.12M777.00K611.00K1.49M
LongTermDebt22.41M14.23M9.15M1.90M
LongTermProvisions26.63M30.82M31.03M32.59M
CurrentLiabilities416.60M370.75M332.10M226.79M
OtherCurrentLiabilities3.71M2.69M41.58M3.29M
CurrentDeferredLiabilities280.92M230.22M198.79M127.10M
CurrentDeferredRevenue3.74M3.15M3.82M4.37M
CurrentDebtAndCapitalLeaseObligation45.10M66.77M64.03M77.85M
CurrentCapitalLeaseObligation773.00K742.00K976.00K1.04M
CurrentDebt44.33M66.02M63.06M76.81M
OtherCurrentBorrowings3.59M14.83M2.18M16.32M
CurrentNotesPayable40.74M51.20M60.87M60.48M
PensionandOtherPostRetirementBenefitPlansCurrent7.08M7.19M4.70M3.86M
PayablesAndAccruedExpenses79.78M63.89M23.00M14.69M
Payables79.78M63.89M23.00M14.69M
OtherPayable6.22M5.67M6.51M2.82M
DuetoRelatedPartiesCurrent9.92M
TotalTaxPayable12.27M11.08M9.20M6.61M
IncomeTaxPayable1.79M1.91M1.20M2.06M
AccountsPayable61.28M47.13M7.28M5.26M
TotalAssets405.39M419.86M367.06M466.52M
TotalNonCurrentAssets337.06M357.69M346.79M442.82M
OtherNonCurrentAssets11.42M11.11M3.95M173.00K
GoodwillAndOtherIntangibleAssets319.38M341.16M338.46M437.79M
OtherIntangibleAssets133.62M137.06M138.95M151.38M
Goodwill185.76M204.10M199.51M286.41M
NetPPE6.27M5.42M4.37M4.86M
AccumulatedDepreciation-5.18M-3.10M-2.78M-1.03M
GrossPPE11.45M8.53M7.15M5.89M
Leases320.00K320.00K204.00K127.00K
ConstructionInProgress47.00K47.00K47.00K62.00K
OtherProperties3.14M3.03M
MachineryFurnitureEquipment6.64M4.97M3.76M2.67M
BuildingsAndImprovements4.44M3.19M3.14M
Properties0.000.000.000.00
CurrentAssets68.33M62.17M20.27M23.70M
OtherCurrentAssets3.64M7.54M1.05M707.00K
PrepaidAssets31.68M28.97M1.13M1.85M
Receivables14.97M14.26M10.08M10.25M
AccountsReceivable14.97M14.26M10.08M10.25M
AllowanceForDoubtfulAccountsReceivable-636.00K-589.00K-149.00K-117.00K
GrossAccountsReceivable15.61M14.85M10.22M10.37M
CashCashEquivalentsAndShortTermInvestments18.04M11.40M8.02M10.90M
CashAndCashEquivalents18.04M11.40M8.02M10.90M
CashEquivalents13.24M8.34M5.48M4.85M
CashFinancial4.80M3.06M2.54M6.05M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow22.52M-9.41M9.87M-10.54M
RepaymentOfDebt-19.04M-10.50M-11.16M-14.56M
IssuanceOfDebt9.06M18.62M17.71M88.53M
IssuanceOfCapitalStock13.83M29.06M0.0035.69M
CapitalExpenditure-16.06M-12.22M-4.32M-3.81M
EndCashPosition18.04M11.40M8.02M10.90M
BeginningCashPosition11.40M8.02M10.90M1.65M
ChangesInCash6.64M3.38M-2.89M9.25M
FinancingCashFlow-15.88M12.79M-12.76M110.77M
CashFlowFromContinuingFinancingActivities-15.89M12.79M-12.76M110.77M
NetOtherFinancingCharges-11.40M-9.60M-6.70M4.65M
InterestPaidCFF-8.33M-14.78M-12.60M-3.55M
CashDividendsPaid0.000.000.000.00
NetCommonStockIssuance13.83M29.06M0.0035.69M
CommonStockIssuance13.83M29.06M0.0035.69M
NetIssuancePaymentsOfDebt-9.98M8.11M6.55M73.97M
NetLongTermDebtIssuance-9.98M8.11M6.55M73.97M
LongTermDebtPayments-19.04M-10.50M-11.16M-14.56M
LongTermDebtIssuance9.06M18.62M17.71M88.53M
InvestingCashFlow-16.06M-12.22M-4.32M-94.79M
CashFlowFromContinuingInvestingActivities-16.06M-12.22M-4.32M-94.79M
NetBusinessPurchaseAndSale0.000.00-90.98M
PurchaseOfBusiness0.000.00-90.98M
NetIntangiblesPurchaseAndSale-14.23M-8.65M-2.99M-2.72M
PurchaseOfIntangibles-14.23M-8.65M-2.99M-2.72M
NetPPEPurchaseAndSale-1.83M-3.57M-1.33M-1.08M
PurchaseOfPPE-1.83M-3.57M-1.33M-1.08M
OperatingCashFlow38.58M2.81M14.20M-6.73M
CashFlowFromContinuingOperatingActivities38.58M2.81M14.20M-6.73M
TaxesRefundPaid-12.90M-9.62M-6.64M-4.95M
ChangeInWorkingCapital14.30M2.22M1.52M-5.28M
ChangeInOtherWorkingCapital593.00K-675.00K-548.00K4.33M
ChangeInOtherCurrentLiabilities-77.00K-2.73M-2.60M-3.99M
ChangeInOtherCurrentAssets876.00K-32.23M-2.53M-943.00K
ChangeInPayablesAndAccruedExpense13.67M40.37M7.04M-1.65M
ChangeInAccruedExpense876.00K-1.12M3.65M2.13M
ChangeInPayable12.79M41.49M3.39M-3.78M
ChangeInAccountPayable14.15M38.96M2.02M-3.32M
ChangeInTaxPayable-1.36M2.53M1.37M-464.00K
ChangeInIncomeTaxPayable-1.36M2.53M1.37M-464.00K
ChangeInReceivables-757.00K-2.52M153.00K-3.03M
ChangesInAccountReceivables-757.00K-2.52M153.00K-3.03M
OtherNonCashItems67.01M229.09M16.68M40.89M
StockBasedCompensation913.00K6.25M9.88M3.74M
ProvisionandWriteOffofAssets-4.14M-955.00K-1.93M10.12M
AssetImpairmentCharge18.34M12.33M86.90M7.25M
DeferredTax0.000.00399.00K0.00
DeferredIncomeTax0.000.00399.00K0.00
DepreciationAmortizationDepletion19.85M18.71M17.23M13.58M
DepreciationAndAmortization19.85M18.71M17.23M13.58M
AmortizationCashFlow18.57M15.42M12.51M
AmortizationOfIntangibles18.57M15.42M12.51M
Depreciation1.28M1.81M1.07M
OperatingGainsLosses3.91M-10.92M2.59M1.79M
PensionAndEmployeeBenefitExpense660.00K2.00M2.47M1.66M
GainLossOnInvestmentSecurities3.20M-14.51M
GainLossOnSaleOfPPE1.59M116.00K134.00K
NetIncomeFromContinuingOperations-68.71M-244.30M-112.43M-73.86M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for NVNI
Date User Asset Broker Type Position Size Entry Price Patterns