
| 1. |
Description of the Transaction
|
| 2. |
Transaction Steps, Exchange Ratio, Redemption Ratio and Justification
|
| (i) |
Merger of all shares issued by Sinqia, except for the shares already held by Evertec BR, pursuant to article 252 of the Brazilian Corporations Law, at market value, by Evertec BR, assigning to Sinqia
Shareholders the Evertec BR New PN Shares (“Merger of Shares”). The Merger of Shares will observe the following exchange ratio: for each common share issued by Sinqia, there will be delivered (a) one (1) Evertec BR PNA Share; and
(b) one (1) Evertec BR PNB Share (“Exchange Ratio”). Since they are already part of the equity of Evertec BR, the shares issued by Sinqia held by Evertec BR will be disregarded for the purposes of the Merger of Shares.
|
| (ii) |
On the same date of the implementation of the Merger of Shares, and as a subsequent and interdependent act, the automatic redemption of the Evertec BR New PN Shares (“Redemption”) will be implemented,
through the delivery of the following assets to their holders (“Redemption Ratio”):
|
| (a) |
for each 1 (one) Evertec BR PNA Share held by its holder, it shall be paid, as consideration for the redemption, R$ 24.47 (twenty-four reais and forty-seven cents), adjusted pursuant to Section 2.3 and 2.4
below (“Cash Portion”); and
|
| (b) |
for each one (1) Evertec BR PNB Share held by its holder, it shall be delivered, as consideration for the Redemption, 0.014354 Level I Brazilian Depositary Receipts (BDR) backed by common shares issued by
Evertec Inc, with a par value of US$ 0.01 (one cent) per share and traded on the New York Stock Exchange, which will be admitted to trading on B3 – Brasil, Bolsa, Balcão (“B3”) as set forth in Section 6.6 (“Evertec Inc
BDR”).
|
| (i) |
except with respect to the interest on equity already declared by Sinqia’s GSM held on April 27, 2023, in the amount of R$ 4,690,007.39 (four million, six hundred and ninety thousand and seven reais and
thirty-nine cents) that will be paid until July 31, 2023 (“JCP Sinqia 2023”), there will be no declaration, payment of dividends or interest on equity by Sinqia between the date of signature of the Merger Agreement and the Closing
Date;
|
| (ii) |
Sinqia’s corporate capital is represented by 87,941,972 (eighty-seven million, nine hundred and forty-one thousand, nine hundred and seventy-two) common, registered, book-entry shares, without par value, on a
fully diluted basis, including treasury shares;
|
| (iii) |
Sinqia has 3,254,876 (three million, two hundred and fifty-four thousand, eight hundred and seventy-six) shares of its own issue held in treasury;
|
| (iv) |
there are 1,370,540 (one million, three hundred and seventy thousand, five hundred and forty) stock options issued by Sinqia under stock option plans and restricted shares issued by Sinqia under share granting
plans that will have their respective vesting periods and share transfer restriction periods accelerated upon the approval of the Transaction at Sinqia’s GSM (“Sinqia’s Stock Plans”). Prior to the Closing Date, Sinqia will deliver,
from its treasury, up to 1,370,540 (one million, three hundred and seventy thousand, five hundred and forty) shares in the context of Sinqia’s Stock Plans, and thereafter, all Sinqia Stock Plans will be terminated, with no remaining stock
option or restricted share issued by Sinqia ; and
|
| (v) |
except as set forth in this Section, after the Closing Date, there shall be no further issue of shares or remaining obligation relating to Sinqia’s Stock Plans.
|
|
3.
|
Conditions Precedent to the Closing of the Transaction
|
| (i) |
Evertec BR’s Representations and Warranties. The representations and warranties made by Evertec BR in Section 8.1 of this Protocol shall be true and correct in all material respects between the
date of execution of the Merger Agreement and the Closing Date (except where the representations and warranties themselves contain reference to an earlier date, when they shall be true and correct in all material respects as of such
date);
|
| (ii) |
Evertec Inc’s Representations and Warranties. The representations and warranties made by Evertec Inc in the Merger Agreement shall be true and correct in all material respects between the date of
execution of the Merger Agreement and the Closing Date (except where the representations and warranties themselves contain reference to an earlier date, when they shall be true and correct in all material respects as of such date);
|
| (iii) |
Compliance with Obligations. Evertec BR and Evertec Inc shall have complied with all material obligations and relevant commitments entered into in this Protocol and in the Merger Agreement;
|
| (iv) |
BDR Registration and Trading Admission. The registration of the BDR Level I program sponsored by Evertec Inc concerning the Evertec Inc BDRs (“BDR Program”) with CVM shall have been obtained and
the Evertec Inc BDRs shall have been admitted for trade at the B3;
|
| (v) |
Evertec Notification. Upon completion of Evertec’s Financing efforts under the Merger Agreement, Evertec BR shall notify Sinqia that it has completed its Financing efforts for the Closing of the
Transaction;
|
| (vi) |
Execution of the Protocol. This Protocol shall be approved and signed by Evertec BR’s management; and
|
| (vii) |
Corporate Approvals. Evertec BR shall have approved the Transaction, pursuant to the Applicable Laws and their articles of incorporation, as provided in Section 6.1(ii) and 6.1(iii) below.
|
| (i) |
Sinqia’s Representations and Warranties. The representations and warranties made by Sinqia in Section 8.2 of this Protocol shall be true and correct in all material respects between the date of
signature of the Merger Agreement and the Closing Date (except in the event that the representations and warranties themselves contain reference to an earlier date, when they shall be true and correct in all material respects as of such
date;
|
| (ii) |
Key Shareholders’ Representations and Warranties. The representations and warranties made by the Key Shareholders in the Merger Agreement shall be true and correct in all material respects between the
date of signature of the Merger Agreement and the Closing Date (except where the representations and warranties themselves contain reference to an earlier date, when they shall be true and correct in all material respects on such date);
|
| (iii) |
Compliance with Obligations Sinqia. Sinqia shall have complied with all material obligations and material commitments undertaken in this Protocol and in the Merger Agreement;
|
| (iv) |
Compliance with obligations by Key Shareholders. The Key Shareholders shall have complied with all material obligations and relevant commitments that, under the terms of the Merger Agreement and other
documents of the Transaction, must be complied with prior to the Closing Date;
|
| (v) |
Third Party Consents. Sinqia shall have obtained the consent or waiver relating to the early redemption or early maturity of the obligations arising from the following two issues of debentures of Sinqia,
as a result of the Transaction, or performed their prepayment: (a) 2nd issue of simple debentures, non-convertible into shares, of unsecured type, with real and additional fiduciary guarantees, in a single series; and (b) 3rd issue of
simple debentures, non-convertible into shares, of the unsecured type, with additional real and additional fiduciary guarantees, in a single series;
|
| (vi) |
Sinqia’s Stock Plans. The one million, three hundred and seventy thousand and five hundred and forty (1,370,540) outstanding stock options and restricted shares issued by Sinqia related to Sinqia’s Stock
Plans shall have their respective grace periods and transfer restriction periods accelerated or shall have been canceled by the Closing Date and all Sinqia’s Stock Plans shall be canceled until Closing;
|
| (vii) |
Execution of the Protocol. This Protocol shall be approved by Sinqia’s Board of Directors and signed by Sinqia, and immediately afterwards Sinqia shall call the Sinqia’s GSM;
|
| (viii) |
Corporate Approvals. Sinqia’s GSM (as defined in Section 6.1(i)) shall have approved the matters related to the Transaction, pursuant to the Brazilian Corporations Law, as set out in Section
6.1(i) below; and
|
| (ix) |
No Material Adverse Change. From the date of execution of the Merger Agreement until the Closing Date, there will be no material adverse change on Sinqia, which is understood to mean (1) any
event, circumstance, effect, occurrence or factual situation, or any combination thereof, which, individually or as a whole, adversely affects or may be reasonably expected to adversely affect the business, operations, assets, properties,
commercial or financial condition of Sinqia or any of its Subsidiaries, taken as a whole, in an amount equal to or greater than (a) fifteen (15%) of the consolidated net worth of Sinqia according to its annual financial statements of the
fiscal year ended in 2022; or (b) fifteen (15%) of the consolidated gross revenues of Sinqia according to its annual financial statements of the fiscal year ended in 2022, whichever is lower, except to the extent that such change or
adverse effect results from adverse economic or exchange effects on the whole industry in which Sinqia operates in Brazil, so long as such changes or conditions do not have an adverse impact in Sinqia or any of its Subsidiaries, as the
case may be, taken as a whole, in a materially disproportionate manner relative to other similarly situated participants in the industries or markets in which they operate or (2) bankruptcy of Sinqia or any of its Subsidiaries or filing
for recuperação judicial or extrajudicial of Sinqia or any of its Subsidiaries.
|
|
4.
|
Appraisal of sinqia’s shares for the Merger of Shares
|
|
5.
|
Evertec BR’s Capital Increase
|
|
6.
|
Corporate approvals, Right of Withdraw and Closing of the Transaction
|
| (i) |
Sinqia’s extraordinary general shareholders’ meeting to approve (a) this Protocol; (b) the Merger of Shares; (c) the authorization for Sinqia’s management to subscribe the Evertec BR New
PN Shares on the Closing Date; (d) the waiver of Evertec BR’s admission to B3’s Novo Mercado special listing segment, pursuant to article 46, sole paragraph, of the Novo Mercado regulation; and (e) the authorization for the management to
perform all acts necessary for the implementation of the resolutions taken (“Sinqia’s GSM”).
|
| (ii) |
Evertec BR’s extraordinary general shareholders’ meeting to approve (a) this Protocol; (b) the ratification of the engagement of the Appraisal Company; (c) the Appraisal Report; (d) the
Merger of Shares; (e) the increase in the corporate capital of Evertec BR due to the Merger of Shares with the consequent issuance of the Evertec BR New PN Shares and amendment of its bylaws; (f) the Redemption of the Evertec BR New PN
Shares and the cancellation of the Evertec BR New PN Shares upon payment of the Redemption Ratio, with the consequent amendment of its bylaws; (g) the authorization for the management of Evertec BR to adopt all measures necessary to
implement the resolutions taken (“Evertec BR’s GSM”);
|
|
7.
|
Ordinary Course of Business
|
|
8.
|
Representations and Warranties
|
| (i) |
Incorporation, Capacity and Authority. Evertec BR is a corporation duly organized and validly existing under the Laws of the Federative Republic of Brazil. The execution of the Merger and the Protocol were - and the consummation
of the transactions contemplated by the Merger Agreement and the Protocol will have been on their respective dates - duly and regularly authorized and approved in accordance with the Applicable Law and the respective charter documents of
Evertec BR. The Merger Agreement and the Protocol are valid and binding obligations on Evertec BR and Evertec Inc and are enforceable against it in accordance with their terms. All of Evertec Inc’s corporate approvals necessary for the
execution of this Protocol and to comply with the obligations assumed herein have been obtained and there is no additional corporate approval required for Evertec Inc to consummate the Transaction that is not expressly mentioned in this
Protocol.
|
| (ii) |
No Conflicts. The performance of the acts set forth in this Protocol and in the other documents entered into in the context of the Transaction by Evertec BR and Evertec Inc does not (a) materially violate any Applicable Law or
Governmental Order with jurisdiction over Evertec BR, Evertec Inc or its Subsidiaries; and (b) violate any provision of Evertec BR’s bylaws or Evertec Inc’s charter documents. There is no legal action, suit or investigation known to
Evertec BR or Evertec Inc, or proceeding pending or imminent against Evertec BR or Evertec Inc that, if adjudicated unfavorably, would impair Evertec BR or Evertec Inc’s ability to perform its obligations under the Merger Agreement and
the Protocol and to consummate the Transaction.
|
| (iii) |
Governmental Authorization. The execution of the Merger Agreement and the Protocol and the performance by Evertec BR or Evertec Inc of the acts contemplated by the Merger Agreement and the Protocol are not dependent on any
action, approval, consent or declaration of any Governmental Authority having jurisdiction over Evertec BR, assuming that the statements made by Sinqia in Sections 8.2(iv), 8.2(v), 8.2(xiv) below and by the Key
Shareholders in Section 6.2(iv) of the Merger Agreement are correct.
|
| (iv) |
Exemption of SEC Registration. Assuming that the statement made by Sinqia in Section 8.2(xiv) is correct in all respects, no registration of the shares of Evertec Inc., including in the form of a BDR, under the U.S.
Securities Act of 1933, as amended (“U.S. Securities Act”) is required for the offer, issuance and delivery of the BDRs of Evertec Inc. to Sinqia’s shareholders in connection with the transactions contemplated by this Protocol.
|
| (v) |
Absence of Revenues for Mandatory Notification with CADE. Evertec BR’s economic group, as defined in Brazilian Administrative Council for Economic Defense (CADE) Resolution No. 33, dated April 14, 2022, did not accrue annual
revenues equal to or greater than seven hundred and fifty million Reais (R$ 750,000,000.00) in Brazil in the fiscal year ended on December 31, 2022.
|
| (vi) |
Bribery and Anti-Corruption. Evertec BR or Evertec Inc and its Subsidiaries have not carried out, offered, promised, nor given, directly or indirectly, nor allowed, within the terms of their duties, responsibilities and
activities, that any director, employee, representative, consultant or other individual or legal entity, as well as any investment fund, entity or organization, national or foreign acting on their behalf to effect, offer, promise or give
any gift, entertainment, payment, loan or other illegal contribution to any Governmental Authority or any officials, agents or employees of a Governmental Authority, in order to benefit Evertec BR, Evertec Inc or its Subsidiaries, and/or
any of their Related Parties, or any Persons in any way, with the intention of: (a) having influence over the applicable Governmental Authority, servant, agent or employee to perform or perform any act or take any decision regarding his
position and/or function; or (b) induce any Governmental Authority or employee, servant or agent thereof to perform or cease to perform any act in violation of the conduct recommended or required by applicable law with respect to the
Governmental Authority, servant, agent or employee thereof; or (c) induce a Governmental Authority, servant, agent or employee thereof to use its influence to obtain any advantage or favorable treatment for the purpose of assisting
Evertec BR, Evertec Inc or its Subsidiaries, or any of its Related Parties; or (d) perform any act in violation of Anti-Corruption Laws.
|
| (vii) |
Financial Capacity. Evertec BR will have, until the Closing Date, sufficient resources for the consummation of the Transaction and the fulfillment of all obligations assumed by it in the Merger Agreement, in this Protocol and in
the other documents of the Transaction, including, but not limited to, the payment of the Redemption.
|
| (i) |
Incorporation, Capacity and Authority. Sinqia is a Brazilian corporation, duly organized and validly existing under the Laws of the Federative Republic of Brazil. The execution of the Merger Agreement and the Protocol were -
and, as applicable, the consummation of the events provided for in the Merger Agreement and in the Protocol shall have taken place on the respective applicable dates - duly and regularly authorized and approved under Applicable Law and
the respective organizational documents of Sinqia. The Merger Agreement and this Protocol constitute a valid and binding obligation on Sinqia and are enforceable against Sinqia in accordance with their terms.
|
| (ii) |
No Conflicts. The performance of the acts provided for in the Merger Agreement, the Protocol and the other documents entered into in the context of the Transaction by Sinqia will not, (a) except for the contracts referred to in
Exhibit 6.1(ii) of the Merger Agreement, result in conflicts or a breach and will not constitute a material default of any contract that has generated gross invoiced revenue equal to or greater than R$ 10,000,000.00 (ten million
reais) considered individually, in the last twelve (12) months, counted from July 2022 to June 2023, or create a right, or give cause for allegation of termination or amendment, or require modification of financial obligations, involving
an annual amount equal to or greater than R$ 10,000,000.00 (ten million reais) considered individually, in the last 12 (twelve) months counted from July 2022 to June 2023, or will give rise to early maturity of financial obligations, or
cancellation or loss of benefit or the constitution of any liens (or obligation to constitute liens) on property, assets or rights of Sinqia or its Subsidiaries; (b) conflict with or result in the breach of any obligation under a
Governmental Order or authorization, license, permit or consent of a Governmental Authority to which Sinqia or any of its Subsidiaries is subject or a party; nor (c) violate any provisions of Sinqia’s by-laws or charter documents. As of
the date of execution of the Merger Agreement, there is no pending action, legal proceeding or investigation against Sinqia or its respective Subsidiaries that could legally hinder the performance of any of the transactions under this
Protocol.
|
| (iii) |
Capital Stock. On the of execution of the Merger Agreement, the share capital of Sinqia was represented exclusively by eighty-seven million nine hundred and forty-one thousand nine hundred and seventy-two (87,941,972) book-entry
common shares, registered and with no par value, including three million two hundred and fifty-four thousand eight hundred and seventy-six (3,254,876) shares held in treasury, all of which are validly issued and fully subscribed and paid
in. Except for the obligations arising from Sinqia’s Stock Plans, (a) there are not, on the date hereof, and there will not be on the Closing Date, any put or call options, rights of first refusal, rights of conversion, repurchase or
redemption rights or agreements of any nature to the benefit of any Person, to acquire, sell, subscribe, convert, exchange for, repurchase, redeem or otherwise transfer shares issued by Sinqia, that has been granted or issued by Sinqia;
and (b) there are no contractual obligations to approve repurchase, redemption or any other form of acquisition of any shares issued by Sinqia or its Subsidiaries.
|
| (iv) |
Governmental Authorization. The execution of the Merger Agreement and the Protocol and the performance of the acts contemplated in these documents by Sinqia are not dependent on any action, approval, consent or declaration of
any Governmental Authority, assuming that the statements made by Evertec BR and Evertec Inc in Section 8.1(v) are true.
|
| (v) |
Absence of Revenues for Mandatory Notification with CADE. Sinqia’s economic group, as defined in Brazilian Administrative Council for Economic Defense (CADE) Resolution No. 33, dated April 14, 2022, did not accrue annual
revenues equal to or greater than seven hundred and fifty million Reais (R$ 750,000,000.00) in Brazil in the fiscal year ended on December 31, 2022.
|
| (vi) |
Sinqia’s Financial Statements. Sinqia’s audited financial statements as of December 31, 2022, disclosed on CVM’s website, as well as any Quarterly Information - ITR or financial statement referring to the period subsequent to
December 31, 2022, (jointly, “Sinqia’s Financial Statements”) are or shall be complete and true in all their material aspects, were or shall be prepared in accordance with the Brazilian GAAP, on a consistent basis, throughout all
the relevant periods, adequately reflecting, in accordance with the Brazilian GAAP, Sinqia’s individual and consolidated financial position, results of operations and cash flows. Sinqia did not have, in the periods covered by Sinqia’s
Financial Statements, any liabilities or obligations of any nature, involving material amounts, in addition to the liabilities or obligations that were disclosed, reflected or referred to in Sinqia’s Financial Statements in accordance
with the Brazilian GAAP or in its reference form, disclosed on CVM’s website (“Reference Form”). Since December 31, 2022, Sinqia has been conducting its activities in the normal course of business and in a manner consistent with
previously adopted practices.
|
| (vii) |
Reference Form. Sinqia’s Reference Form, as filed with CVM, is complete in all material aspects and does not contain any untrue information or statement about a relevant event or omission of information or relevant event that
may cause the information and statements contained in Sinqia’s Reference Form not to be true, complete, consistent and/or misleading. On the date of execution of the Merger Agreement, except for the disclosure of the material fact notices
related to the Transaction, there were no material fact pending disclosure to the market by Sinqia.
|
| (viii) |
Operational Activities. As of the date of execution of the Merger Agreement, there was no event or circumstance that could cause a Material Adverse Change on the operations of Sinqia or its Subsidiaries (including due to the
execution of the Merger Agreement). Except as set forth in Sinqia’s Reference Form, Sinqia and its Subsidiaries have, as at the date of execution of the Merger Agreement and up to the Closing Date, all licenses, permits, permissions and
authorizations for opening and operation that are materially necessary to conduct their businesses. There are no material challenges or disputes of any kind regarding the license, permit, permission or authorization for the operation of
their establishments.
|
| (ix) |
Intellectual Property. Sinqia’s and its Subsidiaries’ material Intellectual Property are duly registered and/or protected under Applicable Law and represent all Intellectual Property assets necessary to enable Sinqia and its
Subsidiaries to conduct their businesses. Except as referred to in Exhibit 6.1(ix) of the Merger Agreement, Sinqia and its Subsidiaries have not received any notice of violation or conflict with third-party rights in connection
with any Intellectual Property. The conduct of business by Sinqia and its Subsidiaries does not infringe, misappropriate, unduly use or violate any third-party Intellectual Property rights. All Sinqia’s and its Subsidiaries’ Software are
solely owned by Sinqia or its Subsidiaries, as the case may be. Any employee or service provider participating in the development of Software has assigned its copyrights and all software development rights to Sinqia or its Subsidiaries,
as the case may be, by operation of Applicable Law or by specific and licit agreements. No developer or any other third parties have any reason to claim ownership of Sinqia’s or its Subsidiaries’ Software or any rights related thereto.
|
| (x) |
Contingencies, Litigation and Liabilities. There are no obligations, liabilities, contingencies, direct damages, losses, pecuniary or convertible to pecuniary liability (including monetary adjustment, reasonable attorneys’ fees
and court costs), claims, actions, investigations (that are known by Sinqia), lawsuits, final and non-appealable judgments (including judicial, administrative or arbitration judgements), fines, interest, penalties, costs, expenses and
imposition of Liens (including the attachment of assets, property, rights or credits, and/or partial or total, temporary or permanent limitation, to the free use or disposition of any amounts deposited in bank accounts), of any nature,
including but not limited to civil, labor, social security, tax, judicial, arbitration or administrative (before or by any person, public entity or arbitrator), involving Sinqia and its Subsidiaries that, according to Sinqia’s management
best knowledge, is likely to result in a loss, individually or in the aggregate, higher than five million Reais (R$ 5,000,000.00) and which have not been disclosed in Sinqia’s Reference Form and/or in Sinqia’s Financial Statements.
|
| (xi) |
Agreements with Related Parties. All transactions carried out by Sinqia and its Subsidiaries with Related Parties complied with the Applicable Law, were carried out under market conditions and were duly accounted for. Any and
all Taxes levied on operations carried out by Sinqia and/or its Subsidiaries with Related Parties were duly accounted for and paid. There are no transactions carried out by Sinqia and/or its Subsidiaries with Related Parties that have not
been disclosed in Sinqia’s Reference Form as required in Applicable Law.
|
| (xii) |
Bribery and Anti-Corruption. Sinqia and its Subsidiaries have not carried out, offered, promised, nor given, directly or indirectly, nor allowed, within the terms of their duties, responsibilities and activities, that any
director, employee, representative, consultant or other individual or legal entity, as well as any investment fund, entity or organization, national or foreign acting on their behalf to effect, offer, promise or give any gift,
entertainment, payment, loan or other illegal contribution to any Governmental Authority or any officials, agents or employees of a Governmental Authority, in order to benefit Sinqia or its Subsidiaries, and/or any of their Related
Parties, or any Persons in any way, with the intention of: (a) having influence over the applicable Governmental Authority, servant, agent or employee to perform or abstain to perform any act or take any decision regarding his position
and/or function; or (b) induce any Governmental Authority or employee, servant or agent thereof to perform or cease to perform any act in violation of the conduct recommended or required by applicable law with respect to the Governmental
Authority, servant, agent or employee thereof; or (c) induce a Governmental Authority, servant, agent or employee thereof to use its influence to obtain any advantage or favorable treatment for the purpose of assisting Sinqia or its
Subsidiaries, or any of its Related Parties; or (d) perform any act in violation of Anti-Corruption Laws.
|
| (xiii) |
Sanctions. Sinqia and its Subsidiaries are not (a) listed on any economic or financial sanctions-related restricted or prohibited list maintained by the Office of Foreign Assets Control of the U.S. Department of the Treasury,
the U.S. Department of State, or by the United Nations Security Council, Brazil, the European Union or any European Union member state or Her Majesty’s Treasury of the United Kingdom (“Blocked Person”); (b) operating, organized or
resident in a country, region or territory which is itself the subject of comprehensive economic or financial sanctions; (c) an entity in which one or more Blocked Persons have in the aggregate, directly or indirectly, a fifty percent
(50%) or greater equity interest; (d) an entity Controlled by a Blocked Person; or (e) been notified by any Governmental Authority that it may become a Blocked Person in the future.
|
| (xiv) |
US Shareholding Base Test Confirmation. As of July 19, 2023, U.S. holders (as defined in Rule 800(h) under the U.S. Securities Act of 1933, as amended (the “Securities Act”)) hold no more than ten percent (10%) of common
shares issued by Sinqia that are the subject of the Transaction, in each case as calculated and determined in accordance with Rules 800 and 802 under the Securities Act.
|
|
9.
|
Applicable Law and Dispute Resolution
|
|
10.
|
Miscellaneous
|
|
|
||
|
SINQIA S.A.
|
||
|
By: Bernardo Francisco Pereira Gomes e
|
||
|
Thiago Almeida Ribeiro da Rocha
|
||
|
|
||
|
EVERTEC BRASIL INFORMÁTICA S.A.
|
||
|
By: Pilar Maria Bazterrica
|
||
|
EVERTEC, INC.
|
||
|
By: Alberto López Gaffney
|
||
|
Name: Roberta Sabino
|
Name: Jorge de Jesus Medina
|
|
1
|
The comparable companies are presented on page 20 of the Report.
|
|
2
|
Volume weighted average price.
|
|
METHODOLOGY
|
PERIOD
|
BRL/SHARE
|
|
VWAP1 in the 9 business days prior to the deal announcement
|
7/20/2023 to 08/01/2023
|
26.45
|
|
Market Multiple Value (EV/EBITDA)
|
03/31/2023
|
27.89
|
|
Market Multiple Value (EV/ROL)
|
03/31/2023
|
24.96
|
|
Transaction Multiple Value (EV/EBITDA)
|
Last five years from the Base Date
|
26.72
|
|
SINQIA’S ENTERPRISE VALUE PER SHARE
|
26.50
|
|
|
NUMBER OF SHARES2
|
85,309,792
|
|
|
SINQIA’S ENTERPRISE VALUE (BRL thousands)
|
2,261,095
|
|
|
1
|
Volume weighted average price.
|
|
2
|
On the report’s base date SINQIA had 85,309,792 in circulation excluding treasury shares and including open share call options.
|
|
VALUE PARAMETER
|
MARKET VALUE (BRL thousands)
|
TOTAL NUMBER OF SHARES1
|
BRL/SHARE
|
|
9 day VWAP
|
2,256,449.55
|
85,309,792
|
26.45
|
|
1 On the report’s base date SINQIA had 85,309,792 in circulation excluding treasury shares and including open share call options.
|
|||
|
SINQIA EBITDA (BRL
thousands)
|
MARKET MULTIPLES
|
OPERATIONAL VALUE
|
NET DEBT3
|
VALOR ECONÔMICO
|
BRL/SHARE4
|
|
165,132
|
15.94 x
|
2,632,496
|
252,890
|
2,379,606
|
27.89
|
|
SINQIA’S EBITDA values are for the 12 months ending in the first quarter of 2023 and were taken from the Investor Relations website.
2 Refers to the company debt in march 2023 according to the quarterly report also taken from the Investor Relations website
3 On the report’s base date the company had 85,309,792 in circulation excluding treasury shares and including open share call options.
|
|||||
|
SINQIA ROL (BRL thousands)
|
MARKET MULTIPLES
|
OPERATIONAL VALUE
|
NET DEBT2
|
VALOR ECONÔMICO
|
BRL/SHARE3
|
|
641,857
|
3.71 x
|
2,381,955
|
252,890
|
2,129,065
|
24.96
|
|
3
|
Refers to the company debt in march 2023 according to the quarterly report also taken from the Investor Relations website
|
|
4
|
On the report’s base date the company had 85,309,792 in circulation excluding treasury shares and including open share call options.
|
|
SINQIA ROL (BRL thousands)
|
TRANSACTION
MULTIPLES
|
OPERATIONAL VALUE
|
NET DEBT*
|
VALOR ECONÔMICO
|
BRL/SHARE3
|
|
641,857
|
3.95 x
|
2,532,151
|
252,890
|
2,279,261
|
26.72
|
|
1
|
SINQIA’S Net Operating Revenue (ROL) values are for the 12 months ending in the first quarter of 2023 and were taken from the Investor Relations website.
|
|
2
|
Refers to the company debt in march 2023 according to the quarterly report also taken from the Investor Relations website
|
|
3
|
On the report’s base date the company had 85,309,792 in circulation excluding treasury shares and including open share call options.
|
|
METHODOLOGY
|
PERIOD
|
BRL/SHARE
|
|
VWAP1 in the 9 business days prior to the deal announcement
|
7/20/2023 to 08/01/2023
|
26.45
|
|
Market Multiple Value (EV/EBITDA)
|
03/31/2023
|
27.89
|
|
Market Multiple Value (EV/ROL)
|
03/31/2023
|
24.96
|
|
Transaction Multiple Value (EV/EBITDA)
|
Last five years from the Base Date
|
26.72
|
|
SINQIA’S ENTERPRISE VALUE PER SHARE
|
26.50
|
|
|
NUMBER OF SHARES2
|
85,309,792
|
|
|
SINQIA’S ENTERPRISE VALUE (BRL thousands)
|
2,261,095
|
|
|
1
|
Volume weighted average price.
|
|
PURPOSE:
|
1
|
|
EXECUTIVE SUMMARY
|
2
|
|
FINAL PRICE
|
2
|
|
PRICE USING THE EV/ROL MARKET MULTIPLES METHODOLOGY
|
4
|
|
CONCLUSION
|
5
|
|
SUMMARY
|
6
|
|
1. INTRODUCTION
|
8 |
|
This report was produced by:
|
8
|
|
2. PRINCIPLES AND DISCLAIMERS
|
9 |
|
3. DISCLAIMER
|
9 |
|
5. SECTOR ANALYSIS
|
14 |
|
Global IT Market in 2022
|
15
|
|
Information Technology Investment by Region in 2022
|
16
|
|
6. APPRAISAL METHODOLOGY
|
17 |
|
MARKET APPROACH – STOCK EXCHANGE PRICES
|
17
|
|
SINQIA STOCK PRICES
|
17
|
|
MARKET APPROACH – MULTIPLES OF COMPARABLE COMPANIES
|
19
|
|
The market multiples methodology defines an average parameter that can be used to value companies in the same industry. This is based on the assumption companies in the same business are subject to
the same risks and influences and have similar expected returns. This is how assets with similar characteristics can be priced.
|
19
|
|
MARKET APPROACH – TRANSACTION MULTIPLES
|
20
|
|
7. ESTIMATED MARKET VALUE
|
22
|
|
8. CONCLUSION
|
23
|
|
9. LIST OF ATTACHMENTS
|
24
|
| ■ |
The report on the daily closing prices and trading volumes for SINQIA stock obtained from the S&P Capital IQ platform:
|
| ■ |
SINQIA’S Financial Statements, available from the company’s Investor Relations website.
|
| ■ |
ALLAN LOUZADA PARENTE - Projects
|
| ■ |
LEONARDO REBELLO DE MENDOZA – Projects
|
| ■ |
MIGUEL CÔRTES CARNEIRO MONTEIRO – Director / Economist and Accountant (CORECON/RJ 26898 and CRC/SP-344323/O-6)
|
| ■ |
THIAGO RICHTER FONSECA - Projects
|
| ■ |
The consultants have no direct or indirect interest in the companies involved or the transaction and there are no other material circumstances that might represent a conflict of interest.
|
| ■ |
APSIS’ fees are in no way conditional on the Report’s conclusions.
|
| ■ |
To the best of the consultants’ knowledge, the Report’s analyses, opinions and conclusions are based on accurate and correct data, verifications, surveys and research.
|
| ■ |
Information received from third parties is presumed to be accurate and all sources are included and cited in the Report.
|
| ■ |
Forecasting is based on the assumption there are no judicial or extrajudicial burdens or onus on the companies in question and that have not been listed in this Report.
|
| ■ |
The Report provides all the limitations imposed by the methodologies that were adopted, if any, and which may affect our analyses, opinions and conclusions.
|
| ■ |
The Report was produced by APSIS and the analyses and corresponding conclusions were prepared by the consultants themselves.
|
| ■ |
APSIS takes full liability, including any implicit liability, for the Appraisal and for their work, which is subject to rules set out in various laws, codes and regulations.
|
| ■ |
The Report compliance with the criteria and recommendations issued by the Brazilian Association of Technical Standards (ABNT), the Uniform
Standards of Professional Appraisal Practice (USPAP) and the International Valuation Standards
(IVS).
|
| ■ |
Neither the controlling shareholders no management of the companies involved have directed, limited, hampered or otherwise taken steps that have previously or could in the future compromise the
availability of any information, assets, documents or methodologies that is relevant in reaching the Report’s conclusions.
|
| ■ |
The internal process involved in producing and improving this document followed the steps described below: (I) analysis of documentation provided by management; (II) analysis of the market in which the
company and comparable firms operate; (III) submission of the report for an independent in-house review; (IV) adoption of any suggested changes or improvements; (V) production of the final report.
|
| ■ |
APSIS used audited and unaudited historical data and information submitted in writing by the company’s management and other data and information obtained from the aforementioned sources to produce this
Report. APSIS has therefore assumed the information obtained for this Report is accurate and correct and takes no liability for its veracity.
|
| ■ |
The scope of work did not include auditing the financial statements or reviewing any of the work carried out by the auditors. Consequently, APSIS is not expressing an opinion on the Applicant’s financial
statements.
|
| ■ |
We take no liability for any losses the Applicant or its subsidiaries, shareholders, officers, creditors or other parties may suffer from using the0 data and information the company provided and which has
been included in this Report.
|
| ■ |
This Report was produced solely for the Applicant and its shareholders for internal use and should not be used for any other purpose (involving tax, corporate or other issues). This Report should not be
published, circulated, reproduced, disclosed or updated for any purpose other than as a source of internal information without express, written approval from APSIS’ legal representative.
|
| ■ |
The analyses and conclusions contained herein are based on a number of assumptions themselves based on information provided prior to the date of this Report. This means the company’s future operating
results may differ from any of the estimates or forecasts included in this Report, particularly if information not available at the time the Report was produced subsequently comes to light.
|
| ■ |
The appraisal does not reflect any events occurring after the date of this Report, or any related impacts.
|
| ■ |
APSIS takes no liability for any indirect or direct losses or business interruption that could result from misuse of this Report.
|
| ■ |
We draw your attention to the fact that the Report and its attachments should be read in full in order to properly understand its conclusions; consequently, no conclusions should be drawn from a partial
reading of the Report, as they may be incorrect or misleading.
|
|
4. DESCRIPTION OF SINQIA
|
SINQIA is a company that provides financial technology and software solutions to financial institutions in Brazil. Founded in 1996, it is based in São Paulo and, over the years, it has
achieved market prominence and built a reputation as a go-to supplier of specialized systems to banks, credit cooperatives, brokers, fund managers, insurers and other financial market agents.
|
|
|
The company offers innovative and intelligent solutions that help customers drive growth and efficiency. Its mission is to provide reliable, secure and high performance systems that
allow its customers to offer more flexible and efficient financial services that can adapt to market demands.
|
| 1. |
Banks − The Full Banking platform provides end to end solutions for major bank and fintech processing requirements. It includes applications that range from front-end customer services channels to backend operational, calculation, accounting and accounting, tax and regulatory control operations, as well as settlement
(Pix, SPB etc.).
|
| 2. |
Funds − The company provides a cloud-based web interface provided as a software as a service (SaaS) or on premise solution. It serves various
types of assets and portfolios (portfolios, clubs and funds). It is flexible and can be adapted to fund manager, distributor, controlling shareholder, custodian and management business requirements.
|
| 3. |
Pensions − Focusing on the user experience, the platform can be used to manage and control investment portfolios and automate operational
processes and customer service for pension, welfare, financial and controller areas and also provides a fully fledged health autosuggestion solution.
|
| 4. |
Consortia − The suites for consortia include solutions for managing groups, from disposals to winding down procedures. They include accounting
control and accounts payable, regulatory and digital library modules that can be used to create a database with version controls, document recovery and search features.
|
| 5. |
Services − This unit installs, deploys, integrates and personalizes Sinqia’s systems. Date office services that allow customers to outsource
management of systems and critical processes and provides consultancy on setting up, reorganizing, planning and process reviews for financial institutions.
|
| 6. |
Digital − Created in 2021, this unit offers software as a service to manage and authorize transactions based on electronic signatures that have
legal validity, thereby simplifying registration and analysis of antifraud documents, debt negotiations and regulatory compliance management.
|
|
SHAREHOLDERS
|
NUMBER OF SHARES*
|
PERCENTAGE
INTEREST %
|
|
HIX Investimentos Ltda.
|
9,588,025
|
10.90%
|
|
Antônio Luciano de Camargo
|
6,483,752
|
7.37%
|
|
Bernardo Francisco Pereira
|
5,689,450
|
6.47%
|
|
SFA Investimentos Ltda.
|
5,404,400
|
6.15%
|
|
SK Tarpon
|
4,405,877
|
5.01%
|
|
Treasury Shares
|
3,360,684
|
3.82%
|
|
Other shareholders
|
53,009,784
|
60.28%
|
|
TOTAL(=)
|
87,941,972
|
100%
|
|
* Source: Sinqia S.A. and Subsidiaries - Quarterly Information - ITR dated March 31, 2023.
|
||





|
EV/ROL MARKET MULTIPLES
|
EV/EBITDA MARKET MULTIPLES
|
||||
|
COMPANY
|
COUNTRY
|
EV/ROL*
|
COMPANY
|
COUNTRY
|
EV/EBITDA*
|
|
EVERTEC, Inc.
|
USA
|
4.49 x
|
EVERTEC, Inc.
|
USA
|
12.69x
|
|
Jack Henry & Associates, Inc.
|
USA
|
6.41 x
|
Jack Henry & Associates, Inc.
|
USA
|
23.42 x
|
|
Repay Holdings Corporation
|
USA
|
3.92 x
|
Repay Holdings Corporation
|
USA
|
16.82 x
|
|
i3 Verticals, Inc.
|
USA
|
3.06 x
|
i3 Verticals, Inc.
|
USA
|
18.45 x
|
|
WEX Inc.
|
USA
|
3.23 x
|
WEX Inc.
|
USA
|
9.35 x
|
|
Endava plc
|
United Kingdom
|
3.35 x
|
Endava plc
|
United Kingdom
|
17.71 x
|
|
Shift4 Payments, Inc.
|
USA
|
2.45 x
|
Shift4 Payments, Inc.
|
USA
|
20.16 x
|
|
Euronet Worldwide, Inc.
|
USA
|
1.74 x
|
Euronet Worldwide, Inc.
|
USA
|
8.20 x
|
|
SS&C Technologies Holdings, Inc.
|
USA
|
4.19 x
|
SS&C Technologies Holdings, Inc.
|
USA
|
12.23 x
|
|
TOTVS S.A.
|
Brazil
|
4.27 x
|
TOTVS S.A.
|
Brazil
|
20.40 x
|
|
AVERAGE
|
3.71 x
|
AVERAGE
|
15.94x
|
||
|
STANDARD DEVIATION
|
1.28 x
|
STANDARD DEVIATION
|
5.07 x
|
||
|
*Multiples calculated in a period covering the 12 months prior to March 2023
|
*Multiples calculated in a period covering the 12 months prior to March 2023
|
||||
|
EV/ROL TRANSACTION MULTIPLES
|
|||
|
COMPANY (TARGET)
|
COUNTRY
|
% ACQUISITION
|
EV/ROL
|
|
Electra Information Systems, Inc.
|
USA
|
100%
|
2.69 x
|
|
Eze Software Group LLC
|
USA
|
100%
|
5.18 x
|
|
FICANEX Technology Inc.
|
Canada
|
100%
|
6.38 x
|
|
Fidessa Group Holdings Limited
|
United Kingdom
|
100%
|
4.10 x
|
|
Harvest S.A.
|
France
|
61%
|
3.72 x
|
|
Trustquay Financial Systems Limited
|
United Kingdom
|
100%
|
2.86 x
|
|
PATRONAS Financial Systems GmbH
|
Germany
|
100%
|
2.70 x
|
|
AVERAGE
|
3.95 x
|
||
|
STANDARD DEVIATION
|
1.40 x
|
||
|
METHODOLOGY
|
PERIOD
|
BRL/SHARE
|
|
VWAP1 in the 9 business days prior to the deal announcement
|
7/20/2023 to 08/01/2023
|
26.45
|
|
Market Multiple Value (EV/EBITDA)
|
03/31/2023
|
27.89
|
|
Market Multiple Value (EV/ROL)
|
03/31/2023
|
24.96
|
|
Transaction Multiple Value (EV/EBITDA)
|
Last five years from the Base Date
|
26.72
|
|
SINQIA’S ENTERPRISE VALUE PER SHARE
|
26.50
|
|
|
NUMBER OF SHARES2
|
85,309,792
|
|
|
SINQIA’S ENTERPRISE VALUE (BRL thousands)
|
2,261,095
|
|
|
1
|
Volume weighted average price.
|
|
2
|
On the report’s base date SINQIA had 85,309,792 in circulation excluding treasury shares and including open share call options.
|
|
Officer
|
Projects
|
|
1.
|
Daily Closing Prices and Trading Volumes – B3:SQIA3
|
|
2.
|
Description of Comparable Companies
|
|
3.
|
Glossary
|
|
Company
|
Evertec BR (PNA and PNB shares)
|
|
|
Right to
Dividends
|
Pursuant to the Company’s bylaws, at least 25% of the balance of the net income remaining after the allocations to the legal reserve and to the contingency reserve, will be
allocated to the payment of the minimum mandatory dividend, which may be paid through interest on equity.
The remaining net income, after the allocations described above, may be allocated to the formation of the reserves provided for in the Company’s bylaws, subject to certain limits
set forth in the bylaws.
|
At least 25% of the balance of the net profit remaining after the allocations to the legal reserve, under the terms of the Brazilian Corporations Law, will be allocated to the
payment of the minimum mandatory dividend.
The remaining balance will be allocated as determined by the General Shareholders’ Meeting of Evertec BR.
|
|
Voting
Rights
|
Full
|
No
|
|
Conversibility
|
No
|
No
|
|
Company
|
Evertec BR (PNA and PNB shares)
|
|
|
Rights in
Equity
Repayment
|
Under the terms of the Brazilian Corporations Law.
|
Priority in the repayment of equity in the event of winding-up, without premium.
|
|
Restrictions
to
Circulation
|
No
|
No
|
|
Conditions
for
modifying
the rights
granted
by such
securities
|
The rights granted to the shares that are not established by the applicable legislation may be modified by amending the bylaws, approved at a general shareholders’ meeting, to be
held in accordance with the installation and resolution quorums and conditions established in the Brazilian Corporations Law.
In accordance with the Brazilian Corporations Law, the company’s bylaws and the resolutions adopted by its shareholders at general meetings may not deprive its shareholders of
the following rights: (i) the right to participate in the distribution of profits; (ii) the right to participate, in proportion to their interest in the share capital, in the distribution of any assets remaining in the event
of winding-up; (iii) preemptive rights in the subscription of shares, debentures convertible into shares or subscription warrants, except in certain circumstances provided for in the Brazilian Corporations Law; (iv) the right
to supervise, in the manner provided for in the Brazilian Corporations Law, the management of corporate business; and (v) the right to withdraw in the cases provided for in the Brazilian Corporations Law.
|
The rights granted to the shares that are not established by the applicable legislation may be modified by amending the bylaws, approved at a general shareholders’ meeting, to be
held in accordance with the installation and resolution quorums and conditions established in the Brazilian Corporations Law.
In accordance with the Brazilian Corporations Law, the company’s bylaws and the resolutions adopted by its shareholders at general meetings may not deprive its shareholders of
the following rights: (i) the right to participate in the distribution of profits; (ii) the right to participate, in proportion to their interest in the share capital, in the distribution of any assets remaining in the event
of winding-up; (iii) preemptive rights in the subscription of shares, debentures convertible into shares or subscription warrants, except in certain circumstances provided for in the Brazilian Corporations Law; (iv) the right
to supervise, in the manner provided for in the Brazilian Corporations Law, the management of corporate business; and (v) the right to withdraw in the cases provided for in the Brazilian Corporations Law.
|
|
Possibility
of
Redemption
|
No
|
Mandatorily redeemable shares, whose redemption will occur on the Transaction consummation date, under the terms described in this exhibit.
|
|
Other
relevant characteristics
|
Listed at B3’s Novo Mercado special segment.
|
Not applicable.
|
| • |
The Company may not be able to compete effectively in the highly competitive software industry.
|
| • |
If we cannot keep pace with rapid developments and change in our industry and continue to acquire new clients, the use of our services could decline, reducing our
revenues.
|
| • |
Acquisitions present risks, and the Company may not reach the strategic goals foreseen at the time of any transaction.
|
| • |
Our systems and our third party providers’ systems may fail due to factors beyond our control, which could interrupt our service, cause us to lose business and
increase our costs.
|
| • |
The Company is subject to risks associated with non-compliance with data protection laws (both domestic and international) and may be adversely affected by the imposition of
fines and other types of sanctions.
|
|
Shareholder
|
CPF/CNPJ
|
% of Common Shares
|
% of Preferred Shares
|
% Total Shares
|
Controlling Shareholder
|
Party to a shareholders’ agreement?
|
|
EVERTEC BRASIL INFORMÁTICA S.A.
|
06.187.556/0001-15
|
100%
|
0%
|
100%
|
Yes
|
No
|
|
Date of last general shareholders’ meeting / Date of last change
|
11/05/2023
|
|
Number of natural person shareholders
|
0
|
|
Number of legal entities shareholders
|
1
|
|
Number of institutional investor shareholders
|
0
|
|
Common shares free float
|
0
|
0%
|
|
Preferred shares free float
|
0
|
0%
|
|
Total
|
0
|
0%
|
|
Name
|
CNPJ
|
Issuer’s Stake (%)
|
|
Compliasset Software e Soluções Digitais S.A.
|
25.025.534/0001-01
|
60%
|
|
Homie do Brasil Informática S.A.
|
07.914.074/0001-82
|
60%
|
|
LOTE45 Participações S.A.
|
07.923.056/0001-67
|
52%
|
|
Rosk Software S.A.
|
06.145.272/0001-66
|
51%
|
|
Sinqia Tecnologia Ltda.
|
03.017.804/0001-91
|
100%
|
|
Torq Inovação Digital Ltda.
|
30.256.443/0001-09
|
100%
|

| • |
Average price:
|
| • |
Number of stocks involved:
|
| • |
Securities involved:
|
| • |
Percentage in relation to class and kind of security:
|
| • |
Other relevant conditions:
|
|
Private sale transactions performed by the Company
|
|
|
1) Average price:
|
R$ 13.52
|
|
2) Number of stocks involved:
|
163,678
|
|
3) Securities involved:
|
SQIA3
|
|
4) Percentage in relation to class and kind of security:
|
0.1861%
|
|
5) Other relevant conditions
|
Sales related to the exercise of stock options by certain executives of the Company.
|
| • |
Average price:
|
| • |
Number of stocks involved:
|
| • |
Securities involved:
|
| • |
Percentage in relation to class and kind of security:
|
| • |
Other relevant conditions:
|
| • |
Average price:
|
| • |
Number of stocks involved:
|
| • |
Securities involved:
|
| • |
Percentage in relation to class and kind of security:
|
| • |
Other relevant conditions:
|
|
Private purchase transactions performed by related parties of the Company
|
|
|
1) Average price:
|
R$ 16.05
|
|
2) Number of stocks involved:
|
114,589
|
|
3) Securities involved:
|
SQIA3
|
|
4) Percentage in relation to class and kind of security:
|
0.1303%
|
|
5) Other relevant conditions
|
Purchases related to the exercise of stock options by certain executives of the Company.
|
| • |
Average price:
|
| • |
Number of stocks involved:
|
| • |
Securities involved:
|
| • |
Percentage in relation to class and kind of security:
|
| • |
Other relevant conditions:
|
| • |
Average price:
|
| • |
Number of stocks involved:
|
| • |
Securities involved:
|
| • |
Percentage in relation to class and kind of security:
|
| • |
Other relevant conditions:
|
|
Sale transactions in regulated markets performed by related parties of the Company
|
|
|
1) Average price:
|
R$ 19.56
|
|
2) Number of stocks involved:
|
45,022
|
|
3) Securities involved:
|
SQIA3
|
|
4) Percentage in relation to class and kind of security:
|
0.0512%
|
|
5) Other relevant conditions
|
Sales of shares in the Stock Exchange performed by executives of the Company.
|
| 1. |
Describe the event from which the withdrawal right arose/will arise and its legal base
|
| 2. |
Inform the shares and classes to which the withdrawal right applies
|
| 3. |
Provide the date of the first publication of the call notice of the Shareholders Meeting, as well as the date in which the material fact related to the resolution from which the withdrawal right arose was
disclosed
|
| 4. |
Provide the term for the exercise of the withdrawal right and the date that will be considered for the purposes of establishing the holders of the shares who will be entitled to exercise the withdrawal
right
|
| 5. |
Provide the reimbursement value per share or, if not previously determined, the management’s estimate of this value
|
| 6. |
Inform how the reimbursement value was calculated
|
| 7. |
Inform if the shareholders will be entitled to request the preparation of a special balance sheet
|
| 8. |
If the reimbursement amount is determined by means of appraisal, list the specialists or specialized firms recommended by management
|
| 9. |
In the event of merger, merger of shares or consolidation (fusão) involving controlling, controlled or under common control companies: a) Calculate the replacement ratio of the shares based on the net
equity amount at market price or other criteria accepted by the Brazilian Securities Commission (“CVM”); b) Inform if the replacement ratios of the shares provided in the transaction protocol are less beneficial than the ones calculated
in accordance with item 9(a) above; c) Inform the reimbursement amount calculated based on the net equity amount at market price or other criteria accepted by CVM
|
| 10. |
Provide the equity value of each share according to the latest balance sheet approved
|
|
1Q23 |
![]() |
Annualized Net Revenues R$642 million R$164.2 million in the quarter, 18.3% higher than 1Q22 |
![]() |
Annualized EBITDA R$165 million R$43.8 million in 1Q23, 20.9% higher than 1Q22, with EBITDA margin of 26.7% |
|
![]() |
Software ARR R$556 million 21.7% higher than 1Q22 |
|
São Paulo, May 8th, 2023. Sinqia S.A. (B3: SQIA3) (“Company”), a leading provider of technology for the financial system, announces the consolidated results for the first quarter of 2023 (“1Q23”).
| (R$ '000) | 1Q23 | 1Q22 | Var. 1Q23/1Q22 |
4Q22 | Var. 1Q23/4Q22 |
LTM-1Q23 | LTM-1Q22 | Var. LTM- 1Q23/LTM-1Q22 |
| ARR | 556,217 | 457,106 | 21.7% | 520,754 | 6.8% | 556,217 | 457,106 | 21.7% |
| Net Revenue | 164,241 | 138,856 | 18.3% | 166,272 | -1.2% | 641,857 | 423,214 | 51.7% |
| Software | 140,336 | 117,120 | 19.8% | 140,840 | -0.4% | 545,696 | 341,510 | 59.8% |
| Service | 23,905 | 21,736 | 10.0% | 25,432 | -6.0% | 96,161 | 81,702 | 17.7% |
| Gross Profit | 67,252 | 58,224 | 15.5% | 72,663 | -7.4% | 271,976 | 167,739 | 62.1% |
| Gross Margin | 40.9% | 41.9% | -1.0 p.p. | 43.7% | -2.8 p.p. | 42.4% | 39.6% | 2.7 p.p. |
| Adjusted EBITDA | 43,795 | 36,235 | 20.9% | 41,473 | 5.6% | 165,133 | 94,358 | 75.0% |
| Adjusted EBITDA Margin | 26.7% | 26.1% | 0.6 p.p. | 24.9% | 1.7 p.p. | 25.7% | 22.3% | 3.4 p.p. |
![]() |
SQIA3: R$ 15.62 per share Total shares: 87,941,972 Market cap: R$ 1.37 billion |
![]() |
EARNINGS CALL May 09th , 2023 (Tuesday) 11 a.m. (Brasília) / 10 a.m. (NYC) / 3 p.m. (London) Access the videoconference via QR code or this link |
|
| 1Q23 Results | 2 |

| MESSAGE FROM MANAGEMENT
The results of this first quarter confirm our successful growth trajectory. Since our IPO in 2013, driven by successful acquisitions and integrations, we have multiplied by 13 our revenues. This significant progress has secured our market leadership. With a comprehensive product portfolio and a broad customer base, we have established a solid path for growth and profitability.
In this quarter, we reached a record in net sales of Software ARR, totaling R$14.7 million, already reaping the benefits of the recent commercial reorganization, leveraging cross-selling opportunities, and increased investment in R&D. In addition, contractual adjustments for inflation and volume amounted to R$14.1 million, a strong pace despite inflationary slowdown, driven by a significant increase in consumption. Thus, the Software ARR reached a record of R$556.2 million, a growth of 21.7% compared to the same period last year.
Net revenue in the quarter reached R$164.2 million (+18.3% vs. 1Q22), with Software growing 19.8% and Services 10.0%. As for profitability, Gross Profit was R$ 67.3 million (+15.5% vs. 1Q22) and Adjusted EBITDA was R$43.8 million (+20.9% vs. 1Q22), with a record Adjusted EBITDA margin of 26.7%.
Efficiency is our watchword for 2023 and we are conducting several initiatives related to pricing, streamlining our cost structure, and optimizing expenses that will generate significant results as early as the second half of 2023.
Also in the first quarter, we began the integration of Compliasset, our most recent acquisition and a reference in technological solutions for managing regulatory compliance programs. With this consolidation, our customer base reached a record (964 clients), an important progress to further increase cross-selling.
Thinking in the long term, we continue to advance in the unification of our product portfolio, implementation agility, and ensuring customer satisfaction. In terms of M&A, given the current economic scenario, we continue to analyze opportunities available in the market, but in a more selective and careful manner, seeking to maintain a healthy balance between leverage and growth. In the first quarter, we amortized R$ 94.4 million in debt, maintaining the trend of reducing our financial leverage.
Aware of how seasonality impacts our numbers more noticeably in a scenario where there were no new relevant acquisitions, we are satisfied with the first quarter, aware of the challenge imposed by the more adverse economic scenario, but confident in the results for the year. Our business is stable, predictable, and resilient.
| 1Q23 Results | 3 |

| RECENT EVENTS
Election of the Board of Directors. At the Annual Shareholders’ Meeting held on April 27, our shareholders elected the Board of Directors (“BD”) for the next term of office. The BD continues to include 7 members, 6 of which were re-elected and 1 new member joined the body. Mr. Carlos Furlan (Independent Member) no longer belongs to the Board of Directors, having made valuable contributions to discussions on the Company's innovation program. Mr. Caio Lewkowicz (Independent Member) has joined the staff.
Election of the Fiscal Council. At the Annual Shareholders’ Meeting held on April 27, we installed, for the 2nd consecutive year, the Fiscal Council (“FC”), whose purpose is to supervise the actions of managers and verify their compliance with legal and statutory duties and give an opinion on the financial statements and reports of the management, among other attributions described in Art. 163 of the Brazilian Corporation Law. To compose the FC, the Shareholders’ Meeting elected Messrs. Augusto Frederico Caetano Schaffer (Permanent Member) and Eduardo Sanchez Palma (Alternate); Wesley Montechiari Figueira (Permanent Member) and Cristiana Pereira (Alternate); and Hugo Paulo Ehrentreich (Permanent Member) and Bruno Cals de Oliveira (Alternate).
Payment of Interest on Shareholders' Equity (“JSCP”). At the Annual Shareholders’ Meeting held on April 27, we approved the payment of interest on shareholders’ equity for the year 2022, in the total amount of R$4,690,007.39, equivalent to R$0.055404594 per share. Shareholders on the base date of May 5, 2023 will be entitled to JSCP, and the shares will be traded "ex-JSCP" as from May 8, 2023. JSCP payment will be made in reais, in one single installment, as from August 31, 2023, without monetary adjustment.
| 1Q23 Results | 4 |

| OPERATING PERFORMANCE
Software ARR1
Software ARR reached a record R$556.2 million in 1Q23, 21.7% higher than that reported in 1Q22, representing a total addition of R$99.1 million. Excluding Compliasset's portfolio of contracts, consolidated in the quarter, in the amount of R$6.7 million, the ARR for the quarter increased by 20.2% in the annual comparison, representing a net addition² of R$92.4 million.
The net addition highlighted above reflected the combination of accumulated balances of: (i) net sales³ in the amount of R$39.1 million, given our satisfactory sales performance in the last 12 months, with an important contribution from cross-selling; and (ii) inflation and volume adjustments in the amount of R$53.2 million, 36.4% of which corresponded to inflationary transfers and 63.6% to increased volumes.
From the business point of view, the accumulated net addition amounted to R$37.7 million in Funds, R$22.2 million in Digital, R$15.2 million in Pension, R$11.4 million in Banks and R$5.9 million in Consortium. Therefore, all business units had positive net additions. In the case of the first two units, that is, Funds and Digital, the last 12 months were marked by important sales and expressive adjustments.
It is worth noting that the net addition in 1Q23 was a record, totaling R$28.7 million. Net sales of R$14.7 million were punctually high in the quarter, as a result of the closing of some sales opportunities that were expected for 2022, combined with above-average churn, mainly driven by Pension customers especially those whose cancellation was foreseen at the time of the acquisition of Mercer Seguridade. Inflation and volume adjustments of R$14.1 million remain strong despite the inflationary slowdown.
Software ARR (R$ million)

1 Annualized signed contracts, implemented or not, which started to generate recurring revenues after completion of the implementation.
2 Result of the sum of sales, contract cancellations and contractual adjustments.
3 Result of the sum of sales and contract cancellations.
| 1Q23 Results | 5 |

Number of Customers
The Company ended the first quarter of 2023 with 964 customers in its portfolio, or an increase of 250 customers compared to the same period in 2022, as a result of the consolidation of Compliasset’s base and new sales. In 1Q23, the largest customer accounted for 2.2% of net revenues, down 0.3 p.p. against the same period of the previous year, reflecting the dilution of the portfolio on the entry of new customers.
Number of Customers

| FINANCIAL PERFORMANCE
Net Revenues
Net revenues for the quarter reached R$164.2 million, up 18.3% over the same period of the previous year. This result was due to the 19.8% increase in the Software unit, which totaled R$140.3 million, combined with the 10.0% growth in Services, which reached R$23.9 million. The highlight is the Funds unit, which outperformed the other units, having grown 50.2% compared to 1Q22.
Net Revenues (R$ million)

| 1Q23 Results | 6 |

Recurring Revenues
In 1Q23, recurring revenues reached a record of R$139.5 million, up by 22.9% compared to 1Q22. The level of recurring revenues over total net revenues in the quarter was 84.9%, up by 3.2 p.p. compared to the same period of the previous year. This performance is explained by both, the implementation of the backlog originated by new sales and the contractual readjustments that occurred in the quarter.
It is also worth mentioning that the drop in variable revenues in the annual comparison was mainly due to one-off projects carried out in some Services customers in 1Q22 that were not repeated in 1Q23. In the quarterly comparison, this reduction is explained by the seasonal effect of these revenues, given that Software customers tend to accelerate specific customization projects in the last quarter, which is not observed in other quarters.
Recurring Revenues (R$ million)

Costs
Costs for the quarter totaled R$97.0 million, 20.3% higher than in 1Q22. This increase was mainly due to the growth in the number of employees and salary adjustments arising from the collective bargaining agreement that was paid at the beginning of the year to workers located in São Paulo, which represented 67,0% of Company’s staff.
Gross Profit and Gross Margin
Gross profit for the quarter was R$67.3 million, or 15.5% higher than in the same quarter of the previous year, while the gross margin ended 1Q23 at 40.9%, or 1.0 p.p. below that observed in 1Q22. This performance was impacted by the reduction in variable income, and higher costs due to the increase in the number of employees and collective salary adjustments.
| 1Q23 Results | 7 |

Total Gross Profit (R$ million)

| Software Unit
Software Net Revenues
In 1Q23, net revenues from Software reached R$140.3 million, up 19.8% over the same period of the previous year, mainly driven by the good performance observed in all business units. We highlight that this growth already reflects the current dynamics of our business, in which we see an intensification of cross-selling with sales both between units, especially between (i) Funds and Pension and (ii) Digital and Consortia, and within the same unit.
Net subscription revenue was R$116.3 million, 24.6% higher than the same period last year, as a result of the good performance of all business units, with emphasis on Funds, which performed 49.4% above 1Q22, followed by Digital, which grew by 39.6% over the same period observed. Implementation and customization revenues, in turn, reached R$24.1 million, up by 1.2% over the same period of the previous year.
Software Net Revenues (R$ thousand)

| 1Q23 Results | 8 |

Software Costs
Software costs in the quarter totaled R$78.0 million, 24.4% higher than those reported in 1Q22, mainly reflecting the increase in teams in the period and the salary adjustment in January for employees in São Paulo.
Depreciation and Amortization costs totaled R$2.1 million in the quarter.
Software Gross Profit and Gross Margin
Gross profit in the quarter reached R$62.3 million, up by 14.5% compared to 1Q22. The gross margin was 44.4% in the period, 2.0 p.p. below that reported in the previous year, due to the increase in costs against revenues, as explained above.
Software Gross Profit (R$ million)

| Services Unit
Net Revenues from Services
Net Revenues from Services reached R$23.9 million in the quarter, up by 10.0% over the same period of the previous year. Outsourcing revenues was R$23.3 million, up by 15.3% over 1Q22, driven by the increase in operations within the customer’s base. The Projects line, in turn, totaled R$0.7 million, down by 56.0% compared to the amounts reported in 1Q22, mainly impacted by one-off projects observed in 1Q22 that were not repeated in the current quarter.
| 1Q23 Results | 9 |

Net Revenues from Services (R$ million)

Services Costs
The costs of services totaled R$19.0 million in the quarter, 5.9% above the amount reported in 1Q22, mainly as a result of the increase in expenses related to the expansion of operations in some customers of the base.
Depreciation and Amortization costs in 1Q23 amounted to R$0.9 million.
Gross Profit and Gross Margin from Services
Gross profit from Services in 1Q23 reached R$4.9 million, up by 29.3% over the same period of the previous year, while the gross margin ended the quarter at 20.6%, 3.1 p.p. higher than in 1Q22. This result is explained by the good performance of Outsourcing and the stabilization of turnover against the same period of the previous year. The margin expansion demonstrates that the offer of more specialized services and the expansion of the customer base has proven to be an efficient strategy to circumvent the challenging scenario, where we see customers being more cautious due to the macroeconomic situation.
Gross Profit from Services (R$ million)

| 1Q23 Results | 10 |
Operational Expenses
Selling, General & Administrative Expenses
Selling, general and administrative expenses totaled R$28.4 million, 17.2% higher than in 1Q22. In the quarter, expenses represented 17.3% as a proportion of net revenues, remaining stable against the same period of the previous year, even considering higher expenses with senior management and the sales and corporate teams, as well as the impacts of the annual collective bargaining agreement applied to the salary base in São Paulo as from Jan/23.
The main variations observed in the annual comparison occurred in the Sales and Administrative lines, which, together, recorded a 34.8% growth against 1Q22, reflecting, as mentioned above, the increase in expenses due to the restructuring of the sales area, the reinforcement of the staff and senior management in 2022, and the impact of the annual collective bargaining agreement in São Paulo. Additionally, IT and Facilities expenses grew by 67.1% compared to the same period of the previous year, due to the increase in the number of employees and salary adjustments, in addition to the increase in expenses with Information Security systems.
These increases were offset by the reduction in expenses with: (i) M&A, due to the lower volume of ongoing transactions; (ii) R&DI, given the activation of expenses relating to project development, which amounted R$2.0 million; and (iii) Other expenses, which were positively impacted by the reversal of the provision for labor and civil contingencies in the amount of R$2.3 million, with no cash impact.
General and Administrative Expenses (R$ thousand)
| (R$ ‘000) | 1Q23 | 1Q22 | 1Q23x1Q22 | 4Q22 | 1Q23x4Q22 | LTM-1Q23 | LTM-1Q22 | LTM-1Q23 x LTM-1Q22 |
| SG&A Expenses | (28,413) | (24,238) | 17.2% | (34,496) | -17.6% | (122,875) | (81,561) | 50.7% |
| % of Revenue | 17.3% | 17.5% | 2.0 p.p. | 20.7% | -3.4 p.p. | 19.1% | 19.3% | -0.1 p.p. |
| Commercial | (6,931) | (5,817) | 19.2% | (7,032) | -1.4% | (28,464) | (17,357) | 64.0% |
| Marketing | (991) | (918) | 7.9% | (1,613) | -38.6% | (5,052) | (2,636) | 91.7% |
| Administrative | (10,367) | (7,014) | 47.8% | (10,947) | -5.3% | (38,563) | (22,880) | 68.5% |
| IT and Facilities | (5,982) | (3,581) | 67.1% | (5,449) | 9.8% | (21,690) | (14,318) | 51.5% |
| M&A | (474) | (1,394) | -66.0% | (469) | 1.2% | (1,560) | (4,282) | -63.6% |
| R&DI | (2,028) | (2,709) | -25.1% | (1,520) | 33.5% | (7,444) | (10,647) | -30.1% |
| Other expenses | (1,639) | (2,805) | -41.5% | (7,466) | -78.0% | (20,102) | (9,442) | 112.9% |
Depreciation and amortization
In the quarter, total depreciation and amortization, which includes the portion that transits in costs and expenses, amounted to R$22.7 million, an increase of 41.2% over 1Q22. Depreciation of property and equipment totaled R$2.7 million, up by 9.9% compared to 1Q22, explained by the expansion in the lines of computers and peripherals and property leases. Amortization, in turn, amounted to R$19.9 million, increase of 47.0%, mainly impacted by the addition of intangible assets in the period, arising from the acquisitions made by the Company.
| 1Q23 Results | 11 |
Other amortizations were mainly impacted by the increase in the right of use of leases, given the higher expenses with servers.
Depreciation and Amortization (R$ thousand)
| (R$ ’000) | 1Q23 | 1Q22 | 1Q23 x1Q22 | 4Q22 | 1Q23 x4Q22 | LTM-1Q23 | LTM-1Q22 | LTM-1Q23 x LTM-1Q22 |
| Depreciation and Amortization | 22,662 | 16,048 | 41.2% | 26,130 | -13.3% | 101,740 | 57,463 | 77.1% |
| Depreciation | 2,746 | 2,498 | 9.9% | 4,445 | -38.2% | 15,323 | 12,093 | 26.7% |
| Amortization | 19,916 | 13,550 | 47.0% | 21,685 | -8.2% | 86,417 | 45,366 | 90.5% |
| Amortization of acquisitions (Sinqia) | 10,883 | 5,690 | 91.3% | 12,402 | -12.2% | 50,490 | 22,596 | 123.4% |
| Amortization of acquisitions (minority interests) | 1,712 | 1,832 | -6.6% | 1,693 | 1.1% | 7,076 | 4,147 | 70.6% |
| Other amortizations | 7,321 | 6,028 | 21.4% | 7,591 | -3.6% | 28,851 | 18,623 | 54.9% |
EBITDA and Adjusted EBITDA
Adjusted EBITDA reached a record R$43.8 million in the quarter, up by 20.9% over the same period of the previous year, with a 0.6 p.p. expansion in the EBITDA margin, which reached a record 26.7%. This performance is explained by the consolidation of results from the acquisitions carried out in recent quarters, combined with scale gains obtained in the period, as well as the dilution of expenses.
The adjustment made in the quarter in the amount of R$2.0 million is related to specific commitments assumed in the Company's recent acquisitions, and therefore, are not part of the day-to-day business and were adjusted accordingly.
Adjusted EBITDA (R$ million)
EBITDA reconciliation2 and Adjusted EBITDA3 (R$ thousand)
| (R$ '000) | 1Q23 | 1Q22 | 1Q23 x 1Q22 | 4Q22 | 1Q23 x 4Q22 | LTM-1Q23 | LTM-1Q22 | LTM-1Q23
x LTM-1Q22 |
| EBITDA | 41,770 | 36,235 | 15.3% | 41,473 | 0.7% | 161,763 | 92,997 | 73.9% |
| (+) Extraordinary expenses - earnout | 2,025 | - | n.a | - | n.a | 2,674 | 1.361 | 96.4% |
| (+} Extraordinary costs - integration | - | - | n.a | - | n.a | 696 | - | n.a |
| Adjusted EBITDA | 43,795 | 36,235 | 20.9% | 41,473 | 5.6% | 165,133 | 94,358 | 75.0% |
| Adj. EBITDA Margin | 26.7% | 26.1% | 0.6 p.p. | 24.9% | 1.7 p.p. | 25.7% | 22.3% | 3.4 p.p. |
2EBITDA is a non-accounting measurement prepared by the Company in accordance with CVM Instruction 527/12, which consists of the net result for the period, plus taxes on profit, financial result, and depreciation and amortization.
3Adjusted EBITDA, in turn, corresponds to EBITDA, plus extraordinary effects from acquisitions and non-recurring events.
| 1Q23 Results | 12 |
Financial Result
The financial result for the quarter was negative by R$14.5 million. Financial income reached R$5.9 million, up by 11.4% compared to 1Q22, explained by the increase in income from financial investments resulting from higher in interest rates. Financial expenses, in turn, totaled R$20.4 million, up by 14.4% over the same period of the previous year. This performance is explained by the growth in: (i) interest on loans, impacted by both, the increase in debt due to the issuance of debentures in Jul/22 and the increase in interest on the outstanding balance; and (ii) interest on investment acquisitions relating to obligations incurred in acquisitions made by the Company.
Due to the accounting of the options for the remaining installments of share capital of the partial acquisitions carried out by the Company (FEPWeb, QuiteJá, LOTE45 and Compliasset), the financial result started to be impacted by the adjustment to present value of the options, however, without impact on cash. In 1Q23, the net impact was negative by R$4.9 million, against R$7.2 million in 1Q22.
Financial Result (R$ thousand)
| (R$ '000) | 1Q23 | 1Q22 | 1Q23 x 1Q22 | 4Q22 | 1Q23 x 4Q22 | LTM-1Q23 | LTM-1Q22 |
LTM-1Q23 x LTM- 1Q22 |
| Financial Result | (14,503) | (12,532) | 15.7% | 12,389 | n.a | (29,939) | (7,547) | 296.7% |
| Financial revenues | 5,896 | 5,292 | 11.4% | 34,073 | -82.7% | 51,535 | 29,118 | 77.0% |
| Financial expenses | (20,399) | (17,824) | 14.4% | (21,684) | -5.9% | (81,474) | (36,665) | 122.2% |
Income Tax and Social Contribution
Income tax and social contribution amounted to R$2.8 million in 1Q23. Current taxes amounted to R$3.4 million, down by 49.8% compared to 1Q22, mainly including the result of acquired companies that still operate on a presumed profit basis (FEPWeb, LOTE45 and Compliasset). Deferred taxes were positive by R$0.6 million, with no cash impact, consisting of temporary differences, mainly due to the tax loss of subsidiaries that have fiscal goodwill amortization (R$ 6.3 million in 1Q23).
Income Tax and Social Contribution (R$ thousand)
| (R$ '000) | 1Q23 | 1Q22 | 1Q23 x 1Q22 | 4Q22 | 1Q23 x 4Q22 | LTM-1Q23 | LTM-1Q22 |
LTM-1Q23 x LTM- 1Q22 |
| Income Tax and Social Contribution | (2,836) | (2,704) | 4.9% | (12,474) | -77.3% | (15,709) | (3,602) | 336.1% |
| Current | (3,428) | (6,824) | -49.8% | (7,268) | -52.8% | (22,979) | (26,052) | -11.8% |
| Defered | 592 | 4,120 | -85.6% | (5,206) | n.a | 7,270 | 22,450 | -67.6% |
Net Income
Net income attributable to Sinqia shareholders was R$0.7 million in 1Q23, explained by the following variations: (i) increase of R$5.5 million in EBITDA; (ii) deterioration of R$6.6 million in Depreciation and Amortization; (iii) deterioration of R$2.0 million in the financial result; (iv) deterioration of R$132 thousand in income tax and social contribution; and (v) increase of R$1.0 million in non-controlling interest, relating to the portion of results of FEPWeb, QuiteJá, LOTE45 and Compliasset held by other partners.
| 1Q23 Results | 13 |
Adjusted Net Income (R$ thousand)
| (R$ '000) | 1Q23 | 1Q22 | 1Q23 x 1Q22 | 4Q22 | 1Q23 x 4Q22 | LTM-1Q23 | LTM-1Q22 |
LTM-1Q23 x LTM- 1Q22 |
| Net income (attributable to shareholders) | 681 | 4,911 | -86.1% | 14,672 | -95.4% | 12,555 | 24,311 | -48.4% |
| (+) Extraordinary effects | 2,025 | - | n.a | - | n.a | 3,370 | 1,361 | 147.5% |
| (+) Intangible Amortization from acquisitions | 7,183 | 3,755 | 91.3% | 8,185 | -12.2% | 33,323 | 14,913 | 123.4% |
| (+) Recognition of put options (non-cash impact) | 3,252 | 4,754 | -31.6% | (13,748) | n.a | (3,291) | 4,754 | n.a |
| Adjusted net income | 13,141 | 13,420 | -2.1% | 9,109 | 44.3% | 45,958 | 45,340 | 1.4% |
| (+) Def. income tax/Social Contr. (goodwill on acquisitions) | 4,140 | 1,951 | 112.2% | 2,099 | 97.3% | 10,142 | 5,625 | 80.3% |
Note: amounts net of tax calculated at a rate of 34% on the deductible portion.
Excluding the items highlighted in the table above – relating to extraordinary effects, amortization of intangible assets generated from acquisitions, and recognition of put options – the adjusted net income would have reached R$13.1 million.
Additionally, in the table above, it is possible to verify the breakdown of the tax benefit of R$4.1 million resulting from the amortization of goodwill generated from the merger of the acquired companies into the Company in the quarter.
| 1Q23 Results | 14 |
| FINANCIAL POSITION
Debt / Cash Position
The first quarter of the year showed an accelerated pace of financial deleveraging. At the end of the period the Company disbursed R$94.4 million connected to the amortizations od debentures and the payment of obligations contracted through the M&A transactions.
At the end of 1Q23, the gross cash balance was R$97.8 million, R$92.0 million lower than in 4Q22. In addition to the cash outflow mentioned above, the Company also disbursed R$18.0 million related to the upfront payment for Compliasset.
Adding the amount of R$24.9 million assigned as guarantee for the acquisition of ISP and issuance of debentures and the balance of R$58.2 million related to Treasury Stocks, the Company ended the quarter with an adjusted gross cash balance of R$180.8 million.
Regarding gross debt, the balance at the end of the quarter totaled R$350.6 million, a reduction of R$76.7 million compared to the balance at the end of 4Q22. This variation was due, as explained above, to debt amortization and payment of obligations related to M&As.
It is worth mentioning that, for gross debt calculation purposes, the balance regarding the accounting of the potential purchase of the remaining stakes in FEPWeb, LOTE45, QuiteJá and Compliasset, classified under the caption “Option to sell non-controlling interest”, was not considered in non-current liabilities in the balance sheet. Including this item in the gross debt balance, the adjusted gross debt was R$509.6 million.
At the end of 1Q23, the Company had a net debt of R$252.9 million, R$15.2 million lower than in 4Q22, representing an indebtedness of 1.5x adjusted EBITDA of LTM-1Q23. Including adjustments to gross cash and debt, we ended the period with an adjusted net debt of R$328.8 million, representing a debt level of 2.0x adjusted EBITDA of LTM-1Q23.
| 1Q23 Results | 15 |
| (R$ '000) | 1Q23 | 4Q22 | 1Q23 x 4Q22 | 1Q22 | 1Q23 x 1Q22 |
| Liquidity | |||||
| (+) Cash and cash equivalents | 83,984 | 37,941 | 121.4% | 29,745 | 182.3% |
| (+) Financial investments | 13,772 | 151,766 | -90.9% | 75,082 | -81.7% |
| Cash and Investments | 97,756 | 189,707 | -48.5% | 104,827 | -6.7% |
| (+) Collateral balance | 24,873 | 38,563 | -35.5% | 32,069 | -22.4% |
| (+) Treasury stock | 58,194 | 58,174 | n/a | 55,457 | 4.9% |
| Adjusted Gross Cash | 180,823 | 286,444 | -36.9% | 192,353 | -100.0% |
| Indebtedness | |||||
| (-) Loans and financing | 218,163 | 236,656 | -7.8% | 170,916 | 27.6% |
| (-) Investment acquisition obligations | 132,483 | 190,738 | -30.5% | 189,710 | -30.2% |
| Gross Debt | 350,646 | 427,394 | -18.0% | 360,626 | -2.8% |
| (-) Non-controlling interest put option | 158,945 | 142,270 | 11.7% | 150,349 | 5.7% |
| Adjusted Gross Debt | 509,591 | 569,664 | -10.5% | 510,975 | -0.3% |
| Leverage | |||||
| (+) Adjusted Ebitda LTM | 165,133 | 157,573 | 4.8% | 94,358 | 75.0% |
| (-) Net debt | 252,890 | 237,687 | 6.4% | 255,799 | -1.1% |
| Adjusted Net Debt/Adjusted EBITDA LTM | 1.5 | 1.5 | 1.5% | 2.7 | -43.5% |
| (-) Adjusted Net Debt | 328,768 | 283,220 | 16.1% | 318,622 | 3.2% |
| Adjusted Net Debt/Adjusted EBITDA LTM | 2.0 | 1.8 | 10.8% | 3.4 | -41.0% |
Cash Flow
The Company's cash flow, measured by Adjusted EBITDA less expenses related to operations not captured by the indicator, namely those related to taxes, leasing, and Capex, totaled R$26,4 million. We highlight that Capex began to be impacted by the activation of a portion of R&D, in line with the strategy signaled by the Company to use these investments to accelerate the integration of solutions and boost cross-sell sales.
It is important to note that, from a managerial perspective, the conversion of Adjusted EBITDA into cash was 60.3%, a healthy level of profitability, demonstrating the predictability and security of our business model.
| (R$ '000) | 1Q23 |
| Adjusted EBITDA | 43,795 |
| Income Tax and Social Contribution | (3,571) |
| Investments (Capex) | (7,999) |
| Operating Lease | (5,824) |
| Adjusted Cash Flow | 26,401 |
| 1Q23 Results | 16 |
| CAPITAL MARKET
Share Performance
The Company’s shares (NM: SQIA3) ended the first quarter of 2023 quoted at R$15.74, up by 4.7% compared to the quotation registered in the last quarter of 2022, of R$15.03. In the annual comparison, the quotation was 20.5% below that registered in the same quarter of 2022, of R$19.79.
Average Daily Traded Volume (ADTV)
The company’s shares experienced a reduction in liquidity during the first three months of 2023, with an average trading volume of R$9.3 million, compared to R$ R$14.0 million in 4Q22, and R$17.6 million in 1Q22.
Shareholding Base
The shareholding base ended 1Q23 with 73.7 thousand shareholders, down by 5.3% compared to 77.8 thousand in 4Q22, and down by 21.0% compared to 93.3 thousand in 1Q22.
Outstanding Shares (free float)
We ended 1Q23 with 81.1% of our shares in free float, 0.5p.p. lower than that reported in 4Q22, which reached 81.6%, and -0.9p.p. less than that disclosed in the 1Q22, when we ended the quarter with a free float of 82.0%.
| 1Q23 Results | 17 |
Statement from the Executive Board. According to items V and VI of article 27 of CVM Resolution 80/22, the Executive Board of Sinqia S.A. hereby declares that it has reviewed, discussed, and agreed on (i) the opinions expressed in the independent auditors’ report, and (ii) the Financial Statements for the period ended March 30, 2023.
| 1Q23 Results | 18 |
| EXHIBIT – FINANCIAL STATEMENTS
Exhibit I – Income Statement (Consolidated)
| (R$ '000) | 1Q23 | 1Q22 | 1Q23 x 1Q22 | 4Q22 | 1Q23 x 4Q22 | LTM-1Q23 | LTM-1Q22 | LTM-1Q23 x LTM-1Q22 |
| Gross Revenues | 182,731 | 153,689 | 18.9% | 184,072 | -0.7% | 710,535 | 472,693 | 50.3% |
| Software | 155,867 | 129,253 | 20.6% | 155,505 | 0.2% | 602,515 | 380,866 | 58.2% |
| Subscription | 129,561 | 103,286 | 25.4% | 123,569 | 4.8% | 490,298 | 322,642 | 52.0% |
| Implementation | 26,306 | 25,967 | 1.3% | 31,937 | -17.6% | 112,216 | 58,224 | 92.7% |
| Services | 26,864 | 24,437 | 9.9% | 28,567 | -6.0% | 108,021 | 91,827 | 17.6% |
| Outsourcing | 26,080 | 22,650 | 15.1% | 27,867 | -6.4% | 104,534 | 87,599 | 19.3% |
| Projects | 784 | 1,787 | -56.1% | 700 | 12.0% | 3,487 | 4,228 | -17.5% |
| Sales taxes | (18,490) | (14,833) | 24.7% | (17,800) | 3.9% | (68,678) | (49,481) | 38.8% |
| Software | (15,530) | (12,133) | 28.0% | (14,663) | 5.9% | (56,817) | (39,357) | 44.4% |
| Subscription | (13,291) | (9,954) | 33.5% | (12,203) | 8.9% | (47,889) | (33,424) | 43.3% |
| Implementation | (2,240) | (2,179) | 2.8% | (2,460) | -8.9% | (8,928) | (5,932) | 50.5% |
| Services | (2,959) | (2,700) | 9.6% | (3,137) | -5.7% | (11,862) | (10,124) | 17.2% |
| Outsourcing | (2,885) | (2,524) | 14.3% | (3,068) | -6.0% | (11,518) | (9,700) | 18.7% |
| Projects | (74) | (176) | -57.6% | (67) | 11.7% | (341) | (424) | -19.5% |
| Net Revenues | 164,241 | 138,856 | 18.3% | 166,272 | -1.2% | 641,857 | 423,212 | 51.7% |
| Software | 140,336 | 117,120 | 19.8% | 140,842 | -0.4% | 545,698 | 341,509 | 59.8% |
| Subscription | 116,270 | 93,331 | 24.6% | 111,365 | 4.4% | 442,409 | 289,218 | 53.0% |
| Implementation | 24,066 | 23,788 | 1.2% | 29,477 | -18.4% | 103,288 | 52,292 | 97.5% |
| Services | 23,905 | 21,736 | 10.0% | 25,430 | -6.0% | 96,159 | 81,703 | 17.7% |
| Outsourcing | 23,195 | 20,125 | 15.3% | 24,798 | -6.5% | 93,015 | 77,899 | 19.4% |
| Projects | 709 | 1,611 | -56.0% | 633 | 12.0% | 3,146 | 3,804 | -17.3% |
| Net Revenues | 164,241 | 138,856 | 18.3% | 166,272 | -1.2% | 641,857 | 423,212 | 51.7% |
| Recurring | 139,465 | 113,457 | 22.9% | 136,162 | 2.4% | 535,424 | 367,117 | 45.8% |
| Variable | 24,776 | 25,400 | -2.5% | 30,109 | -17.7% | 106,433 | 56,095 | 89.7% |
| % of Recurrence | 84.9% | 81.7% | 3.2 p.p. | 81.9% | 3.0 p.p. | 83.4% | 86.7% | -3.3 p.p. |
| Costs | (96,989) | (80,632) | 20.3% | (93,609) | 3.6% | (369,881) | (255,472) | 44.8% |
| Software | (78,003) | (62,701) | 24.4% | (74,704) | 4.4% | (295,003) | (190,320) | 55.0% |
| Services | (18,986) | (17,931) | 5.9% | (18,906) | 0.4% | (74,878) | (65,154) | 14.9% |
| Outsourcing | (18,506) | (16,806) | 10.1% | (18,379) | 0.7% | (71,799) | (62,819) | 14.3% |
| Projects | (480) | (1,125) | -57.3% | (527) | -9.0% | (3,079) | (2,334) | 31.9% |
| Gross profit | 67,252 | 58,225 | 15.5% | 72,663 | -7.4% | 271,976 | 167,740 | 62.1% |
| Gross margin | 40.9% | 41.9% | -1.0 p.p. | 43.7% | -2.8 p.p. | 42.4% | 39.6% | 2.7 p.p. |
| Software | 62,333 | 54,418 | 14.5% | 66,136 | -5.8% | 250,693 | 151,190 | 65.8% |
| Software gross mg. | 44.4% | 46.5% | -2.0 p.p. | 47.0% | -2.5 p.p. | 45.9% | 44.3% | 1.7 p.p. |
| Services | 4,919 | 3,805 | 29.3% | 6,526 | -24.6% | 21,283 | 16,548 | 28.6% |
| Services gross mg. | 20.6% | 17.5% | 3.1 p.p. | 25.7% | -5.1 p.p. | 22.1% | 20.3% | 1.9 p.p. |
| Outsourcing | 4,689 | 3,319 | 41.3% | 6,420 | -27.0% | 21,216 | 15,079 | 40.7% |
| Outsourcing gross mg. | 20.2% | 16.5% | 3.7 p.p. | 25.9% | -5.7 p.p. | 22.8% | 19.4% | 3.5 p.p. |
| Projects | 230 | 486 | -52.8% | 106 | 116.3% | 67 | 1,469 | -95.4% |
| Projects gross mg. | 32.4% | 30.2% | 0.1 p.p. | 16.8% | 15.6 p.p. | 2.1% | 38.6% | -0.9 p.p. |
| Expenses | (48,144) | (38,037) | 26.6% | (57,321) | -16.0% | (211,954) | (132,204) | 60.3% |
| % of net revenues | 29.3% | 27.4% | 1.9 p.p. | 34.5% | -5.2 p.p. | 33.0% | 31.2% | 1.8 p.p. |
| General/administrative | (28,413) | (24,238) | 17.2% | (34,496) | -17.6% | (122,875) | (81,561) | 50.7% |
| % of net revenues | 17.3% | 17.5% | -0.2 p.p. | 20.7% | -3.4 p.p. | 19.1% | 19.3% | -0.1 p.p. |
| Depreciation/amort. | (19,731) | (13,799) | 43.0% | (22,825) | -13.6% | (89,079) | (50,643) | 75.9% |
| % of net revenues | 12.0% | 9.9% | 2.1 p.p. | 13.7% | -1.7 p.p. | 13.9% | 12.0% | 0.2 p.p. |
| EBIT | 19,108 | 20,187 | -5.3% | 15,342 | 24.5% | 60,022 | 35,535 | 68.9% |
| Financial result | (14,503) | (12,532) | 15.7% | 12,389 | n.a | (29,939) | (7,547) | 296.7% |
| Financial income | 5,510 | 5,292 | 4.1% | 34,073 | -83.8% | 51,149 | 29,118 | 75.7% |
| Financial expenses | (20,012) | (17,824) | 12.3% | (21,684) | -7.7% | (81,087) | (36,665) | 121.2% |
| EBT | 4,605 | 7,655 | -39.8% | 27,731 | -83.4% | 30,082 | 27,988 | 7.5% |
| Income tax/social contribution | (2,836) | (2,704) | 4.9% | (12,474) | -77.3% | (15,709) | (3,602) | 336.1% |
| Current | (3,428) | (6,824) | -49.8% | (7,268) | -52.8% | (22,979) | (26,052) | -11.8% |
| Deferred | 592 | 4,120 | -85.6% | (5,206) | n.a | 7,270 | 22,450 | -67.6% |
| Results after IT and SC | 1,769 | 4,951 | -64.3% | 15,257 | -88.4% | 14,374 | 24,385 | -41.1% |
| Net margin | 1.1% | 3.6% | -2.5 p.p. | 9.2% | -8.1 p.p. | 2.2% | 5.8% | -3.5 p.p. |
| Assigned to: | ||||||||
| Sinqia's shareholders | 681 | 4,911 | -86.1% | 14,672 | -95.4% | 12,555 | 24,311 | -48.4% |
| Net margin | 0.4% | 3.5% | -3.1 p.p. | 8.8% | -8.4 p.p. | 2.0% | 5.7% | -3.8 p.p. |
| Minority interest | 1,088 | 40 | 2620.1% | 585 | 86.0% | 1,819 | 74 | 2358.1% |
| 1Q23 Results | 19 |
| (R$ '000) | 1Q23 | 1Q22 | 1Q23 x 1Q22 | 4Q22 | 1Q23 x 4Q22 | LTM-1Q23 | LTM-1Q22 | LTM-1Q23 x LTM-1Q22 |
| EBITDA | 41.770 | 36.235 | 15,3% | 41.473 | 0,7% | 161.763 | 92.997 | 73,9% |
| EBITDA margin | 25,4% | 26,1% | -0,7 p.p. | 24,9% | 0,5 p.p. | 25,2% | 22,0% | 3,2 p.p. |
| (+) Extraordinary expenses | 2.025 | - | n.a | - | n.a | 2.674 | 1.361 | n.a |
| (+) Extraordinary costs | - | - | n.a | - | n.a | 696 | - | n.a |
| Adjusted EBITDA | 43.795 | 36.235 | 20,9% | 41.473 | 5,6% | 165.133 | 94.358 | 75,0% |
| Adj. EBITDA Margin | 26,7% | 26,1% | 0,6 p.p. | 24,9% | 1,7 p.p. | 25,7% | 22,3% | 3,4 p.p. |
| Net income (attributable to shareholders) | 681 | 4.911 | -86,1% | 14.672 | -95,4% | 12.555 | 24.311 | -48,4% |
| (+) Extraordinary effects | 2.025 | - | n.a | - | n.a | 3.370 | 1.361 | 147,5% |
| (+) Intangible Amortization from acquisitions | 7.183 | 3.755 | 91,3% | 8.185 | -12,2% | 33.323 | 14.913 | 123,4% |
| (+)Recognition of put options (non-cash impact) | 3.252 | 4.754 | -31,6% | (13.748) | n.a | (3.291) | 4.754 | n.a |
| Adjusted Net Income | 13.141 | 13.420 | -2,1% | 22.857 | -42,5% | 45.958 | 45.340 | 1,4% |
| (+) Def. income tax/Social Contr. (goodwill on acquisitions) | 4.140 | 1.951 | 112,2% | 2.099 | 97,3% | 10.142 | 5.625 | 80,3% |
| Note: amounts net of tax calculated at a rate of 34% on the deductible portion. | ||||||||
| 1Q23 Results | 20 |
Exhibit II – Balance Sheet (Consolidated)
| (R$ '000) | 03.31.2023 | 12.31.2022 | Var. | 03.31.2022 | Var. YoY |
| ASSETS | 1,483,013 | 1,555,313 | -5% | 1,500,781 | -1% |
| Current | 173,764 | 251,050 | -31% | 167,574 | 4% |
| Cash and cash equivalents | 83,984 | 37,941 | 121% | 29,745 | 182% |
| Financial Investments | 13,772 | 151,766 | -91% | 75,082 | -82% |
| Receivables | 52,550 | 40,881 | 29% | 43,035 | 22% |
| Advanced expenses | 2,300 | 1,761 | 31% | 3,547 | -35% |
| Taxes and contributions recoverable | 19,897 | 15,840 | 26% | 11,935 | 67% |
| Other receivables | 1,261 | 2,861 | -56% | 4,230 | -70% |
| Non-current | 1,309,249 | 1,304,263 | 0% | 1,333,207 | -1.8% |
| Taxes and contributions recoverable | 1,505 | 1,321 | 14% | 3,051 | -51% |
| Securities | 91,385 | 99,267 | -8% | 93,241 | -2% |
| Deposits in court | 126 | 197 | -36% | 174 | -28% |
| Deferred income tax and social contrib. | 79,217 | 78,625 | 1% | 74,782 | 6% |
| Property and equipment | 47,272 | 46,740 | 1% | 52,778 | -10% |
| Intangible assets | 1,089,744 | 1,078,113 | 1% | 1,109,181 | -1.8% |
| LIABILITIES AND EQUITY | 1,483,013 | 1,555,313 | -5% | 1,500,781 | -1% |
| Current | 253,859 | 278,582 | -9% | 190,371 | 33.3% |
| Loans and financing | 74,552 | 74,500 | 0% | 36,746 | 102.9% |
| Leasing | 23,970 | 24,334 | -1% | 16,804 | 43% |
| Trade payables | 8,213 | 4,724 | 74% | 9,675 | -15% |
| Advances from customers | 14,356 | 19,363 | -26% | 10,372 | 38% |
| Labor liabilities | 69,628 | 62,234 | 12% | 53,781 | 29% |
| Undistributed dividends | 4,690 | 7,720 | -39% | 5,638 | -17% |
| Tax liabilities | 6,415 | 6,115 | 5% | 10,200 | -37% |
| Liabilities arising from invest. acquisition | 51,714 | 79,101 | -35% | 46,620 | 10.9% |
| Other obligations | 321 | 491 | -35% | 535 | -40% |
| Non-current | 560,348 | 606,358 | -8% | 637,321 | -12% |
| Loans and financing | 143,611 | 162,156 | -11% | 134,170 | 7% |
| Leasing | 42,559 | 47,439 | -10% | 59,419 | -28% |
| Provisions for legal proceedings | 134,464 | 139,866 | -4% | 142,325 | -6% |
| Advances from customers | - | 2,990 | - | 7,968 | - |
| Liabilities arising from invest. acquisition | 80,769 | 111,637 | -28% | 143,090 | -44% |
| Non-controlling interest put option | 158,945 | 142,270 | 12% | 150,349 | 6% |
| Equity | 668,806 | 670,373 | 0% | 673,089 | -1% |
| Share capital | 813,303 | 813,303 | 0% | 813,303 | 0% |
| Treasury shares | (58,194) | (58,174) | 0% | (55,457) | 5% |
| Shares issue expenses | (48,890) | (48,890) | 0% | (48,890) | 0% |
| Transactions with minority shareholders | (136,563) | (126,810) | - | (126,810) | 8% |
| Capital reserve | 12,643 | 11,867 | 7% | 12,329 | 3% |
| Earnings reserve | 59,010 | 59,010 | 0% | 46,915 | 26% |
| Retained Earnings | 681 | - | - | 4,911 | -86% |
| Total Equity of controlling shareholders | 641,990 | 650,306 | -1% | 646,301 | -1% |
| Non-controlling interests | 26,816 | 20,067 | 34% | 26,788 | 0% |
| 1Q23 Results | 21 |
Sinqia S.A. and Subsidiaries
Quarterly Information as of
March 31, 2023 and
Independent Auditor’s review report
TABLE OF CONTENTS
| Message from Management | 3 |
| Independent Auditor's Report on the Interim Financial Information | 4 |
| Interim Financial Information | |
| Balance Sheet | 6 |
| Income Statements for the Periods | 9 |
| Statements of Comprehensive Income | 10 |
| Statement of Changes in Shareholders' Equity | 11 |
| Statements of Cash Flows | 12 |
| Statements of Value Added | 14 |
| Notes | 15 |
MESSAGE FROM MANAGEMENT
Dear Shareholders and other interested parties,
In compliance with legal provisions, Sinqia S.A., a provider of technology for the financial sector, hereby submits to its shareholders and other interested parties for review the Management Report and the corresponding Interim Financial Information, together with the independent auditor's review report, for the quarter ended March 31, 2023, prepared in accordance with CPC Technical Pronouncement No. 21 – Interim Statements and the international standard IAS 34 – Interim Financial Reporting.
RELATIONSHIP WITH INDEPENDENT AUDITORS
The Company's policy on contracting services not related to the external audit with the independent auditors is based on principles that preserve their independence. These principles consist of internationally accepted standards, in which: (a) the auditor should not audit their own work; (b) the auditor should not hold any management position at their client; and (c) the auditor must not create any conflicts with the interests of their clients.
Procedures used by the Company pursuant to article 17 of CVM Resolution No. 162 of July 13, 2022, the Company and its subsidiaries, as a formal procedure, prior to contracting professional services other than those related to external accounting auditing, consults with the independent auditors and the Board of Directors to ensure that the provision of those other services does not affect their independence and objectivity, as necessary for the performance of audit services, and to obtain approval from its Board of Directors.
![]() |
Deloitte Touche Tohmatsu Dr. Chucri Zaidan Avenue, 1.240 - 4th to 12th floors - Golden Tower 04711-130 - São Paulo - SP Brazil Tel.: + 55 (11) 5186-1000 Fax: + 55 (11) 5181-2911 www.deloitte.com.br |
(Convenience Translation into English from the Original Previously Issued in Portuguese)
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION
To the Shareholders, Board of Directors and Management of
Sinqia S.A.
Introduction
We have reviewed the accompanying individual and consolidated interim financial information of Sinqia S.A. ( “Company”), included in the Interim Financial Information Form (ITR), for the three-month period ended March 31, 2023, which comprises the individual and consolidated balance sheet as at March 31, 2023, and the corresponding individual and consolidated statements of income and comprehensive income, statements of changes in equity and individual and consolidated statements of cash flows for the three-month period then ended, including the explanatory notes.
Management is responsible for the preparation of the individual and consolidated interim financial information in accordance with technical pronouncement CPC 21 - Interim Financial Information and international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities Commission (CVM), applicable to the preparation of Interim Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 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 the standards on auditing and, consequently, does 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 on the individual and consolidated interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual and consolidated interim financial information included in the ITR referred to above was not prepared, in all material respects, in accordance with technical pronouncement CPC 21 and international standard IAS 34, applicable to the preparation of ITR, and presented in accordance with the standards issued by CVM.
Deloitte refers to one or more of Deloitte Touche Tohmatsu Limited (“DTTL”), its global network of member firms, and their related entities (collectively, the “Deloitte organization”). DTTL (also referred to as “Deloitte Global”) and each of its member firms and related entities are legally separate and independent entities, which cannot obligate or bind each other in respect of third parties. DTTL and each DTTL member firm and related entity is liable only for its own acts and omissions, and not those of each other. DTTL does not provide services to clients. Please see www.deloitte.com/about to learn more.
Deloitte is a leading global provider of audit and assurance, consulting, financial advisory, risk advisory, tax and related services. Our global network of member firms and related entities in more than 150 countries and territories (collectively, the “Deloitte organization”) serves four out of five Fortune Global 500® companies. Learn how Deloitte’s approximately 345,000 people make an impact that matters at www.deloitte.com.
© 2023. For information, contact Deloitte Global.

Emphasis of matter
Restatement of the corresponding figures for the quarter ended March 31, 2022
As mentioned in note 1.4 to the individual and consolidated financial statements, the corresponding figures for the quarter ended March 31, 2022, presented for purposes of comparison, were adjusted and are being restated as provided for in technical pronouncement CPC 23 - Accounting Policies, Changes in Accounting Estimates and Errors. Our opinion is not qualified in respect of this matter.
Other matters
Statements of value added
The interim financial information referred to above includes the individual and consolidated statements of value added for the three-month period ended March 31, 2023, prepared under the responsibility of the Company’s Management and presented as supplemental information for the purposes of international standard IAS 34. These statements were subject to the review procedures performed together with the review of the ITR to reach a conclusion on whether they are reconciled with the interim financial information and the accounting records, as applicable, and if their form and content are consistent with the criteria set forth in technical pronouncement 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 were not prepared, in all material respects, in accordance with the criteria set out in this standard and consistently with respect to the individual and consolidated interim financial information taken as a whole.
The accompanying individual and consolidated interim financial information has been translated into English for the convenience of readers outside Brazil.
São Paulo, May 8, 2023
![]() |
|
| DELOITTE TOUCHE TOHMATSU | Fernando Augusto Lopes Silva |
| Auditores Independentes Ltda. | Engagement Partner |
2023SP022976
© 2023. For information, contact Deloitte Global.
SINQIA S.A. AND SUBSIDIARIES
BALANCE SHEET AS OF MARCH 31, 2023 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| Individual | Consolidated | |||||||||||||||||||
| Note | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||||||||||||||||
| ASSETS | ||||||||||||||||||||
| Current | ||||||||||||||||||||
| Cash and cash equivalents | 6.a) | 48,828 | 11,769 | 83,984 | 37,941 | |||||||||||||||
| Financial investments | 6.b) | 13,772 | 98,369 | 13,772 | 151,766 | |||||||||||||||
| Accounts receivable | 7 | 25,983 | 19,335 | 52,550 | 40,881 | |||||||||||||||
| Prepaid expenses | 508 | 611 | 2,300 | 1,761 | ||||||||||||||||
| Taxes and contributions recoverable | 8 | 14,332 | 11,743 | 19,897 | 15,840 | |||||||||||||||
| Other receivables | 292 | 1,009 | 1,261 | 2,861 | ||||||||||||||||
| Total current assets | 103,715 | 142,836 | 173,764 | 251,050 | ||||||||||||||||
| Non-current | ||||||||||||||||||||
| Accounts receivable from related parties | 9.a) | 619 | 3,393 | - | - | |||||||||||||||
| Taxes and contributions recoverable | 8 | 1,328 | 945 | 1,505 | 1,321 | |||||||||||||||
| Financial assets | 6.c) | 39,848 | 52,972 | 91,385 | 99,267 | |||||||||||||||
| Court deposits | 16 | 104 | 187 | 126 | 197 | |||||||||||||||
| Deferred income tax and social contribution | 22.b) | 30,754 | 25,606 | 79,217 | 78,625 | |||||||||||||||
| Investments | 5 | 648,030 | 628,688 | - | - | |||||||||||||||
| Property and equipment | 10 | 17,924 | 17,410 | 47,272 | 46,740 | |||||||||||||||
| Intangible assets | 11 | 252,790 | 256,929 | 1,089,744 | 1,078,113 | |||||||||||||||
| Total non-current assets | 991,397 | 986,130 | 1,309,249 | 1,304,263 | ||||||||||||||||
| TOTAL ASSETS | 1,095,112 | 1,128,966 | 1,483,013 | 1,555,313 | ||||||||||||||||
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES
BALANCE SHEET AS OF MARCH 31, 2023 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| Individual | Consolidated | |||||||||||||||||||
| Note | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||||||||||||||||
| LIABILITIES | ||||||||||||||||||||
| CURRENT | ||||||||||||||||||||
| Debentures | 12 | 74,552 | 74,500 | 74,552 | 74,500 | |||||||||||||||
| Lease purchase | 24 | 18,452 | 18,937 | 23,970 | 24,334 | |||||||||||||||
| Trade accounts payable | 5,825 | 3,313 | 8,213 | 4,724 | ||||||||||||||||
| Advances from customers | 6,968 | 7,945 | 14,356 | 19,363 | ||||||||||||||||
| Labor liabilities | 13 | 45,639 | 38,619 | 69,628 | 62,234 | |||||||||||||||
| Earnings distributable | 17.2.b) | 4,690 | 4,690 | 4,690 | 7,720 | |||||||||||||||
| Tax liabilities | 14 | 1,216 | 1,065 | 6,415 | 6,115 | |||||||||||||||
| Investment acquisition liabilities | 15 | 14,680 | 14,384 | 51,714 | 79,101 | |||||||||||||||
| Other accounts payable | 327 | 61 | 321 | 491 | ||||||||||||||||
| Total current liabilities | 172,349 | 163,514 | 253,859 | 278,582 | ||||||||||||||||
| NON-CURRENT | ||||||||||||||||||||
| Debentures | 12 | 143,611 | 162,156 | 143,611 | 162,156 | |||||||||||||||
| Lease purchase | 24 | 24,770 | 29,684 | 42,559 | 47,439 | |||||||||||||||
| Provisions for lawsuits | 16 | 33,664 | 36,607 | 134,464 | 139,866 | |||||||||||||||
| Advances from customers | - | - | - | 2,990 | ||||||||||||||||
| Investment acquisition liabilities | 15 | 25,845 | 35,918 | 80,769 | 111,637 | |||||||||||||||
| Non-controlling interest put option | 25 | 52,883 | 50,781 | 158,945 | 142,270 | |||||||||||||||
| Total non-current liabilities | 280,773 | 315,146 | 560,348 | 606,358 | ||||||||||||||||
SINQIA S.A. AND SUBSIDIARIES
BALANCE SHEET AS OF MARCH 31, 2023 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| Individual | Consolidated | |||||||||||||||||||
| Note | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||||||||||||||||
| SHAREHOLDERS’ EQUITY | ||||||||||||||||||||
| Capital stock | 17.1 | 813,303 | 813,303 | 813,303 | 813,303 | |||||||||||||||
| Treasury shares | 17.4 | (58,194) | (58,174) | (58,194) | (58,174) | |||||||||||||||
| Share issuing costs | 17.5 | (48,890) | (48,890) | (48,890) | (48,890) | |||||||||||||||
| Transactions with non-controlling shareholders | (136,563) | (126,810) | (136,563) | (126,810) | ||||||||||||||||
| Capital reserve | 17.3 | 12,643 | 11,867 | 12,643 | 11,867 | |||||||||||||||
| Revenue reserves | 17.2 | 59,010 | 59,010 | 59,010 | 59,010 | |||||||||||||||
| Retained earnings | 681 | - | 681 | - | ||||||||||||||||
| Total controlling shareholders' equity | 641,990 | 650,306 | 641,990 | 650,306 | ||||||||||||||||
| Non-controlling interest | - | - | 26,816 | 20,067 | ||||||||||||||||
| Total shareholders’ equity | 641,990 | 650,306 | 668,806 | 670,373 | ||||||||||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 1,095,112 | 1,128,966 | 1,483,013 | 1,555,313 | ||||||||||||||||
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES
INCOME STATEMENTS
FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022
(In thousands of Reais (R$), except basic/diluted earnings per share)
| Individual | Consolidated | |||||||||||||||||||
| Note | 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | ||||||||||||||||
| (Restated) | (Restated) | |||||||||||||||||||
| NET REVENUES | 18 | 72,054 | 67,834 | 164,241 | 138,856 | |||||||||||||||
| Cost of services provided | 19 | (51,216) | (35,711) | (96,989) | (80,632) | |||||||||||||||
| GROSS PROFIT | 20,838 | 32,123 | 67,252 | 58,224 | ||||||||||||||||
| General, administrative and selling expenses | 20 | (29,753) | (14,584) | (48,144) | (38,037) | |||||||||||||||
| Equity pickup | 5 | 14,793 | (52) | - | - | |||||||||||||||
| OPERATING PROFIT BEFORE FINANCIAL RESULT | 5,878 | 17,487 | 19,108 | 20,187 | ||||||||||||||||
| Financial result, net | 21 | (10,346) | (9,219) | (14,503) | (12,532) | |||||||||||||||
| PROFIT/(LOSS) BEFORE INCOME TAX AND SOCIAL CONTRIBUTION | (4,468) | 8,268 | 4,605 | 7,655 | ||||||||||||||||
| INCOME TAX AND SOCIAL CONTRIBUTION | ||||||||||||||||||||
| Current | 22.a) | - | (2,307) | (3,428) | (6,824) | |||||||||||||||
| Deferred | 22.a) | 5,149 | (1,050) | 592 | 4,120 | |||||||||||||||
| NET INCOME FOR THE PERIOD | 681 | 4,911 | 1,769 | 4,951 | ||||||||||||||||
| ATTRIBUTABLE TO: | ||||||||||||||||||||
| Controlling shareholders’ interest | 681 | 4,911 | 681 | 4,911 | ||||||||||||||||
| Non-controlling shareholders’ interest | - | - | 1,088 | 40 | ||||||||||||||||
| EARNINGS PER SHARE (in Reais (R$)) | ||||||||||||||||||||
| Basic - attributable earnings per share for the period | 23 | 0.008 | 0.058 | 0.008 | 0.058 | |||||||||||||||
| Diluted - attributable earnings per share for the period | 23 | 0.008 | 0.057 | 0.008 | 0.057 | |||||||||||||||
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES
STATEMENTS OF COMPREHENSIVE INCOME
FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022
(In thousands of Reais – R$)
| Individual | Consolidated | |||||||||||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||||||||||
| (Restated) | (Restated) | |||||||||||||||
| NET INCOME FOR THE PERIOD | 681 | 4,911 | 1,769 | 4,951 | ||||||||||||
| Other comprehensive income | - | - | - | - | ||||||||||||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 681 | 4,911 | 1,769 | 4,951 | ||||||||||||
| ATTRIBUTABLE TO: | ||||||||||||||||
| Controlling shareholders | 681 | 4,911 | 681 | 4,911 | ||||||||||||
| Non-controlling shareholders | - | - | 1,088 | 40 | ||||||||||||
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022
(In thousands of Reais – R$)
| Revenue Reserves | |||||||||||||||||||||||||
| Note | Capital stock | Capital reserve | Treasury shares | Share issuing costs | Transactions with non-controlling shareholders | Legal reserve | Profit retention | Retained earnings |
Shareholders’ equity |
Non-controlling interest | Consolidated Shareholders' Equity | ||||||||||||||
| Balances as of December 31, 2021 (Restated) | 813,303 | 12,227 | (40,896) | (48,890) | (61,208) | 3,542 | 43,373 | - | 721,451 | 19,081 | 740,532 | ||||||||||||||
| Net income for the period | - | - | - | - | - | - | - | 4,911 | 4,911 | 40 | 4,951 | ||||||||||||||
| Non-controlling interest put option | - | - | - | - | (65,602) | - | - | - | (65,602) | - | (65,602) | ||||||||||||||
| Acquisition of non-controlling interest | - | - | - | - | - | - | - | - | - | 7,666 | 7,666 | ||||||||||||||
| Share-based compensation | 17 | - | 102 | - | - | - | - | - | - | 102 | - | 102 | |||||||||||||
| Purchase of treasury shares | 17 | - | - | (14,561) | - | - | - | - | - | (14,561) | - | (14,561) | |||||||||||||
| Balances as of March 31, 2022 (Restated) | 813,303 | 12,329 | (55,457) | (48,890) | (126,810) | 3,542 | 43,373 | 4,911 | 646,301 | 26,787 | 673,088 | ||||||||||||||
| Revenue Reserves | |||||||||||||||||||||||||
| Note | Capital stock | Capital reserve | Treasury shares | Share issuing costs | Transactions with non-controlling shareholders | Legal reserve | Profit retention | Retained earnings |
Shareholders’ equity |
Non-controlling interest | Consolidated Shareholders' Equity | ||||||||||||||
| Balances as of December 31, 2022 | 813,303 | 11,867 | (58,174) | (48,890) | (126,810) | 4,381 | 54,629 | - | 650,306 | 20,067 | 670,373 | ||||||||||||||
| Net income for the period | - | - | - | - | - | - | - | 681 | 681 | 1,088 | 1,769 | ||||||||||||||
| Non-controlling interest put option | - | - | - | - | (9,753) | - | - | - | (9,753) | - | (9,753) | ||||||||||||||
| Acquisition of non-controlling interests | - | - | - | - | - | - | - | - | - | 5,661 | 5,661 | ||||||||||||||
| Purchase of treasury shares | 17 | - | - | (45) | - | - | - | - | - | (45) | - | (45) | |||||||||||||
| Share-based compensation | - | 141 | - | - | - | - | - | - | 141 | - | 141 | ||||||||||||||
| Stock options exercised | - | 635 | 25 | - | - | - | - | - | 660 | - | 660 | ||||||||||||||
| Balances as of March 31, 2023 | 813,303 | 12,643 | (58,194) | (48,890) | (136,563) | 4,381 | 54,629 | 681 | 641,990 | 26,816 | 668,806 | ||||||||||||||
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES
STATEMENT CASH FLOWS
FOR THE QUARTERS ENDED ON MARCH 31, 2023 AND 2022
(In thousands of Reais – R$)
| Individual | Consolidated | ||||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | ||||||
| (Restated) | (Restated) | ||||||||
| CASH FLOW FROM OPERATING ACTIVITIES | |||||||||
| Net income for the period | 681 | 4,911 | 1,769 | 4,951 | |||||
| Adjustments to reconcile net income: | |||||||||
| Equity pickup | (14,793) | 52 | - | - | |||||
| Share-based compensation plan | 810 | 102 | 810 | 102 | |||||
| Depreciation and amortization | 11,307 | 10,512 | 22,662 | 16,048 | |||||
| Return on financial investments | (3,584) | (3,310) | (4,720) | (4,048) | |||||
| Provision (reversal of provision) for estimated | |||||||||
| losses on doubtful debts | 2 | (174) | 478 | (341) | |||||
| Reversal of provision for lawsuits | (2,786) | (41) | (7,319) | (1,057) | |||||
| Interest and inflation adjustment of lawsuits | 231 | 196 | 231 | 242 | |||||
| Provision for bonuses and profit sharing | 4,391 | 1907 | 7,618 | 3,174 | |||||
| Interest and AVP incurred | 14,319 | 13,474 | 20,070 | 17,366 | |||||
| Remeasurement of call and put options | (567) | (1,224) | (664) | (1,174) | |||||
| Deferred income tax and social contribution | (5,149) | 1,050 | (592) | (4,120) | |||||
| Provision for current income tax and social contribution | - | 2,307 | 3,428 | 6,824 | |||||
| Changes in operating asset and liability accounts | |||||||||
| Accounts receivable | (6,650) | 614 | (14,497) | (1,253) | |||||
| Court deposits | 83 | - | 71 | - | |||||
| Taxes and contributions recoverable | (2,971) | (2,461) | (4,098) | (3,960) | |||||
| Other receivables | 724 | 1,544 | 1,205 | (9,956) | |||||
| Trade accounts payable | 2,778 | 2,604 | 3,286 | 7,511 | |||||
| Labor liabilities | 2,629 | 2,577 | (359) | 4,971 | |||||
| Tax liabilities | 151 | 521 | 136 | 2,083 | |||||
| Lawsuits paid | (388) | (334) | (718) | (336) | |||||
| Advances from customers | (977) | (2,680) | (5,007) | 3,064 | |||||
| Receipts (payment) from related parties | 2,774 | 1,689 | - | - | |||||
| CASH FROM OPERATIONS | 3,015 | 33,836 | 23,790 | 40,091 | |||||
| Income tax and social contribution paid | - | (1,230) | (3,571) | (3,187) | |||||
| interest paid | (11,812) | (8,264) | (15,181) | (9,683) | |||||
| NET CASH FROM (USED IN) OPERATIONS | (8,797) | 24,342 | 5,038 | 27,221 |
SINQIA S.A. AND SUBSIDIARIES
STATEMENT CASH FLOWS
FOR THE QUARTERS ENDED ON MARCH 31, 2023 AND 2022
(In thousands of Reais – R$)
| Individual | Consolidated | ||||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | ||||||
| (Restated) | (Restated) | ||||||||
| CASH FLOW FROM INVESTING ACTIVITIES | |||||||||
| Property and equipment and intangible assets purchased | (7,657) | (2,419) | (7,999) | (5,808) | |||||
| Business acquisitions, net of acquired cash | - | - | (17,058) | (438,637) | |||||
| Payment of investment acquisition obligations | - | (7,791) | - | (9,359) | |||||
| Capital contribution to subsidiaries | (15,377) | (463,151) | - | - | |||||
| Financial investments | 88,181 | 474,460 | 142,714 | 465,966 | |||||
| Financial assets - Securities | 13,691 | (4,952) | 12,956 | (8,980) | |||||
| NET CASH FROM (USED IN) INVESTING ACTIVITIES | 78,838 | (3,853) | 130,613 | 3,182 | |||||
| CASH FLOW FROM FINANCING ACTIVITIES | |||||||||
| Debenture amortization | (18,511) | (3,125) | (18,511) | (3,125) | |||||
| Leases paid | (4,740) | (5,277) | (5,824) | (6,331) | |||||
| Treasury shares purchased | (54) | (14,562) | (54) | (14,562) | |||||
| Dividends paid | - | - | (3,030) | (832) | |||||
| Investment acquisition obligations paid | (9,677) | - | (62,189) | - | |||||
| NET CASH USED IN FINANCING ACTIVITIES | (32,982) | (22,964) | (89,608) | (24,850) | |||||
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 37,059 | (2,475) | 46,043 | 5,553 | |||||
| Cash and cash equivalents at the beginning of the period | 11,769 | 10,354 | 37,941 | 24,192 | |||||
| Cash and cash equivalents at the end of the period | 48,828 | 7,879 | 83,984 | 29,745 | |||||
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 37,059 | (2,475) | 46,043 | 5,553 |
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES.
STATEMENT OF VALUE ADDED
FOR THE QUARTERS ENDED ON MARCH 31, 2023 AND 2022
(In thousands of Reais – R$)
| Individual | Consolidated | ||||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | ||||||
| (Restated) | (Restated) | ||||||||
| REVENUES | 80,865 | 76,350 | 182,253 | 154,028 | |||||
| Sales of products and services | 80,867 | 76,176 | 182,731 | 153,687 | |||||
| Estimated loss on doubtful debts - Reversal (Formation) | (2) | 174 | (478) | 341 | |||||
| INPUTS PURCHASED FROM THIRD | (9,801) | (8,887) | (16,178) | (19,839) | |||||
| PARTIES (ICMS, IPI, PIS and COFINS) | |||||||||
| Cost of goods and services sold | (6,046) | (6,411) | (10,631) | (14,419) | |||||
| Materials, energy, third-party services and others | (3,755) | (2,476) | (5,547) | (5,420) | |||||
| GROSS VALUE ADDED | 71,064 | 67,463 | 166,075 | 134,189 | |||||
| DEPRECIATION AND AMORTIZATION | (11,307) | (10,512) | (22,662) | (16,048) | |||||
| NET VALUE ADDED PRODUCED BY THE COMPANY | 59,757 | 56,951 | 143,413 | 118,141 | |||||
| ADDED VALUE RECEIVED ON TRANSFER | |||||||||
| 18,604 | 4,493 | 5,081 | 5,292 | ||||||
| Equity pickup | 14,793 | (52) | - | - | |||||
| Financial revenues | 3,811 | 4,545 | 5,081 | 5,292 | |||||
| TOTAL VALUE ADDED DISTRIBUTABLE | 78,361 | 61,444 | 148,494 | 123,433 | |||||
| VALUE ADDED DISTRIBUTION | 78,361 | 61,444 | 148,494 | 123,433 | |||||
| Personnel | 59,539 | 31,672 | 104,986 | 82,423 | |||||
| Direct compensation | 47,194 | 33,686 | 85,474 | 66,297 | |||||
| Benefits | 9,161 | (4,203) | 13,952 | 11,925 | |||||
| FGTS | 3,184 | 2,189 | 5,560 | 4,201 | |||||
| Taxes, levies and contributions | 3,885 | 11,895 | 21,610 | 17,711 | |||||
| Federal | 1,634 | 9,765 | 16,496 | 13,292 | |||||
| Municipal | 2,251 | 2,130 | 5,114 | 4,419 | |||||
| Return on borrowed capital | 14,256 | 12,966 | 20,129 | 18,348 | |||||
| Interest | 12,502 | 12,445 | 17,445 | 16,435 | |||||
| Rents | 1754 | 521 | 2,684 | 1913 | |||||
| Return on equity | 681 | 4,911 | 1,769 | 4,951 | |||||
| Retained earnings for the period | 681 | 4,911 | 681 | 4,911 | |||||
| Non-controlling shareholders’ interest in | - | - | 1,088 | 40 | |||||
| retained earnings | |||||||||
The notes are an integral part of the financial information.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
Section A - GENERAL INFORMATION
| 1 | GENERAL INFORMATION |
| 1.1 | Operations |
Sinqia S.A. (“Company”) is a publicly-held corporation, headquartered at Rua Bela Cintra No. 755, 7th floor, in the City of São Paulo, State of São Paulo, having its shares traded on B3 – Brasil, Bolsa, Balcão in the Novo Mercado listing segment.
The Company was incorporated in 1996 for the primary purpose of providing technology for the financial sector.
The Company is the parent of Sinqia Tecnologia Ltda., Torq Inovação Digital Ltda., Homie do Brasil Informática Ltda., Rosk Software S.A. and indirectly controls Lote45 Participações S.A. and Compliasset Software e Soluções Digitais S.A., companies whose purpose is to engage in activities complementary to the Company's business.
These quarterly statements are approved to be issued and authorized for disclosure by the Board of Directors on May 5, 2023.
| 1.2 | Basis for preparation, presentation of the Quarterly Information, and summary of principal accounting practices |
The individual and consolidated interim financial information was prepared and presented in accordance with CPC Technical Pronouncement 21 (R1) - Interim Statements, IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), and consistent with the rules issued by the Brazilian Securities Commission, as applicable to the preparation of Quarterly Information. The accounting practices in place in Brazil comprise those included in Brazilian corporate laws and in pronouncements, guidelines and interpretations issued by the Accounting Pronouncements Committee (CPC) and approved by the Brazilian Securities Commission (CVM). The quarterly information should be read in conjunction with the financial statements for the year ended December 31, 2022 (hereinafter referred to as “December 31, 2022 financial statements”), published on March 9, 2023 and made available through the following websites: www.gov.br/cvm, www.b3.com.br and www.sinqia.com/ri.
There was no change in the principal accounting policies in relation to those described in note 29 to the financial statements for the year ended December 31, 2022.
The financial statements were prepared using the historical cost as a base value, except for the valuation of certain assets and liabilities, such as those arising from financial instruments that are measured at fair value.
The preparation of the interim financial information requires the use of certain critical accounting estimates and the exercise of judgment by the Company's management in the process of applying its accounting policies. Those areas that require a higher level of judgment and are more complex, as well as the areas in which assumptions and estimates are significant for the financial information, are disclosed in Note 2.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
The presentation of the individual Statement of Value Added (or VAS) is required by Brazilian corporate laws and by the accounting practices in place in Brazil, as applicable to publicly-held companies. The VAS was prepared in accordance with the criteria set forth in CPC Technical Pronouncement 9 – “Statement of Value Added”. IAS 34 - Interim Financial Reporting does not require the presentation of this statement. As a result, under IFRS, this statement is presented as supplementary information, without prejudice to the set of accounting information.
| 1.3 | Consolidation |
The Company consolidates all entities over which it has control, that is, when it is exposed or has rights to variable returns from its involvement with the investee and has the capacity to direct the relevant activities of the investee.
The subsidiaries included in the consolidation are described in Note 5.
| 1.4 | Restatement of comparative balances |
The Company's Management is restating the quarterly statements for the quarter ended March 31, 2022 due to adjustments related to: (i) accounting for call and put options related to business combinations involving the companies Homie do Brasil Informática Ltda., Rosk Software S.A. and Lote45 Participações S.A.; (ii) measurement and inclusion of the amount attributable to the non-controlling shareholders in the companies Homie do Brasil Informática Ltda., Rosk Software S.A. and Lote45 Participações S.A., and consequent impacts on the intangible assets and liabilities assumed.
Said adjustments do not have a material impact on the performance of operations, but they have a material effect on the equity position of the Company and its subsidiaries as previously presented in the financial statements for the year ended March 31, 2022. That said, Management understands that the adjustments in equity position and performance of its operations could distort the understanding of the Company's results. Therefore, adjustments were made retrospectively as set forth in CPC Technical Pronouncement 23 - Accounting Practices, Changes in Estimates and Error Corrections. There are no impacts on the opening shareholders' equity of the earliest period presented, which is why the Company is restating only the column for 03/31/2022.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
The following tables summarize the impacts in the Company's previous period:
INCOME STATEMENT
| Individual | Consolidated | |||||||||||||||
| Note | 03/31/2022 | 03/31/2022 | ||||||||||||||
| Published | Adjustment | Restated | Published | Adjustment | Restated | |||||||||||
| General, administrative and selling expenses | 20 | (14,584) | - | (14,584) | (36,205) | (1832) | (38,037) | |||||||||
| Equity pickup | 5 | 1,522 | (1,574) | (52) | - | - | - | |||||||||
| Result of operations before financial result | 19,061 | (1,574) | 17,487 | 22,019 | (1832) | 20,187 | ||||||||||
| Financial result, net | 21 | (4,401) | (4,818) | (9,219) | (5,329) | (7,203) | (12,532) | |||||||||
| Profit (loss) before income tax and social contribution | 14,660 | (6,392) | 8,268 | 16,690 | (9,035) | 7,655 | ||||||||||
| Deferred income tax and social contribution | 22 | (2,688) | 1,638 | (1,050) | 1,671 | 2,449 | 4,120 | |||||||||
| Profit after income tax and social contribution | 9,665 | (4,754) | 4,911 | 11,537 | (6,586) | 4,951 | ||||||||||
| Non-controlling interest | - | - | - | (1872) | 1832 | (40) | ||||||||||
| Net income for the period | 9,665 | (4,754) | 4,911 | 9,665 | (4,754) | 4,911 | ||||||||||
| Basic earnings per share – in Reais | 23 | 0.114 | (0.056) | 0.058 | 0.114 | (0.056) | 0.058 | |||||||||
| Diluted earnings per share – in Reais | 23 | 0.113 | (0.056) | 0.057 | 0.113 | (0.056) | 0.057 |
STATEMENT OF COMPREHENSIVE INCOME
| Individual | Consolidated | |||||||||||||
| 03/31/2022 | 03/31/2022 | |||||||||||||
| Published | Adjustment | Restated | Published | Adjustment | Restated | |||||||||
| Net income for the period | 9,665 | (4,754) | 4,911 | 11,537 | (6,586) | 4,951 | ||||||||
| Total comprehensive income for the period | 9,665 | (4,754) | 4,911 | 11,537 | (6,586) | 4,951 | ||||||||
| ATTRIBUTED TO: | ||||||||||||||
| Controlling shareholders | 9,665 | (4,754) | 4,911 | 9,665 | (4,754) | 4,911 | ||||||||
| Non-controlling shareholders | - | - | - | 1872 | (1832) | 40 |
STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
| Shareholders’ Equity | |||||||
| Published | Adjustment | Restated | |||||
| Balances as of December 31, 2021 (Restated) | 782,659 | (61,208) | 721,451 | ||||
| Net income for the period | 9,665 | (4,754) | 4,911 | ||||
| Non-controlling interest put option | - | (65,602) | (65,602) | ||||
| Balances as of March 31, 2022 (Restated) | 777,865 | (131,564) | 646,301 | ||||
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
| Non-controlling interest |
Non-controlling interest |
Non-controlling interest |
Consolidated Shareholders' Equity |
Non-controlling interest |
Consolidated Shareholders' Equity |
|||||||||
| Published | Adjustment | Restated | Published | Adjustment | Restated | |||||||||
| Balances as of December 31, 2021 (Restated) | 2,797 | 16,284 | 19,081 | 785,456 | (44,924) | 740,532 | ||||||||
| Net income for the period | 1872 | (1832) | 40 | 11,537 | (6,586) | 4,951 | ||||||||
| Non-controlling interest put option | - | - | - | - | (65,602) | (65,602) | ||||||||
| Non-controlling interests acquired | (354) | 8,020 | 7,666 | (354) | 8,020 | 7,666 | ||||||||
| Balances as of March 31, 2022 (Restated) | 4,315 | 22,472 | 26,787 | 782,180 | (109,092) | 673,088 |
STATEMENT OF CASH FLOWS
| Individual | Consolidated | |||||||||||||
| 03/31/2022 | 03/31/2022 | |||||||||||||
| Published | Adjustment | Restated | Published | Adjustment | Restated | |||||||||
| Net income for the period | 9,665 | (4,754) | 4,911 | 11,537 | (6,586) | 4,951 | ||||||||
| Equity pickup | (1,522) | 1,574 | 52 | - | - | - | ||||||||
| Depreciation and amortization | 10,512 | - | 10,512 | 14,216 | 1832 | 16,048 | ||||||||
| Financial investments | - | (3,310) | (3,310) | - | (4,048) | (4,048) | ||||||||
| Interest and inflation adjustment of lawsuits | - | 196 | 196 | - | 242 | 242 | ||||||||
| Interest and AVP incurred | 7,628 | 5,846 | 13,474 | 9,231 | 8,135 | 17,366 | ||||||||
| Remeasurement of call and put options | - | (1,224) | (1,224) | - | (1,174) | (1,174) | ||||||||
| Deferred income tax and social contribution | 2,687 | (1,637) | 1,050 | (1,737) | (2,383) | (4,120) | ||||||||
| Changes in operating asset and liability accounts | ||||||||||||||
| Tax liabilities | 522 | (1) | 521 | 2,149 | (66) | 2,083 | ||||||||
| CASH FROM OPERATIONS | 37,146 | (3,310) | 33,836 | 44,139 | (4,048) | 40,091 | ||||||||
| NET CASH FROM (USED IN) OPERATIONS | 27,652 | (3,310) | 24,342 | 31,269 | (4,048) | 27,221 | ||||||||
| CASH FLOW FROM INVESTING ACTIVITIES | ||||||||||||||
| Financial investments | 471,150 | 3,310 | 474,460 | 461,918 | 4,048 | 465,966 | ||||||||
| NET CASH FROM (USED IN) INVESTING ACTIVITIES | (7,163) | 3,310 | (3,853) | (866) | 4,048 | 3,182 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
STATEMENT OF VALUE ADDED
| Individual | Consolidated | |||||||||||||
| 03/31/2022 | 03/31/2022 | |||||||||||||
| Published | Adjustment | Restated | Published | Adjustment | Restated | |||||||||
| DEPRECIATION AND AMORTIZATION | (10,512) | - | (10,512) | (14,216) | (1832) | (16,048) | ||||||||
| NET VALUE ADDED PRODUCED BY THE COMPANY | 58,175 | - | 58,175 | 121,147 | (1832) | 119,315 | ||||||||
| VALUE ADDED RECEIVED ON TRANSFER | 4,843 | (1,574) | 3,269 | 4,118 | - | 4,118 | ||||||||
| Equity pickup | 1,522 | (1,574) | (52) | - | - | - | ||||||||
| TOTAL VALUE ADDED DISTRIBUTABLE | 63,018 | (1,574) | 61,444 | 125,265 | (1832) | 123,433 | ||||||||
| VALUE ADDED DISTRIBUTION | 63,018 | (1,574) | 61,444 | 125,265 | (1832) | 123,433 | ||||||||
| Taxes, levies and contributions | 13,533 | (1,638) | 11,895 | 20,160 | (2,449) | 17,711 | ||||||||
| Federal | 11,403 | (1,638) | 9,765 | 15,741 | (2,449) | 13,292 | ||||||||
| Return on borrowed capital | 8,148 | 4,818 | 12,966 | 11,145 | 7,203 | 18,348 | ||||||||
| Interest | 7,627 | 4,818 | 12,445 | 9,232 | 7,203 | 16,435 | ||||||||
| Return on equity | 9,665 | (4,754) | 4,911 | 11,537 | (6,586) | 4,951 | ||||||||
| Retained earnings for the period | 9,665 | (4,754) | 4,911 | 9,665 | (4,754) | 4,911 | ||||||||
| Non-controlling shareholders’ interest in retained earnings | - | - | 1872 | (1832) | 40 |
Section B - RISKS
| 2 | CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS |
Accounting estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events considered reasonable under the circumstances. In the quarter ended March 31, 2023, there were no changes in estimates and assumptions that posed a significant risk, likely to cause a material adjustment in the carrying amounts of assets and liabilities for the current fiscal year, in relation to those detailed in the annual financial statements.
| 2.1 | Critical accounting estimates and assumptions |
There was no change in the critical accounting estimates and assumptions in relation to that described in Note 29 of the financial statements as of December 31, 2022.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
| 2.2 | Critical judgments in the application of accounting policies |
There was no change in critical judgments in the application of accounting policies in relation to that described in Note 29 of the financial statements as of December 31, 2022.
| 2.3 | New standards, amendments and interpretations of accounting pronouncements |
The Company's Management assessed the existing new standards, amendments and interpretations for initial adoption on January 1, 2023 and concluded that there is no material impact on the Company's individual and consolidated interim financial information.
| 3 | FINANCIAL RISK MANAGEMENT |
| 3.1 | Financial risk factors |
There was no change in the financial risk factors and the policy for managing these risks in relation to that described in the financial statements as of December 31, 2022, issued on March 9, 2023.
| 3.2 | Capital management |
The purpose of the Company's capital management is to ensure that it maintains a strong credit rating with institutions and an optimal capital ratio, in order to support the Company's business and maximize shareholder value.
The Company controls its capital structure by making adjustments and adapting it to current economic conditions. To keep this structure adjusted, the Company may pay dividends, return capital to shareholders, raise new loans, issue promissory notes and contract derivative transactions.
| 3.3 | Fair value estimate |
There were no changes regarding the criteria or techniques for measuring the fair value of assets and liabilities, nor were there any changes as to the classification of the Company’s financial instruments in relation to those disclosed in the financial statements as of December 31, 2022.
| 3.4 | Offsetting financial instruments |
Financial assets and liabilities are offset (with the same counterparty), and the net amount reported in the balance sheet, when there is a legal right to offset the recognized amounts and there is an intention either to settle them on a net basis or to realize the asset and settle the liabilities simultaneously.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
Section C - SEGMENT INFORMATION
| 4 | THE PRESENTATION OF INFORMATION BY SEGMENT |
The purpose of the Company's businesses is to provide information technology products and services, as well as advisory services, aimed at serving the financial sector. Although the products are intended for various segments within financial institutions, these are not controlled and managed by Management as independent segments, and the Company's results are tracked, monitored and evaluated in an integrated manner.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
Section D - GROUP STRUCTURE
| 5 | INVESTMENTS |
(a) Changes in investments
| Sinqia Tecnologia Ltda. |
Torq Inovação Digital Ltda. |
Homie do Brasil Informática Ltda. |
Rosk Software S.A. | Total | |||||||
| Balance as of December 31, 2021 (Restated) | 91,369 | 34,113 | 39,816 | 32,713 | 198,011 | ||||||
| Capital increase (i) | 491,198 | 7,337 | - | - | 498,535 | ||||||
| Investment acquisition | - | - | - | 1,438 | 1,438 | ||||||
| Dividend distribution | - | - | (4,333) | - | (4,333) | ||||||
| Equity pickup | 3,053 | 87 | 4,333 | (704) | 6,769 | ||||||
| Non-controlling interest put option | (65,602) | - | - | - | (65,602) | ||||||
| Amortization (ii) | - | - | (2,342) | (3,788) | (6,130) | ||||||
| Balance as of December 31, 2022 | 520,018 | 41,537 | 37,474 | 29,659 | 628,688 | ||||||
| Capital contribution (iii) | 14,826 | 551 | - | - | 15,377 | ||||||
| Equity pickup | 13,558 | 192 | 899 | 144 | 14,793 | ||||||
| Non-controlling interest put option | (9,753) | - | - | - | (9,753) | ||||||
| Amortization (ii) | - | - | (585) | (490) | (1,075) | ||||||
| Balance as of March 31, 2023 | 538,649 | 42,280 | 37,788 | 29,313 | 648,030 |
(i) In 2022, the capital increase in Sinqia Tecnologia Ltda. was carried out to make the acquisitions of Lote45 Participações S.A., Mercer Seguridade Ltda. and Newcon Software S.A.
(ii) Amortization of capital gains generated in the business combination, attributed to non-controlling shareholders.
(iii) In 2023, the capital increase in Sinqia Tecnologia Ltda. was made for the acquisition of Compliasset Software e Soluções Digitais S.A., as set out in note 27.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
| (b) | Subsidiary information |
| Total investment | Equity pickup | ||||||||||||||||||
| Direct investment | Shareholders’ Equity | Equity interest | Goodwill appreciation | Amortization | Result for the period | 03/31/2023 | 12/31/2022 | 03/31/2023 | 03/31/2022 (Restated) | ||||||||||
| Sinqia Tecnologia Ltda. | 538,649 | 100% | - | - | 13,558 | 538,649 | 520,018 | 13,558 | (1,469) | ||||||||||
| Torq Inovação Digital Ltda. | 42,280 | 100% | - | - | 192 | 42,280 | 41,537 | 192 | (40) | ||||||||||
| Homie do Brasil Informática Ltda. | 1,511 | 60% | 41,566 | (4,684) | 1,499 | 37,788 | 37,474 | 899 | 1,398 | ||||||||||
| Rosk Software S.A. | 1,484 | 51% | 32,834 | (4,278) | 283 | 29,313 | 29,659 | 144 | 59 | ||||||||||
| 648,030 | 628,688 | 14,793 | (52) | ||||||||||||||||
(c) Indirect investments (Direct subsidiaries of Sinqia Tecnologia Ltda.)
| Total investment | Equity pickup | |||||||||||||
| Indirect investment | Shareholders’ equity | Equity interest | Result for the period | 03/31/2023 | 12/31/2022 | 03/31/2023 | 03/31/2022 | |||||||
| Sinqia Seguridade Ltda. (i) | at | at | - | - | - | - | 1,117 | |||||||
| Lote45 Participações S.A. | 6,112 | 52% | 2,551 | 3,178 | 1,720 | 1,326 | 983 | |||||||
| Newcon Software Ltda. (ii) | at | at | - | - | - | - | 4,476 | |||||||
| Newcon Tecnologia Ltda. (ii) | at | at | - | - | - | - | (2) | |||||||
| Compliasset Software e Soluções Digitais S.A. (iii) | 1,256 | 60% | 87 | 754 | - | 52 | - | |||||||
| 3,932 | 1,720 | 1,378 | 6,574 | |||||||||||
| (i) | On October 1, 2022, Sinqia Seguridade Ltda. was merged into Sinqia Tecnologia Ltda. |
| (ii) | On December 31, 2022, Newcon Software S.A. and Newcon Tecnologia e Serviços Ltda. were merged into Sinqia Tecnologia Ltda. |
| (iii) | On March 7, 2023, Sinqia Tecnologia acquired 60% of the shares in Compliasset Software e Soluções Digitais Ltda. |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
Section E – SELECTED RELEVANT NOTES
| 6 | CASH AND CASH EQUIVALENTS |
a) Cash and cash equivalents
| Individual | Consolidated | |||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||
| Banks | 1,988 | 332 | 4,222 | 2,143 | ||||||
| Local currency fixed-income securities (i) | 46,840 | 11,437 | 79,762 | 35,798 | ||||||
| 48,828 | 11,769 | 83,984 | 37,941 |
(i) The Company has financial investment policies in place providing that investments should be concentrated in low-risk securities and substantially remunerated based on percentage changes in the Interbank Deposit Certificate (CDI) rate. Therefore, they refer to investments in fixed-income investment funds, repurchase transactions and Bank Deposit Certificates (CDB), with yields ranging from 85% to 103% of the CDI rate as of March 31, 2023 and December 31, 2022 and immediate liquidity, that is, no grace period for redemptions.
b) Financial investments
| Individual | Consolidated | |||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||
| Local currency fixed-income securities (i) | - | 98,369 | - | 151,766 | ||||||
| Collateral amounts (ii) | 13,772 | - | 13,772 | - | ||||||
| 13,772 | 98,369 | 13,772 | 151,766 |
(i) The amounts correspond to cash allocated to investing activities, including future business combinations. The Company has financial investment policies in place providing that investments should be concentrated in low-risk securities and substantially remunerated based on percentage changes in the Interbank Deposit Certificate (CDI) rate. Therefore, they refer to investments in fixed-income investment funds, repurchase transactions and Bank Deposit Certificates (CDB), with yields ranging from 85% to 103% of the CDI rate as of December 31, 2022 and immediate liquidity, that is, no grace period for redemptions.
(ii) The collateral amounts correspond mainly to investments in fixed-income investment funds, with equivalent average interest ranging from 106.59% to 115.20% of the CDI rate, held as collateral to guarantee the payment of investment acquisition obligations and short-term debentures.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
c) Financial assets
| Individual | Consolidated | |||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||
| Collateral amounts (i) | 24,873 | 38,563 | 24,873 | 38,563 | ||||||
| Investments in private entities (ii) | 1,075 | 1,075 | 45,561 | 44,828 | ||||||
| Derivative financial instruments (iii) | 13,900 | 13,334 | 20,951 | 15,876 | ||||||
| 39,848 | 52,972 | 91,385 | 99,267 |
(i) The collateral amounts mainly correspond to investments in fixed-income investment funds, with equivalent average interest ranging from 106.59% to 115.20% of the CDI rate, held as collateral to guarantee payment of investment acquisition obligations and debentures.
(ii) The amounts correspond to the fair value of investments in preferred shares of Celcoin Pagamentos S.A., Fundos de Investimento em Participações and loans convertible into shares.
(iii) The amounts refer to the call options for non-controlling shareholders in the subsidiaries Homie do Brasil Informática Ltda., Rosk Software S.A., Lote45 Participações S.A. and Compliasset Software e Soluções Digitais S.A.
| 7 | ACCOUNTS RECEIVABLE |
| Individual | Consolidated | |||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||
| Amounts invoiced | 18,303 | 16,114 | 37,509 | 34,449 | ||||||
| Services billable (i) | 8,224 | 3,763 | 16,615 | 7,511 | ||||||
| Estimated losses on – doubtful debts | (544) | (542) | (1,574) | (1,079) | ||||||
| 25,983 | 19,335 | 52,550 | 40,881 |
(i) The amount of services billable refers to revenue from services effectively provided to customers, but which, as of the base date of the accounting information, had not been billed.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
(ii) We present below the changes in estimated losses on doubtful accounts:
| Individual | Consolidated | |||||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||||
| Balance at the beginning | (542) | (1,432) | (1,079) | (2,578) | ||||||
| Additions due to corporate reorganization (i) | - | (236) | - | - | ||||||
| Additions due to business acquisition (ii) | - | - | (25) | - | ||||||
| Additions | (10) | (67) | (547) | (67) | ||||||
| Write-offs | 8 | - | 69 | - | ||||||
| Reversals – no effect on income | - | 241 | 8 | 408 | ||||||
| Balance at the end of the | (544) | (1,494) | (1,574 | (2,237) |
(i) Regarding the acquisition and merger of Itaú Administração Previdenciária Ltda.
(ii) Regarding the acquisition of Compliasset Software e Soluções Digitais S.A. on March 7, 2023.
The aging list of accounts receivable is represented as follows:
| Individual | Consolidated | |||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||
| Services billable | 8,224 | 3,763 | 16,615 | 7,511 | ||||||
| Coming due | 15,504 | 15,087 | 29,968 | 29,869 | ||||||
| Overdue: | ||||||||||
| Up to 90 days | 2,256 | 485 | 4,852 | 3,481 | ||||||
| 91 to 180 days | 11 | 6 | 1,594 | 248 | ||||||
| 181 to 270 days | 6 | 2 | 215 | 33 | ||||||
| 271 to 360 days | 2 | 6 | 49 | 20 | ||||||
| Over 360 days | 524 | 528 | 831 | 798 | ||||||
| 26,527 | 19,877 | 54,124 | 41,960 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND
DECEMBER 31, 2022
(In thousands of Reais – R$)
| 8 | TAXES AND CONTRIBUTIONS RECOVERABLE |
| Individual | Consolidated | |||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||
| IRRF and IRPJ/CSLL to offset (i) | 15,644 | 12,671 | 21,355 | 17,046 | ||||||
| PIS, COFINS and CS | ||||||||||
| withheld | - | - | 24 | 47 | ||||||
| Others | 16 | 17 | 23 | 68 | ||||||
| 15,660 | 12,688 | 21,402 | 17,161 | |||||||
| Current | 14,332 | 11,743 | 19,897 | 15,840 | ||||||
| Non-current | 1,328 | 945 | 1,505 | 1,321 |
(i) Refers to withholding income tax and prepayments of income tax and social contribution.
| 9 | RELATED PARTIES |
| a) | Related party information |
The table below provides information on outstanding balances as of March 31, 2023 and December 31, 2022 between the Parent Company, its subsidiaries and the Company's management:
| Individual | |||||
| Amounts receivable from Related Parties – Assets | 03/31/2023 | 12/31/2022 | |||
| Sinqia Tecnologia Ltda. | 260 | 3,067 | |||
| Homie do Brasil Informática Ltda. | 359 | 326 | |||
| Non-current assets | 619 | 3,393 | |||
| Individual | |||||
| Recovery of Expenses (Expenses) – Income | 03/31/2023 | 12/31/2022 | |||
| Sinqia S.A. | - | 33,575 | |||
| Sinqia Tecnologia Ltda. | - | (11,558) | |||
| Newcon Software S.A. | - | (22.017) | |||
| - | - |
Transactions between Group companies refer to the sharing of expenses, mainly administrative, and are carried out based on contracts signed between the parties. There are no purchase and sale transactions involving products or services between the companies.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| b) | Management compensation |
The Company does not have any additional post-employment obligations, nor does it offer other long-term benefits, such as leaves and other benefits based on time served. The Company does not offer any benefits upon termination of senior management, either, other than those required by the applicable labor laws in Brazil.
Short-term benefits
The Annual Shareholders’ Meeting set overall annual compensation for the Company's managers for the year 2023 in the amount of no more than R$22,778,000 (compared to the amount realized of R$13,003,000 for the year 2022).
Short-term compensation includes salaries, payroll charges, benefits and variable bonuses and is summarized as follows:
| Individual and Consolidated | ||||||||
| 03/31/2023 | 03/31/2022 | |||||||
| (3 months) | (3 months) | |||||||
| Salaries and payroll charges | 2,507 | 1,208 | ||||||
| Benefits | 360 | 122 | ||||||
| Variable bonuses and payment in shares | - | 23 | ||||||
| 2,867 | 1,353 | |||||||
| c) | Stock option plan |
The Stock Option Plan (“Plan”) provides for the granting of options to purchase common shares (“Options”) in the Company. The Plan aims to (a) attract, retain and engage key personnel for the Company's management ("Beneficiaries"), (b) align the Beneficiaries' interests with the interests of the Company and its shareholders from a long-term perspective and (c) encourage Beneficiaries to contribute to obtaining good results for the Company.
Number of Shares Included in the Plan: The options granted under the Plan, including those already exercised or not, and excluding those canceled due to termination, death, permanent disability or retirement, may confer rights on common shares representing up to three percent (3%) of the Company's capital stock as of the date of approval of the Plan.
Exercise of Options: The options granted may be exercised so long as the terms and conditions stipulated in this Plan and by the Board of Directors are met, as well as the terms and conditions set forth in the relevant Option Agreements. The Beneficiary may exercise all or any part of the exercisable Options, but it is agreed that, in each partial exercise of the Options, the Beneficiary must exercise at least 25% of the Options that held thereby that are exercisable. The exercise of part of the Options by the Beneficiary will not affect the exercise of other Options held.
The fair value of options granted is estimated on the date of grant based on the Black-Scholes option pricing model.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
The main events related to the current plans, the variables used in the calculations and the results are:
| Grants | Fair value assumptions | ||||||||||||||||||||||||
| Date | Number of Options | Exercise price in Reais | Fair value of shares in Reais | Volatility rate | Risk-free rate | Maturity period | |||||||||||||||||||
| 09/30/2019 | 98,646 | 22.08 | 18.70 | 47.82 | % | 9.75 | % | 4 years | |||||||||||||||||
| 03/31/2021 | 200,424 | 17.24 | 25.50 | 48.26 | % | 6.00 | % | 4 years | |||||||||||||||||
| 05/31/2021 | 86,382 | 29.56 | 22.46 | 47.82 | % | 7.00 | % | 4 years | |||||||||||||||||
| 09/02/2021 | 70,044 | 30.03 | 23.10 | 47.82 | % | 7.00 | % | 4 years | |||||||||||||||||
| 04/30/2022 | 273,008 | 14.90 | 19.08 | 47.82 | % | 9.38 | % | 4 years | |||||||||||||||||
| 10 | PROPERTY AND EQUIPMENT |
The property and equipment of the Company and its subsidiaries are recorded at acquisition cost, and the depreciation of assets is calculated using the straight-line method and takes into account the estimated economic useful lives of the assets. The details of the Company's property and equipment are shown in the tables below:
| Individual | ||||||||||||||||||
| 03/31/2023 | 12/31/2022 | |||||||||||||||||
| Useful life (years) | Cost | Accumulated depreciation | Net | Net | ||||||||||||||
|
Facilities and improvements
|
9 – 10 | 7,848 | (4,700 | ) | 3,148 | 3,292 | ||||||||||||
|
Electrical appliances and materials
|
9 – 12 | 561 | (387 | ) | 174 | 194 | ||||||||||||
|
Furniture and fixtures
|
9 – 12 | 2,372 | (1,608 | ) | 764 | 817 | ||||||||||||
|
Lease right of use
|
2 – 10 | 7,394 | (2,508 | ) | 4,886 | 4,786 | ||||||||||||
|
Computers and peripherals
|
4 – 5 | 18,437 | (9,485 | ) | 8,952 | 8,321 | ||||||||||||
| 36,612 | (18,688 | ) | 17,924 | 17,410 | ||||||||||||||
| Consolidated | ||||||||||||||||||
| 03/31/2023 | 12/31/2022 | |||||||||||||||||
| Useful life (years) | Cost | Accumulated depreciation | Net | Net | ||||||||||||||
|
Facilities and improvements
|
9 – 10 | 10,524 | (7,072 | ) | 3,452 | 3,553 | ||||||||||||
|
Electrical appliances and materials
|
9 – 12 | 749 | (502 | ) | 247 | 271 | ||||||||||||
|
Furniture and fixtures
|
9 – 12 | 3,579 | (2,167 | ) | 1,412 | 1,476 | ||||||||||||
|
Lease right of use
|
2 – 10 | 39,732 | (13,053 | ) | 26,679 | 26,565 | ||||||||||||
|
Computers and peripherals
|
4 – 5 | 25,167 | (12,540 | ) | 12,627 | 11,990 | ||||||||||||
|
Vehicles
|
5 | 300 | (111 | ) | 189 | 205 | ||||||||||||
|
Buildings
|
25 | 3,900 | (1,234 | ) | 2,666 | 2,680 | ||||||||||||
| 83,951 | (36,679 | ) | 47,272 | 46,740 | ||||||||||||||
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| Individual | ||||||||||||||||||||||||
| Facilities and improvements | Electrical appliances and materials | Furniture and fixtures | Lease right of use | Computers and peripherals | Total | |||||||||||||||||||
| Balances as of December 31, 2022 | 3,292 | 194 | 817 | 4,786 | 8,321 | 17,410 | ||||||||||||||||||
| Additions | 8 | - | 24 | - | 1,352 | 1,384 | ||||||||||||||||||
| Additions - right of use (i) | - | - | - | 303 | - | 303 | ||||||||||||||||||
| Depreciation | (152) | (20) | (77) | (203) | (721) | (1,173) | ||||||||||||||||||
| Balances as of March 31, 2023 | 3,148 | 174 | 764 | 4,886 | 8,952 | 17,924 | ||||||||||||||||||
| (i) | The additions related to CPC 06 (R2) consist of the recognition of the right of use under new property lease agreements. |
| Consolidated | ||||||||||||||||||||||||||||||||
| Facilities and improvements | Electrical appliances and materials | Furniture and fixtures | Lease right of use | Computers and peripherals | Vehicles | Buildings | Total | |||||||||||||||||||||||||
| Balances as of December 31, 2022 | 3,553 | 271 | 1,476 | 26,565 | 11,990 | 205 | 2,680 | 46,740 | ||||||||||||||||||||||||
| Additions | 8 | - | 24 | - | 1,609 | - | - | 1,641 | ||||||||||||||||||||||||
| Additions referring to CPC 06 (R2) (i) | - | - | - | 1,443 | - | - | - | 1,443 | ||||||||||||||||||||||||
| Additions due to business acquisitions (ii) | 62 | - | 19 | 85 | 28 | - | - | 194 | ||||||||||||||||||||||||
| Depreciation | (171) | (24) | (107) | (1,414) | (1,000) | (16) | (14) | (2,746) | ||||||||||||||||||||||||
| Balances as of March 31, 2023 | 3,452 | 247 | 1,412 | 26,679 | 12,627 | 189 | 2,666 | 47,272 | ||||||||||||||||||||||||
| (i) | The additions referring to CPC 06 (R2) consist of the recognition of the right of use under new property lease agreements. |
| (ii) | In 2022, it refers to the assets arising from the business combination of Newcon Software Ltda., Sinqia Seguridade Ltda. and Lote45 Participações S.A., and in 2023, it refers to the assets arising from the business combination of Compliasset Software e Soluções Digitais S.A. |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 11 | INTANGIBLE ASSETS |
| Individual | |||||||||||
| 03/31/2023 | 12/31/2022 | ||||||||||
| Useful life (years) | Cost | Accumulated amortization and impairment | Net | Net | |||||||
| Goodwill on acquisition of Subsidiaries Goodwill | - | 160,829 | (2,860) | 157,969 | 157,969 | ||||||
| Right to use software | 1-5 | 27,997 | (21,179) | 6,818 | 5,525 | ||||||
| Trademarks and patents | 5-10 | 2,278 | (2,278) | - | - | ||||||
| Acquired software | 5 | 21,983 | (12,071) | 9,912 | 10,535 | ||||||
| Customer portfolio | 10 | 52,655 | (15,143) | 37,512 | 38,652 | ||||||
| Non-compete agreement | 5 | 4,575 | (4,575) | - | - | ||||||
| New product development | 5 | 11,832 | (6,301) | 5,531 | 3,601 | ||||||
| Right to use servers | 1-3 | 61,987 | (26,939) | 35,048 | 40,647 | ||||||
| 344,136 | (91,346) | 252,790 | 256,929 |
| Consolidated | |||||||||||
| 03/31/2023 | 12/31/2022 | ||||||||||
| Useful life (years) | Cost | Accumulated amortization and impairment | Net | Net | |||||||
| Goodwill on acquisition of subsidiaries - Goodwill | - | 644,658 | (2,860) | 641,798 | 630,596 | ||||||
| Right to use software | 1-5 | 34,252 | (23,989) | 10,263 | 8,988 | ||||||
| Trademarks and patents | 5-10 | 62,871 | (12,901) | 49,970 | 51,044 | ||||||
| Acquired software | 5 | 104,794 | (38,816) | 65,978 | 65,152 | ||||||
| Customer portfolio | 10 | 341,657 | (62,162) | 279,495 | 276,303 | ||||||
| Non-compete agreement | 5 | 9,068 | (8,146) | 922 | 1,121 | ||||||
| New product development | 5 | 12,571 | (6,301) | 6,270 | 4,262 | ||||||
| Right to use servers | 1-3 | 61,987 | (26,939) | 35,048 | 40,647 | ||||||
| 1,271,858 | (182,114) | 1,089,744 | 1,078,113 |
SINQIA S.A. AND SUBSIDIARIES.
March 31, 2023
(In thousands of Reais, except as indicated otherwise)
| Individual | ||||||||||||||||||||||||||||||||
| Goodwill on acquisition of subsidiaries - Goodwill (i) | Right to use software | Trademarks and patents | Acquired software | Customer portfolio | New product development | Right of use under leases | Total | |||||||||||||||||||||||||
| Balances as of December 31, 2022 | 157,969 | 5,525 | - | 10,536 | 38,652 | 3,600 | 40,647 | 256,929 | ||||||||||||||||||||||||
| Additions | - | 4,342 | - | - | - | 1931 | - | 6,273 | ||||||||||||||||||||||||
| Additions - right of use (ii) | - | - | - | - | - | - | 611 | 611 | ||||||||||||||||||||||||
| Write-offs | - | - | - | - | - | - | (1964) | (1964) | ||||||||||||||||||||||||
| Amortization | - | (3,049) | - | (624) | (1,140) | - | (4,246) | (9,059) | ||||||||||||||||||||||||
| Balances as of March 31, 2023 | 157,969 | 6,818 | - | 9,912 | 37,512 | 5,531 | 35,048 | 252,790 | ||||||||||||||||||||||||
|
(i)
|
The additions referring to CPC 06 (R2) consist of the recognition of the right of use under the new server lease agreements. |
| Consolidated | ||||||||||||||||||||||||||||||||||||
| Goodwill on acquisition of subsidiaries - Goodwill (i) | Right to use software | Trademarks and patents | Acquired software | Customer portfolio | Non-compete agreement | New product development | Right of use under leases | Total | ||||||||||||||||||||||||||||
| Balances as of December 31, 2022 | 630,596 | 8,988 | 51,044 | 65,152 | 276,303 | 1,121 | 4,262 | 40,647 | 1,078,113 | |||||||||||||||||||||||||||
| Additions | - | 4,350 | - | - | - | - | 2008 | - | 6,358 | |||||||||||||||||||||||||||
| Additions right of use (ii) | - | - | - | - | - | - | - | 611 | 611 | |||||||||||||||||||||||||||
| Additions due to business Acquisition (iii) | 11,202 | - | 962 | 4,150 | 10,228 | - | - | - | 26,542 | |||||||||||||||||||||||||||
| Write-offs | - | - | - | - | - | - | - | (1964) | (1964) | |||||||||||||||||||||||||||
| Amortization | - | (3,075) | (2036) | (3,324) | (7,036) | (199) | - | (4,246) | (19,916) | |||||||||||||||||||||||||||
| Balances as of March 31, 2023 | 641,798 | 10,263 | 49,970 | 65,978 | 279,495 | 922 | 6,270 | 35,048 | 1,089,744 | |||||||||||||||||||||||||||
|
(i)
|
The entire balance of goodwill recognized is allocated to the Company's only cash-generating unit. |
|
(ii)
|
The additions referring to CPC 06 (R2) consist of the recognition of the right of use under the new server lease agreements. |
|
(iii)
|
In 2022, it refers to the assets arising from the business combination of Newcon Software Ltda., Sinqia Seguridade Ltda. and Lote45 Participações S.A., and in 2023 it refers to the assets arising from the business combination of Compliasset Software e Soluções Digitais S.A. |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 12 | DEBENTURES – INDIVIDUAL AND CONSOLIDATED |
| Charges | Maturity | 03/31/2023 | 12/31/2022 | ||||||||||||||
| 1st Issue of Debentures (i) | CDI+1.50% | 02/22/2024 | 11,505 | 14,634 | |||||||||||||
| 2nd Issue of Debentures (ii) | CDI+2.30% | 07/15/2026 | 206,658 | 222,022 | |||||||||||||
| Total | 218,163 | 236,656 | |||||||||||||||
| Current | 74,552 | 74,500 | |||||||||||||||
| Non-current | 143,611 | 162,156 | |||||||||||||||
| (i) | The first issue of simple, non-convertible debentures is secured by credit rights arising from receivables. Additionally, the Company is required to keep the amount of R$3,000 deposited, which was recorded in the securities account in non-current assets. |
| (ii) | The second issue of simple, non-convertible debentures is guaranteed by credit rights from the checking accounts linked to the transaction and the funds deposited therein, arising from the Company's contracts and customers. |
Shown below are changes in debentures:
| 03/31/2023 | 03/31/2022 | |||||||
| Balance at the beginning of the period | 236,656 | 173,639 | ||||||
| Interest incurred | 8,991 | 5,500 | ||||||
| Interest paid | (8,973) | (5,098) | ||||||
| Amortization | (18,511) | (3,125) | ||||||
| Balance at the end of the period | 218,163 | 170,916 |
The expected payment of debentures is shown below:
| 03/31/2023 | 03/31/2022 | |||||||
| 2022 | - | 24,737 | ||||||
| 2023 | 55,553 | 49,236 | ||||||
| 2024 | 64,159 | 38,803 | ||||||
| 2025 | 62,177 | 36,716 | ||||||
| 2026 | 36,274 | 21,424 | ||||||
| 218,163 | 170,916 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| (a) | Covenants |
The debentures have financial covenants that must be determined on the base date of December 31. For 2022, Net Debt divided by EBITDA must be equal to 3 or lower, and from 2023 to 2026, Net Debt divided by EBITDA must be equal to 2.75 or lower.
Gross Debt means the sum of short- and long-term debentures, including (i) bonds discounted with repayment and anticipation of receivables, (ii) lease purchasing, unless the lease purchase is due to rental agreements for operating properties and the right to use servers, (iii) non-convertible, fixed-income securities issued by public or private companies, in the local or international markets, (iv) liabilities arising from derivative financial instruments, (v) financial debts of acquired companies, provided that the interest is greater than fifty percent (50%) of the share capital of the respective acquiree, and not yet consolidated, (vi) debts and convertible securities, and (vii) loan liabilities net of loan assets, duly represented in the Issuer’s consolidated balance sheet, in the “Debentures” account in the consolidated quarterly financial information or in the consolidated annual financial statements.
Net Debt means the sum of Gross Debt net of cash, cash deposits, cash invested in financial assets with the expectation of generating value over time, available in a period of less than 360 days.
As of the present date, the Company expects to comply with all restrictive clauses.
| 13 | LABOR LIABILITIES |
| Individual | Consolidated | |||||||||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||||||||
| INSS/FGTS payable | 7,249 | 5,021 | 14,430 | 10,172 | ||||||||||||
| IRRF on salaries | 3,390 | 4,516 | 5,153 | 7,256 | ||||||||||||
| Vacation pay | 16,703 | 15,045 | 29,511 | 26,655 | ||||||||||||
| Bonuses, commissions and profit-sharing (i) | 18,087 | 13,943 | 19,805 | 17,320 | ||||||||||||
| Others | 210 | 94 | 729 | 831 | ||||||||||||
| 45,639 | 38,619 | 69,628 | 62,234 | |||||||||||||
| (i) | The provision for bonuses and profit-sharing is recorded monthly and depends on the achievement of corporate and individual targets of employees. The payment of these earnings always occurs in March and April of the subsequent year. |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 14 | TAX LIABILITIES |
| Individual | Consolidated | |||||||||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||||||||
| IR and CS payable | 25 | 16 | 2,920 | 3,252 | ||||||||||||
| ISS payable | 779 | 801 | 2,082 | 1907 | ||||||||||||
| PIS/COFINS payable | 332 | 190 | 1,214 | 769 | ||||||||||||
| Other taxes payable | 80 | 58 | 199 | 187 | ||||||||||||
| 1,216 | 1,065 | 6,415 | 6,115 | |||||||||||||
| 15 | INVESTMENT PURCHASE OBLIGATIONS |
These refer to obligations consisting of installments payable for the acquisition of investments made by the Company and its subsidiaries, negotiated for payment by installments, and for contracts that are not linked market interest rates, the present value adjustment is made (using an average rate between 4.5% and 11%, reflecting the borrowed capital rate for the acquisition period). They are recorded in current and non-current liabilities, as follows:
| Individual | Consolidated | |||||||||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | |||||||||||||
| Acquisition: | ||||||||||||||||
| Atena | - | - | 3,240 | 4,082 | ||||||||||||
| ADSPrev | - | - | 520 | 1,070 | ||||||||||||
| SoftPar | - | - | 6,372 | 6,230 | ||||||||||||
| Stock&Info | - | - | 1,034 | 965 | ||||||||||||
| Tree Solution | - | - | 3,352 | 3,203 | ||||||||||||
| Fromtis | - | - | 7,641 | 7,516 | ||||||||||||
| ISP | 32,525 | 42,372 | 32,525 | 42,372 | ||||||||||||
| Dendron | 3,600 | 3,568 | 3,600 | 3,568 | ||||||||||||
| Simply | 4,400 | 4,362 | 4,400 | 4,361 | ||||||||||||
| Lote45 | - | - | - | 26,833 | ||||||||||||
| Mercer | - | - | 4,453 | 7,316 | ||||||||||||
| Newcon | - | - | 60,301 | 83,222 | ||||||||||||
| Compliasset | - | - | 5,045 | - | ||||||||||||
| 40,525 | 50,302 | 132,483 | 190,738 | |||||||||||||
| Current | 14,680 | 14,384 | 51,714 | 79,101 | ||||||||||||
| Non-current | 25,845 | 35,918 | 80,769 | 111,637 | ||||||||||||
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
Changes in investment acquisition obligations are show below:
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2023 | |||||||
| Balance at the beginning of the period | 50,302 | 190,738 | ||||||
| Interest incurred | 1,791 | 3,631 | ||||||
| Addition due to business acquisition (i) | - | 5,045 | ||||||
| Interest paid | (1891) | (4,742) | ||||||
| Amortization | (9,677) | (62,189) | ||||||
| Balance at the end of the period | 40,525 | 132,483 | ||||||
(i) It refers to amounts resulting from the acquisition of Compliasset Software e Soluções Digitais S.A.
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2023 | |||||||
| 2023 | 4,000 | 13,444 | ||||||
| 2024 | 14,680 | 52,319 | ||||||
| 2025 | 10,841 | 29,764 | ||||||
| 2026 | 11,004 | 24,065 | ||||||
| 2027 | - | 12,891 | ||||||
| 40,525 | 132,483 | |||||||
| 16 | PROVISION FOR LAWSUITS |
The Company, in the ordinary course of its business, is subject to tax, civil and labor lawsuits. Based on the opinion of its legal advisors, Management assesses the expected outcome of the lawsuits in progress and determines whether a provision needs to be set up based on the best estimate of the expenditure required to settle the current liability on the balance sheet date.
The table below presents the position of provisions for lawsuits:
| Individual | Consolidated | ||||||||||||||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||||||||||||||
| Civil | 9,077 | 9,223 | 10,998 | 11,784 | |||||||||||||
| Labor | 11,707 | 13,915 | 44,394 | 46,982 | |||||||||||||
| Tax | 12,880 | 13,469 | 79,072 | 81,100 | |||||||||||||
| 33,664 | 36,607 | 134,464 | 139,866 | ||||||||||||||
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
Changes in provisions for lawsuits are shown below:
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2023 | |||||||
| Balance at the beginning of the period | 36,607 | 139,866 | ||||||
| Additions (i) | 176 | 191 | ||||||
| Additions due to business acquisition (ii) | - | 2,404 | ||||||
| Reversals | (2,962) | (7,510) | ||||||
| Interest incurred | 231 | 231 | ||||||
| Payments | (388) | (718) | ||||||
| Balance at the end of the period | 33,664 | 134,464 | ||||||
(i) Additions include new lawsuits and changes in values of lawsuits already recorded.
(ii) Concerning amounts resulting from the acquisition of Compliasset Software e Soluções Digitais S.A.
The Company and its subsidiaries are also a party to labor and tax lawsuits whose risk of loss, according to its legal advisors and the Company's Management, is rated as possible, for which no provision was recognized. The amount concerning the restated provisions for these lawsuits corresponds to R$33,599 in the Individual statement as of March 31, 2023 (R$33,030 as of December 31, 2022) and R$35,149 in the Consolidated statement as of March 31, 2023 (R$35,082 as of December 31, 2022). Additionally, the Company has court deposits amounting to R$104 in the Individual statement as of March 31, 2023 (R$187 as of December 31, 2022) and R$126 in the Consolidated statement as of March 31, 2023 (R$197 as of December 31, 2022).
| a) | Labor |
In general, labor claims involve overtime, additional hazard pay and/or dangerous work pay, wage parity, vacation pay, moral damages resulting from accidental actions, occupational illness, subsidiary liability involving service providers, etc.
| b) | Tax |
Tax proceedings refer to legal disputes involving municipal and federal taxes, particularly requests for offsets and/or refunds that have not been approved, as well as tax risks identified in the acquisition processes.
| c) | Civil |
The civil lawsuits mainly refer to actions filed on the grounds of certain problems in the provision of services offered and refund of amounts.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 17 | SHAREHOLDERS’ EQUITY |
| 17.1 | Capital Stock |
At a meeting held on August 26, 2021, the Board of Directors approved an increase in the Company’s capital stock, within the authorized capital limit, pursuant to article 5 of the Bylaws, in the amount of R$400,042, through the issuance of seventeen million, three hundred and ninety-three thousand, one hundred and sixty (17,393,160) common shares.
The Company’s capital stock is R$813,303, and is currently represented by 87,941,972 registered common shares with no par value. Holders of common shares are entitled to one vote per share at the Company’s shareholders’ meetings.
The table below shows the number of shares held by shareholders holding 5% or more of the common shares issued by the Company, as well as treasury shares.
| 03/31/2023 | 12/31/2022 | |||||||
| Shareholders | Shares | % | Shares | % | ||||
| HIX Investimentos Ltda. | 9,588,025 | 10.90% | 9,588,025 | 10.90% | ||||
| Antônio Luciano de Camargo | 6,483,752 | 7.37% | 6,483,752 | 7.37% | ||||
| Bernardo Francisco Pereira | 5,689,450 | 6.47% | 5,689,450 | 6.47% | ||||
| SFA Investimentos Ltda. | 5,404,400 | 6.15% | 5,404,400 | 6.15% | ||||
| SK Tarpon | 4,405,877 | 5.01% | 4,405,877 | 5.01% | ||||
| Treasury shares | 3,360,684 | 3.82% | 3,362,360 | 3.82% | ||||
| Other shareholders | 53,009,784 | 60.28% | 53,008,108 | 60.28% | ||||
| 87,941,972 | 100.0% | 87,941,972 | 100.0% |
| 17.2 | Revenue reserve |
The revenue reserve is made up of the legal reserve and the profit retention reserve arising from allocations of capital budgets approved at the Annual Shareholders’ Meetings.
a) Legal reserve
As of December 31, 2022, the legal reserve was determined in the amount of R$832. In 2023, there was still no formation of legal reserve that will be realized as of December 31, 2023.
b) Dividends and return on equity
As of December 31, 2022, a distribution of profits in the amount of R$4,690 was determined. In 2023, there was still no calculation of dividends that will be made as of December 31, 2023.
| 17.3 | Capital reserve |
The balances of capital reserves are mainly composed of the effects of the share-based compensation plan and changes in the purchase and sale prices of treasury shares.
In 2023, an amount of R$141 (R$878 in 2022) was recognized in connection share-based compensation plans. There was a change of R$635 ((R$1,238) in 2022) in the capital reserve concerning shares exercised and not yet transferred to the beneficiaries, less the difference
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
between the purchase price and the delivery price of treasury shares that have already been transferred.
The balance as of March 31, 2023 is R$12,643.
| 17.4 | Treasury shares |
In a meeting held on March 10, 2021, the Board of Directors authorized the purchase of up to 5,241,054 shares, representing 8.9% of the outstanding shares, through the launch of the Sixth Share Buyback Program.
In 2021, shares were purchased for an amount of R$99,777, and part of these shares was delivered for an amount of R$56,109 in payment for the newly acquired Simply Sistemas S.A., Dendron Tecnologia S.A., Homie do Brasil Informática Ltda. and Rosk Software S.A.
For the quarter ended March 31, 2023, shares were purchased in the amount of R$45 (R$21,658 in 2022), and shares were transferred upon options being exercised under Stock Option Plan in the amount of R$25 (R$4,380 in 2022), resulting in a balance in the treasury shares account of R$58,194 (R$58,174 as of December 31, 2022).
| 17.5 | Share issuing costs |
The share issuing costs account reflects changes in Shareholders’ Equity due to the issuance of new shares. In 2021, expenses of R$24,975 related to the increase in the Company’s capital stock were recorded, within the authorized capital limit, pursuant to article 5 of the Bylaws.
| 17.6 | Non-controlling interest |
The non-controlling interest refers to the interest of the shareholders of Homie do Brasil Informática Ltda., Rosk Software S.A., Lote45 Participações S.A. and Compliasset Software e Soluções Digitais S.A., representing an amount of R$16,816 in 2023 (R$20,067 in 2022).
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 18 | NET OPERATING REVENUE |
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| Software | 54,541 | 52,107 | 155,867 | 129,252 | ||||
| Services | 26,326 | 24,069 | 26,864 | 24,435 | ||||
| Total gross revenues | 80,867 | 76,176 | 182,731 | 153,687 | ||||
| Revenue deductions | (8,813) | (8,342) | (18,490) | (14,831) | ||||
| Net revenues | 72,054 | 67,834 | 164,241 | 138,856 | ||||
| Tax basis | 80,867 | 76,176 | 182,731 | 153,687 | ||||
| Deductions | ||||||||
| ISS | (2,251) | (2,129) | (5,115) | (4,418) | ||||
| PIS and COFINS | (2,939) | (2,782) | (6,725) | (5,555) | ||||
| Employer’s INSS | (3,623) | (3,431) | (6,650) | (4,858) | ||||
| (8,813) | (8,342) | (18,490) | (14,831) | |||||
| Software | 48,626 | 46,951 | 140,336 | 117,118 | ||||
| Services | 23,428 | 20,883 | 23,905 | 21,738 | ||||
| 72,054 | 67,834 | 164,241 | 138,856 |
The average taxes levied on sales in the period was 10.12% for the Consolidated statement (9.65% on March 31, 2022), covering PIS/PASEP (Social Integration Program), COFINS (Financial Contribution for Social Security), the ISSQN (Tax on Services of Any Nature) and the employer’s INSS (National Social Security Institute).
| 19 | COSTS OF SERVICES PROVIDED |
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| Third-party services | 3,567 | 2,247 | 7,296 | 7,248 | ||||
| Personnel, payroll charges and benefits | 41,420 | 78,471 | ||||||
| Depreciation and | 2,723 | 2,249 | 2,932 | 2,249 | ||||
| Other costs | 3,506 | 3,000 | 8,290 | 6,198 | ||||
| 51,216 | 35,711 | 96,989 | 80,632 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 20 | GENERAL, ADMINISTRATIVE AND SELLING EXPENSES |
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| (Restated) | ||||||||
| Third-party services | 2,227 | 1,602 | 3,331 | 4,777 | ||||
| Personnel, payroll charges, benefits and bonuses | 18,882 | 2,298 | 27,577 | 17,095 | ||||
| Commissions | 991 | 1,140 | 1,294 | 1,247 | ||||
| Rents, insurance, condominium and other charges | 319 | 438 | 828 | 783 | ||||
| Reversal of provision for lawsuits | (2,786) | (41) | (7,319) | (1,057) | ||||
| Complement (reversal) of estimated provision for doubtful debts | 2 | (174) | 478 | (341) | ||||
| Advertising and marketing | 138 | 290 | 160 | 365 | ||||
| Depreciation and amortization | 8,584 | 8,263 | 19,730 | 13,799 | ||||
| Other expenses | 1,396 | 768 | 2,065 | 1,369 | ||||
| 29,753 | 14,584 | 48,144 | 38,037 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 21 | FINANCIAL RESULT |
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| (Restated) | (Restated) | |||||||
| Financial revenues: | ||||||||
| Return on financial investment | 3,584 | 3,310 | 4,720 | 4,048 | ||||
| Adjustment to fair value of financial instruments (i) | 567 | 1,224 | 664 | 1,174 | ||||
| Interest assets | 50 | 11 | 126 | 70 | ||||
| Other financial revenues | 69 | - | 386 | - | ||||
| 4,270 | 4,545 | 5,896 | 5,292 | |||||
| Financial expenses: | ||||||||
| Interest on investment acquisition | (1,791) | (483) | (3,631) | (995) | ||||
| Interest on debentures | (8,991) | (5,500) | (8,991) | (5,500) | ||||
| Bank expenses | (23) | (19) | (50) | (110) | ||||
| Adjustment to present value of leases | (1,435) | (1,448) | (1,856) | (2,495) | ||||
| Adjustment to the present value of put option | (2,102) | (6,042) | (5,592) | (8,377) | ||||
| IOF expenses | (43) | (32) | (48) | (46) | ||||
| Interest and inflation adjustment of lawsuits | (231) | (231) | (242) | |||||
| Other financial expenses | - | (44) | - | (59) | ||||
| (14,616) | (13,764) | (20,399) | (17,824) | |||||
| Financial result, net | (10,346) | (9,219) | (14,503) | (12,532) |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| 22 | PROVISION FOR INCOME TAX AND SOCIAL CONTRIBUTION |
Current income tax and social contribution were computed at the prevailing rates and deferred income tax and social contribution are calculated on temporary differences and on accumulated tax losses and negative bases.
| a) | Reconciliation of income tax and social contribution revenues (expense) |
The following amounts of income tax and social contribution, current and deferred, were recorded in income statements for the periods:
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| (Restated) | (Restated) | |||||||
| Profit before income tax and social contribution | (4,468) | 8,268 | 4,605 | 7,655 | ||||
| Current tax rate | 34% | 34% | 34% | 34% | ||||
| IRPJ and CSLL at the combined rate | 1,519 | (2,811) | (1,566) | (2,603) | ||||
| Adjustments for calculating the effective rate: | ||||||||
| Equity pickup | 5,030 | (18) | - | - | ||||
| Bonus expense | (1,463) | (517) | (1,510) | (536) | ||||
| Assumed profit in subsidiaries (ii) | - | (154) | 62 | |||||
| Other permanent differences (i) | 63 | (11) | 394 | 373 | ||||
| Income tax and social contribution expense | 5,149 | (3,357) | (2,836) | (2,704) | ||||
| Income tax and social contribution: | ||||||||
| Current | - | (2,307) | (3,428) | (6,824) | ||||
| Deferred | 5,149 | (1,050) | 592 | 4,120 | ||||
(i) Other permanent differences consist mainly of deferred IR/CS from previous years, reversals of contingency capital gains and payment of shares.
(ii) Difference referring to group companies that follow the income tax and social contribution calculation system through assumed profit.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| b) | Deferred income tax and social contribution - Assets |
Below is the breakdown of deferred income tax and social contribution:
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| Non-current assets | ||||||||
| Tax loss and negative basis | 35,967 | 28,882 | 56,000 | 49,070 | ||||
| Estimated losses on doubtful debts | - | 184 | 30 | 367 | ||||
| Profit-sharing provision | 323 | 328 | 323 | 443 | ||||
| Provision for lawsuits | 9,458 | 10,202 | 36,630 | 42,081 | ||||
| Amortization of tax goodwill on business combination | (13,168) | (11,413) | (21,279) | (12,575) | ||||
| Other provisions | 1,256 | 1,254 | 4,906 | 1,424 | ||||
| Change in fair value of financial assets | (4,200) | (4,915) | 980 | (3,736) | ||||
| Lease purchase | 1,118 | 1,084 | 1,627 | 1,551 | ||||
| 30,754 | 25,606 | 79,217 | 78,625 | |||||
| 23 | EARNINGS PER SHARE – INDIVIDUAL AND CONSOLIDATED |
Basic earnings per share are calculated by dividing net income for the period attributed to holders of common shares in the Parent Company by the weighted average number of common shares available during the period.
Diluted earnings per share is calculated by dividing net income for the period attributable to holders of common shares of the Parent Company by the weighted average number of common shares available during the period plus the weighted average number of common shares that would be issued upon conversion of all potential common shares diluted into common stock.
The tables below show the data on earnings and shares used in the calculation of basic and diluted earnings per share:
| a) | Basic earnings per share |
| 03/31/2023 | 03/31/2022 | |||
| (Restated) | ||||
| Earnings attributable to the Company’s controlling shareholders | 681 | 4,911 | ||
| Weighted average number of common shares outstanding | 84,579,674 | 84,992,966 | ||
| Basic earnings per share – R$ | 0.008 | 0.058 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| b) | Diluted earnings |
| 03/31/2023 | 03/31/2022 | |||
| (Restated) | ||||
| Earnings attributable to the Company’s controlling shareholders | 681 | 4,911 | ||
| Weighted average number of common shares outstanding | 84,579,674 | 84,992,966 | ||
| Potential increase in common shares due to the stock option and restricted stock plans | 680,190 | 434,913 | ||
| Diluted earnings per share – R$ | 0.008 | 0.057 |
| 24 | LEASE PURCHASE |
The lease purchase liability was recognized as directed by CPC Accounting Pronouncement 6 (R2) (IFRS 16), which requires the recording of the liability for future payments and the right to use the leased assets for all contracts within the scope of the standard. For current leases, an average discount rate of 7.38% was used.
| Individual | Consolidated | |||||||||
| Expiration | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||||||
| Belo Horizonte office | 12/31/2028 | 5,867 | 5,761 | 5,867 | 5,761 | |||||
| São Paulo office | 07/01/2028 | - | - | 22,817 | 22,535 | |||||
| Curitiba office | 08/31/2023 | - | - | 390 | 617 | |||||
| Taubate office | 04/01/2025 | - | - | 100 | - | |||||
| Oracle do Brasil | ||||||||||
| (Servers) | 12/31/2023 | 466 | - | 466 | - | |||||
| Solo Network (Servers) | 07/31/2025 | 36,889 | 40,759 | 36,889 | 40,759 | |||||
| Claranet (Servers) | 09/30/2026 | - | 2,101 | - | 2,101 | |||||
| Total | 43,222 | 48,621 | 66,529 | 71,773 | ||||||
| Current | 18,452 | 18,937 | 23,970 | 24,334 | ||||||
| Non-current | 24,770 | 29,684 | 42,559 | 47,439 |
In accordance with CVM/SNC/SEP CIRCULAR LETTER No. 02/2019, the Company adopted as an accounting policy the requirements of CPC 06 (R2) in the measurement and remeasurement of its right of use, using the discounted cash flow technique without considering inflation (real cash flow discounted at the nominal rate). Management assessed the use of nominal flows and concluded that they do not present material misstatements in the information presented.
In order to safeguard the faithful representation of the information in view of the requirements of CPC 06 (R2) and to meet the guidelines of the CVM technical teams, the liabilities balances without inflation, effectively accounted for (real flow v. nominal rate), and the estimate of the inflated balances in the periods of comparison (nominal flow v. nominal rate).
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
Other assumptions, such as the maturity schedule of liabilities and interest rates used in the calculation are disclosed in other items of this same note, as well as the inflation indices that are observable in the market, so that nominal flows can be prepared by users of the financial statements.
| Individual | Consolidated | ||||
| 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||
|
Actual flow discounted at the nominal rate |
|||||
| Lease liability | 48,642 | 55,240 | 76,569 | 83,193 | |
| Present value adjustment | (5,420) | (6,619) | (10,040) | (11,420) | |
| 43,222 | 48,621 | 66,529 | 71,773 | ||
| Nominal flow discounted at the nominal rate | |||||
| Lease liability | 50,330 | 57,286 | 78,671 | 86,326 | |
| Present value adjustment | (7,104) | (6,773) | (12,239) | (11,761) | |
| 43,226 | 50,513 | 66,432 | 74,565 |
Shown below are changes in lease purchasing:
| Individual | Consolidated | |||
| 03/31/2023 | 03/31/2023 | |||
| Balance at the beginning of the period | 48,621 | 71,773 | ||
| Additions | 914 | 2,154 | ||
| Interest incurred | 1,435 | 1856 | ||
| Interest paid | (1,044) | (1,466) | ||
| Amortization | (4,740) | (5,824) | ||
| Write-offs | (1964) | (1964) | ||
| Balance at the end of the period | 43,222 | 66,529 |
| 25 | NON-CONTROLLING INTEREST PUT OPTION |
As part of the business combinations where partial acquisitions of the acquired company’s capital were made, the Company issued a put option for the remaining portion to non-controlling shareholders. The put option was recorded based on the expected future exercise price, discounted at present value. The exercise price of the options will be measured based on a multiple of revenues, which will be determined by the EBITDA margin on a future date.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
As of the present date, the following options have been issued:
| Individual | Consolidated | |||||||||
| Exercise date | 03/31/2023 | 12/31/2022 | 03/31/2023 | 12/31/2022 | ||||||
| Homie do Brasil | ||||||||||
| Informática Ltda. | 07/31/2025 | 18,768 | 17,982 | 18,768 | 17,982 | |||||
| Rosk Software S.A. | 04/30/2025 and | |||||||||
| 04/30/2026 | 34,115 | 32,799 | 34,115 | 32,799 | ||||||
| Lote45 Participações S.A. | 04/30/2027 | - | - | 94,857 | 91,489 | |||||
| Compliasset Software e | ||||||||||
| Soluções Digitais S.A. | 09/30/2026 | - | - | 11,205 | - | |||||
| Total | 52,883 | 50,781 | 158,945 | 142,270 | ||||||
| 26 | TRANSACTIONS THAT DID NOT AFFECT CASH |
Investing and financing transactions that do not involve the use of cash or cash equivalents are not included in the statement of cash flows. The Company carried out the following non-cash investing and financing activities:
| Individual | Consolidated | |||||||
| 03/31/2023 | 03/31/2022 | 03/31/2023 | 03/31/2022 | |||||
| Recognition (reversal) of lease assets | (1,146) | 2,214 | 90 | 2,214 | ||||
| (Recognition) reversal of lease liabilities | 1,146 | (2,214) | (90) | (2,214) | ||||
| Investment recognition from transaction with non-controlling shareholders | (9.753) | - | - | - | ||||
| Portion withheld to pay for the acquisition of investments | - | - | 300 | 109,657 | ||||
| Assets acquired in business combination | - | - | 1,665 | 309,877 | ||||
| Liabilities acquired in business combinations | - | - | (1,665) | (309,877) | ||||
| 28 | BUSINESS COMBINATIONS |
On March 7, 2023, the Company completed the acquisition of a 60% equity interest in Compliasset Software e Soluções Digitais S.A., through its subsidiary Sinqia Tecnologia Ltda. The transaction involved (i) an initial amount of R$17,700 in cash, (ii) a retained portion of R$300 to be paid 120 days after the acquisition date, and (iii) a variable portion conditional on net revenue for the period from August 1, 2023 to July 31, 2024. Additionally, the transaction provides for the call and put options for the remaining portion to be exercised in 2026 and the exercise price linked to Compliasset ’s 2025 net revenues and adjusted EBITDA margin.
Compliasset was created in 2016 based on the legal expertise of one of its founders in capital market compliance. It has more than 230 clients in the capital markets and a technological solution that supports compliance and privacy programs in a holistic way. Over time, it expanded its operations to other markets, such as Closed Complementary Pension Entities, having a strong partnership with the Brazilian Association of Closed Complementary Pension Entities (Abrapp).
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
Goodwill of R$11,201, generated by the difference between the amount paid and the acquiree’s equity, was evaluated by an independent valuation company and corresponds to the value of future economic benefits (goodwill) arising from the synergies expected to occur with the acquisition carried out. The acquisition further expands Sinqia’s offering of solutions and reinforces the company’s strategy of building a complete ecosystem to serve the Financial System. With the addition of Compliasset to its portfolio, Sinqia accelerates its position as a one-stop-shop for customers, bringing yet another Software as a Service (SaaS), Plug & Play and Cloud solution focused on Regulatory Compliance Management.
In the consolidated interim information for the quarter ended March 31, 2023, Compliasset contributed net revenues of R$582 and net income of R$87, considering the period after the aforementioned acquisition date.
The Company hired a third-party valuator in order to carry out studies to measure the fair value of the assets acquired and liabilities assumed, since Sinqia has less than 100% equity interest in the acquiree, the fair value of the non-controlling interest was calculated through the application effective percentage of the non-controlling shareholders’ equity in the shareholders’ equity at fair value of the subsidiaries.
a) Fair value as of the acquisition date of the consideration transferred:
| 60% | ||
| Payment in cash | 17,700 | |
| Price adjustment | 300 | |
| Variable price add-on (Earn Out) | 4,745 | |
| Call and Put Options | (3,080) | |
| Total consideration | 19,665 |
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
| b) | Assets and liabilities recognized at fair value on the acquisition date: |
BALANCE SHEET OF THE ACQUIRED COMPANY
| 03/07/2023 | 03/07/2023 | |||||
| Current assets | Current liabilities | |||||
| Cash and cash equivalents | 2 | Trade accounts payable | 33 | |||
| Financial investments | 640 | Tax liabilities | 164 | |||
| Accounts receivable |
628 |
Labor liabilities | 135 | |||
| Taxes recoverable | - | |||||
| Advances to suppliers | 102 | |||||
| Prepaid expenses | 24 | |||||
| Total current assets | 1,396 | Total current liabilities | 332 | |||
| Non-current assets | Non-current liabilities | |||||
| Accounts receivable | 12 | Lease purchase | 100 | |||
| Property and equipment | 194 | Contingencies | 2,404 | |||
| Intangible assets | 15,340 | |||||
| Total non-current assets | 15,546 | Total non-current liabilities | 2,504 | |||
| Total shareholders’ equity | 14,106 | |||||
| Total assets | 16,942 | Total liabilities | 16,942 |
| c) | Goodwill generated on the acquisition of equity interest |
|
Estimated price |
19,665 | |
| (-) Fair value of assets acquired: | ||
| Software | 4,150 | |
| Trademark | 962 | |
| Customer portfolio | 10,228 | |
|
(+) Fair value of liabilities assumed: Contingencies |
2,404 |
|
| (-) Book shareholders’ equity on the acquisition date | 1,170 | |
| (+) Non-controlling interest | 5,643 | |
| Goodwill for expected future profitability generated in the acquisition | 11,202 | |
| Goodwill expected to be deductible for tax purposes | 9,759 |
A contingent liability of R$2,404 was recognized due to labor and social security risks of R$1,462 and tax risks of R$942, referring to the risk period. As of March 31, 2023, there has been no change in the amounts recognized since the acquisition date for the liability or in the ranges of expected values or even in the assumptions used to develop the estimate.
SINQIA S.A. AND SUBSIDIARIES.
MANAGEMENT’S NOTES FROM TO THE INTERIM INFORMATION FOR THE QUARTERS ENDED MARCH 31, 2023 AND 2022 AND DECEMBER 31, 2022
(In thousands of Reais – R$)
The following table shows the acquired intangible assets that were not initially recorded in the acquiree’s accounting books, as well as the estimated useful life and the amortization method:
| Amortization | ||||
| Useful life | method | |||
| Intangible Assets | ||||
| Software | 5 years | Straight line | ||
| Trademark | 10 years | Straight line | ||
| Customer portfolio | 14.6 years | Straight line |
Additionally, the Company reports that the assets and liabilities recognized at fair value of business combinations disclosed in 2022 have not changed.
|
|
Tel.: + 55 51 3395 3065
Fax: + 55 51 3395 3065
www.bdo.com.br
|
Rua André Puente, 441, sala 305 Independência – Porto Alegre, RS Brasil 90035-150 |
|
|
|
Revenue recognition
|
|
Audit response
|
| ◾ |
Understand the process and evaluate the effectiveness of the internal controls used at the Company, as well as the components considered significant in the recognition of revenue;
|
| ◾ |
Tests of revenue on a sampling basis, checking service contract terms, in order to reach a conclusion as to whether it was adequately accounted for. We also checked if revenue was recorded in the proper periods and the
cut-off.
|
| ◾ |
In addition, we evaluated the disclosure made in the interim financial statements.
|
|
|
|
|
| ◾ |
Identify and assess the risks of material misstatement of the interim individual and consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain
audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve
collusion, forgery, intentional omissions, misrepresentations, or the override of internal control;
|
| ◾ |
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the
Company’s and its controlled companies' internal control;
|
| ◾ |
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management;
|
| ◾ |
Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast
significant doubt on the Company’s and its controlled companies’ ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related
disclosures in the interim individual and consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s
report. However, future events or conditions may cause the Company and its controlled companies to cease to continue as a going concern;
|
| ◾ |
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the interim individual and consolidated financial statements represent the underlying transactions and
events in a manner that achieves fair presentation;
|
| ◾ |
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the interim individual and consolidated financial statements. We
are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
|
|
|
|
|
|
BDO RCS Auditores Independentes SS Ltda.
CRC 2 SP 013846/O-1
|
|
/s/Márcio Silva
Márcio Silva
|
|
Accountant CRC 1 RS078817/O-2 – S - SP
|
|
as at March 31, 2023 and December 31, 2022
|
|
(in thousands of Brazilian Reais)
|
|
Parent Company
|
Consolidated
|
|||||||||||||||
|
Note
|
3/31/2023
|
12/31/2022
|
3/31/2023
|
|||||||||||||
|
Current
|
||||||||||||||||
|
Cash and Cash Equivalents
|
5
|
21,307
|
15,709
|
32,616
|
||||||||||||
|
Trade Accounts Receivables
|
6
|
3,452
|
8,237
|
5,803
|
||||||||||||
|
Taxes to be recovered
|
141
|
224
|
244
|
|||||||||||||
|
Other Receivables
|
7
|
21
|
110
|
255,205
|
||||||||||||
|
Total Current Assets
|
24,921
|
24,280
|
293,868
|
|||||||||||||
|
Non-Current Assets
|
||||||||||||||||
|
Contract Assets
|
6
|
4,036
|
2,718
|
4,036
|
||||||||||||
|
Receivables from Related Parties
|
8|6
|
274
|
135
|
274
|
||||||||||||
|
Other Receivables
|
10
|
9
|
469
|
|||||||||||||
|
Investments in Subsidiaries
|
2 | 9
|
131,740
|
- |
- |
||||||||||||
|
Right of Use Asset
|
89
|
106
|
89
|
|||||||||||||
|
Fixed Assets
|
247
|
253
|
842
|
|||||||||||||
|
Intangible Assets
|
10
|
4,192
|
4,324
|
109,956
|
||||||||||||
|
Total Non-Current Assets
|
140,588
|
7,545
|
115,666
|
|||||||||||||
|
Total Assets
|
165,509
|
31,825
|
409,534
|
|||||||||||||
| Management's explanatory notes form an integral part of the individual and consolidated financial statements. |
|
as at March 31, 2023 and December 31, 2022
|
|
(in thousands of Brazilian Reais)
|
|
Parent Company
|
Consolidated
|
|||||||||||||||
|
Note
|
3/31/2023
|
12/31/2022
|
3/31/2023
|
|||||||||||||
|
Current
|
||||||||||||||||
|
Trade accounts payable
|
11
|
4,832
|
789
|
4,508
|
||||||||||||
|
Lease Liability
|
97
|
96
|
114
|
|||||||||||||
|
Labor and Tax Obligations
|
12
|
3,257
|
2,345
|
4,988
|
||||||||||||
|
Contract Liabilities
|
13
|
4,275
|
4,345
|
4,275
|
||||||||||||
|
Other Liabilities
|
7
|
- |
- |
242,601
|
||||||||||||
|
Total Current Liabilities
|
12,461
|
7,575
|
256,486
|
|||||||||||||
|
Non-Current Liabilities
|
||||||||||||||||
|
Lease Liability
|
2
|
20
|
2
|
|||||||||||||
|
Accounts Payable to Related Parties
|
8|11
|
6,367
|
5,764
|
6,367
|
||||||||||||
|
Contract Liabilities
|
13
|
784
|
1,263
|
784
|
||||||||||||
|
Total Non- Current Liabilities
|
7,153
|
7,047
|
7,153
|
|||||||||||||
|
Equity
|
15
|
|||||||||||||||
|
Capital stock
|
128,620
|
10
|
128,620
|
|||||||||||||
|
Accumulated Earnings
|
17,275
|
17,193
|
17,275
|
|||||||||||||
|
Total Equity
|
145,895
|
17,203
|
145,895
|
|||||||||||||
|
Total Liabilities and Equity
|
165,509
|
31,825
|
409,534
|
|||||||||||||
| Management's explanatory notes form an integral part of the individual and consolidated financial statements. |
|
Statements of Income
|
|
for the three month periods ended March 31, 2023 and 2022
|
|
(in thousands of Brazilian Reais)
|
|
Parent Company
|
Consolidated
|
|||||||||||||||
|
Note
|
3/31/2023
|
03/31/2022
(Unaudited)
|
3/31/2023
|
|||||||||||||
|
Net operating revenue
|
16
|
7,952
|
5,365
|
10,385
|
||||||||||||
|
Cost of goods sold
|
17
|
(4,421
|
)
|
(2,432
|
)
|
(5,985
|
)
|
|||||||||
|
Gross Profit
|
3,531
|
2,933
|
4,400
|
|||||||||||||
|
Operating (Expenses) Revenues
|
||||||||||||||||
|
Sales Expenses
|
17
|
(291
|
)
|
(107
|
)
|
(291
|
)
|
|||||||||
|
General and Administrative Expenses
|
17
|
(4,859
|
)
|
(4,218
|
)
|
(5,242
|
)
|
|||||||||
|
Other net operating revenues
|
17
|
12
|
15
|
12
|
||||||||||||
|
Earnings of investments in subsidiaries
|
1,399
|
-
|
-
|
|||||||||||||
|
Income from operations
|
(208
|
)
|
(1,377
|
)
|
(1,121
|
)
|
||||||||||
|
Financial expenses
|
18
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
|||||||||
|
Financial revenues
|
18
|
214
|
501
|
1,746
|
||||||||||||
|
Exchange rate gains (losses)
|
18
|
72
|
2,541
|
59
|
||||||||||||
|
Net financial income (loss)
|
285
|
3,041
|
1,804
|
|||||||||||||
| Income before taxes |
77
|
1,664
|
683
|
|||||||||||||
|
Current Income tax and Social Contribution
|
14
|
(115
|
)
|
(440
|
)
|
(721
|
)
|
|||||||||
|
Net Income (loss) for the period
|
(38
|
)
|
1,224
|
(38
|
)
|
|||||||||||
| Management's explanatory notes form an integral part of the individual and consolidated financial statements. |
|
Statements of Comprehensive Income
|
|
for the three month periods ended March 31, 2023 and 2022
|
|
(in thousands of Brazilian Reais)
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
3/31/2023
|
03/31/2022
(Unaudited)
|
3/31/2023
|
||||||||||
|
Net Income (loss) for the period
|
(38
|
)
|
1,224
|
(38
|
)
|
|||||||
|
Other comprehensive income to be reclassified to statement of income in subsequent periods
|
||||||||||||
|
Total comprehensive income (loss), net of taxes
|
(38
|
)
|
1,224
|
(38
|
)
|
|||||||
| Management's explanatory notes form an integral part of the individual and consolidated financial statements. |
|
Statements of Changes in Equity
|
|
(in thousands of Brazilian Reais)
|
|
Capital stock
|
Income
reserve
|
Accumulated
earnings
|
Total
equity
|
|||||||||||||
|
Balance at January 1, 2023
|
10
|
17,193
|
17,203
|
|||||||||||||
|
|
||||||||||||||||
|
Loss for the period
|
- |
- |
(38
|
)
|
(38
|
)
|
||||||||||
|
Increase in contributed capital
|
128,610
|
- |
- |
128,610
|
||||||||||||
|
Share based compensation
|
- |
120
|
- |
120
|
||||||||||||
|
Compensation for losses
|
- |
(38
|
)
|
38
|
- |
|||||||||||
|
|
||||||||||||||||
|
Balance at March 31, 2023
|
128,620
|
17,275
|
-
|
145,895
|
||||||||||||
|
Management's explanatory notes form an integral part of the individual and consolidated financial statements.
|
|
Statements of cash flows - Indirect method
|
|
For the three-month period ended March 31, 2023 and 2022
|
|
(in thousands of Brazilian Reais)
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
3/31/2023
|
03/31/2022
(Unadited)
|
3/31/2023
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net Income (loss) for the period
|
(38
|
)
|
1,224
|
(38
|
)
|
|||||||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities
|
||||||||||||
|
Depreciation and amortization
|
193
|
165
|
193
|
|||||||||
|
Provision for expected credit losses
|
(79
|
)
|
11
|
(79
|
)
|
|||||||
|
Realization of deferred taxes
|
115
|
440
|
115
|
|||||||||
|
Unrealized exchange rate gains (losses)
|
(72
|
)
|
(2,541
|
)
|
(72
|
)
|
||||||
|
Share based compensation
|
121
|
85
|
121
|
|||||||||
|
Earning of investments in subsidiaries
|
(1,399
|
)
|
- | - |
||||||||
|
Operating lease liability
|
28 |
17 |
28 |
|||||||||
|
Trade and other accounts receivable
|
4,847 | 2,698 |
(23,325 | ) | ||||||||
|
Taxes to be recovered
|
(82 | ) | 906 |
1,995 |
||||||||
|
Prepaid expenses
|
1,317 | (1,951 | ) | 1,317 | ||||||||
|
Receivable from/Payable to related parties
|
5,596 | (2,310 | ) | 5,600 |
||||||||
|
Unrecognized revenues
|
(549 | ) | (1,539 | ) | (549 | ) | ||||||
|
Accounts payable and accrued expenses
|
(2,969 | ) | (98 | ) | (203,359 | ) | ||||||
|
Other liabilities
|
328 | (44 | ) | (7,647 | ) | |||||||
|
Net cash from operating activities
|
7,357
|
2,937
|
)
|
(225,700
|
)
|
|||||||
|
Cash flows from investing activities
|
||||||||||||
|
Acquisition of subsidiary, net of cash acquired
|
(130,342
|
)
|
- |
7,840 |
||||||||
|
Fixed assets acquisitions
|
(27 | ) | (10 | ) | 501 |
|||||||
|
Investments
|
105,656 |
|||||||||||
|
Net cash from investing activities
|
(130,369 | ) | (10 | ) | 113,997 | |||||||
|
Cash flows from financing activities
|
||||||||||||
|
Capital contribution
|
128,610
|
- |
128,610
|
|||||||||
|
Net cash from financing activities
|
128,610
|
- |
128,610
|
|||||||||
|
Effect of foreign exchange rate on cash and cash equivalents
|
||||||||||||
|
Net increase/(decrease) in cash and cash equivalents
|
5,598
|
(2,947
|
)
|
16,907
|
||||||||
|
Cash and cash equivalents at the beginning of the year
|
15,709
|
27,150
|
15,709
|
|||||||||
|
Cash and cash equivalents at the end of the year
|
21,307
|
24,203
|
32,616
|
|||||||||
|
Net increase/(decrease) in cash and cash equivalents
|
5,598
|
(2,947
|
)
|
16,907
|
||||||||
|
Management's explanatory notes form an integral part of the individual and consolidated financial statements.
|
|
Statements of Value Added
|
|
for the three month periods ended March 31, 2023 and 2022
|
|
(in thousands of Brazilian Reais)
|
|
Parent Company
|
Consolidated | |||||||||||
|
3/31/2023
|
03/31/2022
(Unadited)
|
3/31/2023
|
||||||||||
|
Revenues
|
9,473
|
6,794
|
12,183
|
|||||||||
|
Sales of goods, products and services
|
9,382
|
6,768
|
12,092
|
|||||||||
|
Other Operating income
|
12
|
15
|
12
|
|||||||||
|
Provision for expected credit losses
|
79
|
11
|
79
|
|||||||||
|
Inputs purchased from third parties
|
(6,220
|
)
|
(5,019
|
)
|
(6,485
|
)
|
||||||
|
(Includes tax amounts - ICMS, IPI, PIS e COFINS)
|
||||||||||||
|
Cost of merchandise of services sold
|
(4,052
|
)
|
(3,845
|
)
|
(4,052
|
)
|
||||||
|
Materials, Utilities and third party services or others
|
(2,168
|
)
|
(1,174
|
)
|
(2,433
|
)
|
||||||
|
Gross added value
|
3,253
|
1,775
|
5,698
|
|||||||||
|
Depreciation and amortization
|
(193
|
)
|
(165
|
)
|
(759
|
)
|
||||||
|
Net added value produced by the entity
|
3,060
|
1,610
|
4,939
|
|||||||||
|
Equivalency result in equity
|
1,399
|
- |
- |
|||||||||
|
Financial Income
|
367
|
3,025
|
1,891
|
|||||||||
|
Additional total value to be distributed
|
4,826
|
4,635
|
6,830
|
|||||||||
|
Distribution of added value
|
4,826
|
4,635
|
6,830
|
|||||||||
|
Personnel
|
||||||||||||
|
Direct remuneration
|
2,213
|
1,090
|
2,711
|
|||||||||
|
Benefits
|
934
|
427
|
1,506
|
|||||||||
|
FGTS
|
84
|
49
|
122
|
|||||||||
|
Taxes and contributions
|
||||||||||||
|
Federal
|
1,514
|
1,743
|
2,409
|
|||||||||
|
Municipal
|
118
|
100
|
118
|
|||||||||
|
Capital remuneration to third parties
|
||||||||||||
|
Fees
|
1 |
2 |
1 |
|||||||||
|
Rents
|
- |
- |
- |
|||||||||
|
Others
|
- |
- |
1 |
|||||||||
|
Equity return
|
||||||||||||
|
Net income (loss) for the period
|
(38
|
)
|
1,224
|
(38
|
)
|
|||||||
|
Management's explanatory notes form an integral part of the individual and consolidated financial statements.
|
|
Statements of Changes in Equity
|
|
(in thousands of Brazilian Reais)
|
|
Capital stock
|
Income
reserve
|
Accumulated
earnings
|
Total
equity
|
|||||||||||||
|
Balance at January 1, 2022 (unaudited)
|
10
|
14,481
|
- |
14,491 |
||||||||||||
|
Net income for the period
|
- |
- |
1,224
|
1,224
|
||||||||||||
|
Share based compensation
|
- |
83
|
- |
83 |
||||||||||||
|
Balance at March 31, 2022 (unaudited)
|
10
|
14,564
|
1,224
|
15,798
|
||||||||||||
|
Management's explanatory notes form an integral part of the individual and consolidated financial statements.
|
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 1. |
General information
|
| Location |
03/31/2023
|
12/31/2022
|
|||||||
|
Direct Subsidiaries
|
Brazil
|
||||||||
|
Paysmart Ltda.
|
100
|
%
|
-
|
||||||
|
Indirect Subsidiaries
|
|||||||||
|
Issuer Holding Ltda.
|
Brazil
|
100
|
%
|
-
|
|||||
|
Issuer Institution de Pagamentos Ltda.
|
Brazil
|
100
|
%
|
-
|
|||||
| 2. |
Acquisition of shares in companies (Business combination) Paysmart
|
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
Fair Value
|
||||
|
Current Assets
|
||||
|
Cash and Cash equivalents
|
138,182
|
|||
|
Financial Investments
|
105,656
|
|||
|
Other current assests
|
40,674
|
|||
|
Recoverable Taxes
|
2,179
|
|||
|
Accounts Receivable
|
1,772
|
|||
|
Miscellaneous Receivables
|
310
|
|||
|
Non-Current Assets
|
||||
|
Security deposits
|
200,000
|
|||
|
Accounts receivable
|
508
|
|||
|
Assets in use
|
945
|
|||
|
Net property, plant and equipment
|
438
|
|||
|
Intangible assets
|
14,091
|
|||
|
Identifiable Intangibles
|
||||
|
Tradenames and trademarks
|
6,550
|
|||
|
Software
|
4,950
|
|||
|
Customer relationships
|
57,450
|
|||
|
|
||||
|
Current Liabilities
|
||||
|
Accounts Payable and Accrued Expenses
|
(205,506
|
)
|
||
|
Labor and Tax Obligations
|
(2,901
|
)
|
||
|
Other Deposits
|
(256,992
|
)
|
||
|
Non Current Liabilities
|
||||
|
Loans and Financing
|
(42
|
)
|
||
|
Lease Obligations
|
(384
|
)
|
||
|
Net Assets
|
107,880
|
|||
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
|
Fair Value
|
|||
|
Consideration – Parent Company
|
130,342
|
|||
|
|
||||
|
Total Consideration
|
130,342
|
|||
|
|
||||
|
(-) Net Assets
|
107,880
|
|||
|
|
||||
|
Goodwill
|
22,462
|
|||
| ◾ |
Trademarks and Trade Names, Software
|
| ◾ |
Customer Relationship
|
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 3. |
Basis of Preparation
|
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 4. |
Summary of Key Accounting Policies
|
| a) |
Measurement Basis
|
| b) |
Functional Currency and Presentation Currency
|
| c) |
Foreign Currency Transactions and Balances
|
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
| d) |
Consolidation Basis
|
| e) |
Use of Estimates and Judgments
|
|
EVERTEC BRASIL INFORMATICA LTDA.
Management's explanatory notes to the individual and consolidated financial statements
For the periods ended March 31, 2023 and 2022 and December 31, 2022
(In thousands of Reais – R$ – unless otherwise indicated)
|
| f) |
Cash and Cash Equivalents, and Marketable Securities
|
| g) |
Financial Instruments
|
| i) |
Financial assets measured at amortized cost;
|
| ii) |
Fair value through profit or loss; or
|
| iii) |
Fair value through other comprehensive income.
|
| ◾ |
Amortized Cost: Financial assets measured at amortized cost must be measured if both of the following
conditions are met: i) the financial assets are held within a business model whose objective is to hold financial assets in order to collect contractual cash flows, and ii) the contractual terms of the financial asset
give rise, on specified dates, to cash flows that are solely payments of principal and interest on the principal amount outstanding.
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| ◾ |
Fair Value Through Profit or Loss: Financial assets must be measured at fair value through profit or loss
only if they do not qualify as assets measured at amortized cost or fair value through other comprehensive income. The Company should recognize its interest income, foreign exchange gains and losses, impairments, along
with other net gains and losses, directly in the income statement.
|
| ◾ |
Fair Value Through Other Comprehensive Income: Financial assets must be measured at fair value through
other comprehensive income only when the following conditions are met: i) the financial asset is held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial
assets, and ii) the contractual terms of the financial asset give rise, on specified dates, to interest on the principal amount outstanding.
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| ◾ |
Derecognition of Financial Assets: Financial assets are derecognized when the rights to receive cash flows
from the investments have expired or have been transferred; in the latter case, provided that the Company has transferred substantially all the risks and benefits of ownership. If the entity retains substantially all the
risks and benefits of ownership of the financial asset, it must continue to recognize the financial asset.
|
| ◾ |
Financial liabilities at amortized cost: The Company should classify all of its financial liabilities at
amortized cost except for financial liabilities classified at fair value through profit or loss, derivative liabilities, and guarantee contracts. Other financial liabilities are measured at amortized cost using the
effective interest method. Interest expenses, gains, and losses from foreign exchange are recognized in the income statement. The Company holds the following non-derivative financial liabilities: trade accounts payables;
|
| ◾ |
Financial liabilities at fair value through profit or loss: Financial liabilities classified in this
category are financial liabilities held for trading or those designated upon initial recognition. Derivatives are also categorized as held for trading and are thus classified in this category unless they have been
designated as effective hedging instruments. Gains and losses related to financial liabilities classified at fair value through profit or loss are recognized in the income statement.
|
| ◾ |
Derecognition of Financial Liabilities: Financial liabilities are derecognized only when they are
extinguished, i.e., when the obligation specified in the contract is settled, canceled, or expires. The Company also derecognizes a financial liability when the terms are modified, and the cash flows of the modified
liability are substantially different, in which case a new financial liability based on the modified terms is recognized at fair value.
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| h) |
Accounts Receivable from Customers
|
| i) |
Fixed Assets
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
Years
|
||||
|
Machinery and Equipment
|
5 and 10
|
|||
|
Furniture and Fixtures
|
10
|
|||
|
Hardware
|
5 and 10
|
|||
| j) |
Leases
|
| ◾ |
An explicitly or implicitly specified identifiable asset. In this case, the lessor does not have the practice of substituting the asset, or the substitution would not bring any economic benefit to the lessor.
|
| ◾ |
The right to control the use of the asset during the contract. In this case, the Company must have the authority to make decisions about the use of the asset and the ability to obtain substantially all the economic
benefits from the use of the asset.
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| k) |
Intangible Assets
|
|
Years
|
||||
|
Software
|
8-10
|
|||
|
Trademarks and Patents
|
1-15
|
|||
|
Customer Portfolio
|
8-15
|
|||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| l) |
Impairment testing of assets
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| m) |
Other assets and liabilities (current and non-current)
|
| n) |
Income Tax and Social Contribution
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| o) |
Contingent assets and liabilities and legal obligations
|
| p) |
Revenue Recognition Contracts with Customers
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| q) |
New standards, amendments, and interpretations
|
| ◾ |
Amendment to IAS 1 – Classification of Liabilities as Current or Non- current: Clarifies aspects to be
considered for the classification of liabilities as Current Liabilities or Non-current Liabilities. This standard amendment is effective for periods beginning on or after January 1, 2023. The Company does not expect
significant impacts on its individual and consolidated interim financial statements.
|
| ◾ |
Amendment to IAS 1 and Disclosure of Accounting Policies: Clarifies aspects to be considered in disclosing
accounting policies. This standard amendment is effective for periods beginning on or after January 1, 2023. The Company does not expect significant impacts on its individual and consolidated interim financial statements.
|
| ◾ |
Amendment to IAS 8 – Definition of Accounting Estimates: Clarifies aspects to be considered in defining
accounting estimates. This standard amendment is effective for periods beginning on or after January 1, 2023. The Company does not expect significant impacts on its individual and consolidated interim financial statements.
|
| ◾ |
Amendment to IAS 12 – Deferred Tax related to Assets and Liabilities arising from a Single Transaction: Clarifies
aspects to be considered in recognizing deferred tax assets and liabilities related to taxable and deductible temporary differences. This standard amendment is effective for periods beginning on or after January 1, 2023.
The Company does not expect significant impacts on its individual and consolidated interim financial statements.
|
| ◾ |
Amendment to IFRS 16 – Leases in a Sale and Leaseback Transaction: Clarifies aspects to be considered for
the treatment of an asset transfer as a sale. This standard amendment is effective for periods beginning on or after January 1, 2024. The Company does not expect significant impacts on its individual and consolidated
interim financial statements.
|
| ◾ |
Amendment to IAS 1 – Non-current Liabilities with Covenants: Clarifies aspects of separate classifications
in the balance sheet of current and non-current assets and liabilities, establishing presentation based on liquidity when it provides reliable and more relevant information. This standard amendment is effective for periods
beginning on or after January 1, 2024. The Company does not expect significant impacts on its individual and consolidated interim financial statements.
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| r) |
Value Added Statements
|
| s) |
Segment Information
|
| 5. |
Cash and Cash Equivalents
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Checking account banks
|
6,398
|
1,014
|
9,389
|
|||||||||
|
Financial Investments
|
14,909
|
14,695
|
23,227
|
|||||||||
|
21,307
|
15,709
|
32,616
|
||||||||||
|
Parent Company
|
Consolidated
|
|||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Measured at fair value through profit or loss (Level 2 of the fair value hierarchy).)
|
14,909
|
14,695
|
23,227
|
|||||||||
|
Total
|
14,909
|
14,695
|
23,227
|
|||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 6. |
Accounts receivable from customers
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
|||||||||
|
Accounts receivable - domestic market
|
3,684
|
8,547
|
6,034
|
|||||||||
|
Accounts receivable - related parties
|
274
|
135
|
274
|
|||||||||
|
Total
|
3,958
|
8,682
|
5,355
|
|||||||||
|
(-) Estimated losses on doubtful accounts
|
(232
|
)
|
(310
|
)
|
(231
|
)
|
||||||
|
(232
|
)
|
(310
|
)
|
(231
|
)
|
|||||||
|
3,726
|
8,372
|
6,077
|
||||||||||
|
Accounts receivable from customers - current
|
3,452
|
8,237
|
5,803
|
|||||||||
|
Related parties - non-current
|
274
|
135
|
274
|
|||||||||
|
Total
|
3,726
|
8,372
|
6,077
|
|||||||||
|
Parent Company
|
Consolidated
|
|||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
To be collected
|
3,450
|
8,213
|
5,800
|
|||||||||
|
Overdue
|
||||||||||||
|
Up to 30 days
|
57
|
59
|
57
|
|||||||||
|
31 to 60 days
|
-
|
98
|
-
|
|||||||||
|
61 to 90 days
|
-
|
-
|
-
|
|||||||||
|
Above 91 day
|
177
|
177
|
177
|
|||||||||
|
Total
|
3,684
|
8,547
|
6,034
|
|||||||||
|
Description
|
Value (R$)
|
|||
|
Balances as of December 31, 2021 (unaudited)
|
148
|
|||
|
Provisioned credits
|
234
|
|||
|
Recovered credits
|
(72
|
)
|
||
|
Exchange rate variation
|
-
|
|||
|
Balances as of December 31, 2022
|
310
|
|||
|
Provisioned credits
|
-
|
|||
|
Recovered credits
|
(78
|
)
|
||
|
Exchange rate variation
|
-
|
|||
|
Balances as of March 31, 2023
|
232
|
|||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Alelo
|
3,499
|
1,706
|
3,499
|
|||||||||
|
Bonsucceso
|
120
|
90
|
120
|
|||||||||
|
Cabal Brasil
|
-
|
180
|
-
|
|||||||||
|
Fidelity
|
63
|
235
|
63
|
|||||||||
|
Banco Original
|
23
|
-
|
23
|
|||||||||
|
Carrefour
|
27
|
-
|
27
|
|||||||||
|
Riachuelo
|
150
|
-
|
150
|
|||||||||
|
Sicredi
|
97
|
-
|
97
|
|||||||||
|
Agiplan
|
19
|
-
|
19
|
|||||||||
|
Livelo
|
-
|
117
|
-
|
|||||||||
|
Tribanco
|
38
|
390
|
38
|
|||||||||
|
Total
|
4,036
|
2,718
|
4,036
|
|||||||||
| 7. |
Other receivables and payables
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Other receivables
|
21
|
110
|
255,205
|
|||||||||
|
Other payables
|
-
|
-
|
(242,601
|
)
|
||||||||
|
Total
|
21
|
110
|
12,604
|
|||||||||
| 8. |
Related parties
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
Accounts receivable
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
|||||||||
|
Evertec Inc.
|
267
|
128
|
267
|
|||||||||
|
BBR Chile S.A.
|
7
|
7
|
7
|
|||||||||
|
Total
|
274
|
135
|
274
|
|||||||||
|
Parent Company
|
Consolidated
|
|||||||||||
|
Accounts Payable
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
|||||||||
|
Evertec Inc.
|
710
|
548
|
710
|
|||||||||
|
Paytrue S.A.
|
3,489
|
3,426
|
3,489
|
|||||||||
|
Evertec Chile S.p.A.
|
1,266
|
1,037
|
1,266
|
|||||||||
|
Evertec Placetopay S.A.S.
|
260
|
199
|
260
|
|||||||||
|
Evertec Colombia S.A.S.
|
642
|
554
|
642
|
|||||||||
|
Total
|
6,367
|
5,764
|
6,367
|
|||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Income from Management fees
|
||||||||||||
|
Evertec Inc.
|
139
|
80
|
139
|
|||||||||
|
BBR Chile S.A.
|
-
|
7
|
-
|
|||||||||
|
Total
|
139
|
87
|
139
|
|||||||||
|
Revenue from Services
|
||||||||||||
|
Paytrue S.A.
|
2,167
|
25,931
|
2,167
|
|||||||||
|
Evertec Placetopay S.A.S.
|
962
|
199
|
62
|
|||||||||
|
Evertec Colombia S.A.S.
|
100
|
554
|
100
|
|||||||||
|
Total
|
3,229
|
26,684
|
3,229
|
|||||||||
|
Expenses from Management fees
|
||||||||||||
|
Evertec Inc.
|
177
|
226
|
177
|
|||||||||
|
Paytrue S.A.
|
90
|
289
|
90
|
|||||||||
|
Evertec Chile S.p.A.
|
254
|
1,037
|
254
|
|||||||||
|
Evertec Placetopay S.A.S.
|
3
|
-
|
3
|
|||||||||
|
Total
|
524
|
1,552
|
524
|
|||||||||
|
|
Parent Company
|
|||||||
|
03/31/2023
|
12/31/2022
|
|||||||
|
Executive Board
|
356
|
1,176
|
||||||
|
Total
|
356
|
1,176
|
||||||
| 9. |
Investments
|
|
Investee
|
Percentual
|
Total assets
|
Capital stock
|
Equity +
Goodwill
|
Revenue
|
Profit
|
||||||||||||||||||
|
Paysmart
|
100
|
%
|
284,344
|
33,881
|
131,740
|
2,433
|
1,399
|
|||||||||||||||||
|
a.
|
Movement of investments
|
|
Investee
|
Acquisition of subsidiary
|
Equity income (loss)
|
Ending balance
|
|||||||||
|
Paysmart
|
130,341
|
1,399
|
131,740
|
|||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 10. |
Intangible Assets
|
|
a.
|
Composition of the intangible assets as of March 31, 2023 and December 31, 2022
|
|
|
Parent Company
|
|||||||||||||||
|
Description
|
Historical
cost
|
Accumulated
amortization
|
03/31/2023
Net
Balance
|
12/31/2022
Net
Balance
|
||||||||||||
|
Software
|
5,240
|
(1,048
|
)
|
4,192
|
4,324
|
|||||||||||
|
Total
|
5,240
|
(1,048
|
)
|
4,192
|
4,324
|
|||||||||||
|
Consolidated
|
||||||||||||
|
Description
|
Historical
cost
|
Accumulated amortization
|
03/31/2023
Net Balance
|
|||||||||
|
Software
|
27,522
|
(4,035
|
)
|
23,487
|
||||||||
|
Trademarks
|
6,557
|
-
|
6,557
|
|||||||||
|
Relationship with customers
|
57,450
|
-
|
57,450
|
|||||||||
|
Goodwill
|
22,462
|
-
|
22,462
|
|||||||||
|
Total
|
113,991
|
(4,035
|
)
|
109,956
|
||||||||
| b. |
Summary movement of the intangible assets during the period ended March 31, 2023 to the consolidated results
|
|
Consolidated
|
Goodwill
|
Software
|
Trademarks
|
Relationship with customers
|
Total
|
|||||||||||||||
|
1 January 2023
|
-
|
4,324
|
-
|
-
|
4,324
|
|||||||||||||||
|
Addition through company acquisition
|
22,462
|
4,950
|
6,557
|
57,450
|
91,419
|
|||||||||||||||
|
Paysmart Intangible
|
-
|
14,498
|
-
|
-
|
14,498
|
|||||||||||||||
|
Amortization
|
-
|
(285
|
)
|
-
|
-
|
(285
|
)
|
|||||||||||||
|
March 31 2023
|
22,462
|
23,487
|
6,557
|
57,450
|
109,956
|
|||||||||||||||
| 11. |
Accounts Payable
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Domestic
|
4,832
|
789
|
4,508
|
|||||||||
|
Related parties
|
6,367
|
5,764
|
6,367
|
|||||||||
|
11,199
|
6,553
|
10,875
|
||||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 12. |
Labor and tax obligations
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Labor
|
||||||||||||
|
Salaries and management fees
|
644
|
446
|
227
|
|||||||||
|
IRRF
|
238
|
107
|
203
|
|||||||||
|
INSS
|
30
|
25
|
194
|
|||||||||
|
FGTS
|
84
|
45
|
122
|
|||||||||
|
Employer GPS
|
220
|
118
|
220
|
|||||||||
|
Trade unions
|
1
|
1
|
1
|
|||||||||
|
Third party
|
61
|
32
|
-
|
|||||||||
|
Vacation provision/13th and charges
|
539
|
449
|
641
|
|||||||||
|
Other income and charges
|
170
|
151
|
170
|
|||||||||
|
1,987
|
1,374
|
1,778
|
||||||||||
|
|
Parent Company
|
Consolidated
|
||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Tax
|
||||||||||||
|
ISS
|
723
|
747
|
2,663
|
|||||||||
|
IRRF
|
540
|
203
|
540
|
|||||||||
|
PIS / COFINS
|
7
|
21
|
7
|
|||||||||
|
1,270
|
971
|
3,210
|
||||||||||
|
3,257
|
2,345
|
4,988
|
||||||||||
| 13. |
Contract liabilities
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
03/31/2023
|
12/31/2022
|
03/31/2023
|
||||||||||
|
Revenue not recognized (a)
|
5,059
|
5,608
|
5,059
|
|||||||||
|
5,059
|
5,608
|
5,059
|
||||||||||
|
Current
|
4,275
|
4,345
|
4,275
|
|||||||||
|
Non-current
|
784
|
1,263
|
784
|
|||||||||
|
5,059
|
5,608
|
5,059
|
||||||||||
| 14. |
Income Tax and Social Contribution
|
|
a)
|
Current – payable
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 15. |
Equity
|
| a) |
Capital stock
|
| b) |
Dividends
|
| c) |
Share Based Compensation
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 16. |
Net operating income
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
|
03/31/2023
|
03/31/2022
(Unaudited)
|
03/31/2023
|
|||||||||
|
Revenue from services - domestic market
|
9,468
|
6,768
|
12,191
|
|||||||||
|
Deductions from revenue - taxes levied and
other
|
(1,516
|
)
|
(1,403
|
)
|
(1,806
|
)
|
||||||
|
7,952
|
5,365
|
10,385
|
||||||||||
| 17. |
Expenses by nature
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
03/31/2023
|
03/31/2022
(Unaudited)
|
03/31/2023
|
||||||||||
|
Classified as
|
||||||||||||
|
Cost of goods sold
|
4,421
|
2,432
|
5,985
|
|||||||||
|
Sales expenses
|
291
|
107
|
291
|
|||||||||
|
General and administrative expenses
|
4,859
|
4,218
|
5,242
|
|||||||||
|
Other operating income
|
(12
|
)
|
(15
|
)
|
(12
|
)
|
||||||
|
Total
|
9,559
|
6,742
|
11,506
|
|||||||||
|
Expenditure by nature
|
||||||||||||
|
Variable selling expenses
|
291
|
107
|
291
|
|||||||||
|
General administrative and commercial expenses
|
1,601
|
1,425
|
1,981
|
|||||||||
|
Personnel administrative and business expenses
|
7,486
|
5,060
|
8,132
|
|||||||||
|
Depreciation and amortization expenses
|
193
|
165
|
1,114
|
|||||||||
|
Other operating income and expenses
|
(12
|
)
|
(15
|
)
|
(12
|
)
|
||||||
|
Total
|
9,559
|
6,742
|
11,506
|
|||||||||
| 18. |
Net financial income (loss)
|
|
|
Parent Company
|
Consolidated
|
||||||||||
|
|
03/31/2023
|
03/31/2022
(Unaudited)
|
03/31/2023
|
|||||||||
|
Financial revenues
|
||||||||||||
|
Return from financial investments
|
214
|
501
|
1,746
|
|||||||||
|
Total
|
214
|
501
|
1,746
|
|||||||||
|
Financial expenses
|
||||||||||||
|
Other expenses
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
||||||
|
Total
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
||||||
|
Exchange rate gains (losses)
|
72
|
2,541
|
59
|
|||||||||
|
Monetary adjustment of the balance sheet
|
-
|
|||||||||||
|
Net financial income (loss)
|
285
|
3,041
|
1,804
|
|||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| 19. |
Risk management and financial instruments
|
| a) |
General considerations
|
| b) |
Risk management
|
| c) |
Liquidity risk
|
|
Less than
one year
(ii)
|
Between
one and
two years
(ii)
|
Between
two and
five years
(ii)
|
Over five
years (ii)
|
|||||||||||||
|
Parent Company
|
||||||||||||||||
|
Balances as of December 31, 2022
|
||||||||||||||||
|
Trade accounts payable and other obligations (i)
|
789
|
-
|
-
|
-
|
||||||||||||
|
Balances as of March 31, 2023 Trade accounts payable and other obligations (i)
|
5,521
|
-
|
-
|
-
|
||||||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
Consolidated
|
Less than
one year
(ii)
|
Between
one and
two years
(ii)
|
Between two and five
years (ii)
|
Over five
years (ii)
|
||||||||||||
|
Balances as of March 31, 2023
|
||||||||||||||||
|
Trade accounts payable and other obligations (i)
|
5.197
|
-
|
-
|
-
|
||||||||||||
| (i) |
The maturity analysis applies only to financial instruments and therefore obligations arising from legislation are not included.
|
| d) |
Sensitivity analysis of financial assets and liabilities
|
|
Parent Company
|
Consolidated
|
|||||||||||
|
Instrument
|
Risk
|
03/31/2023
|
03/31/2023
|
|||||||||
|
Financial investments
|
Reduction in CDI
|
14.909
|
23.227
|
|||||||||
|
Rate
|
Revenue
|
|||||||||||
|
Scenario I - Probable
|
3.25
|
%
|
485
|
755
|
||||||||
|
Scenario II - Possible Adverse
|
4.06
|
%
|
605
|
943
|
||||||||
|
Scenario III - Extreme Adverse
|
4.88
|
%
|
727
|
1.133
|
||||||||
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
| e) |
Exposure to credit risks
|
| f) |
Cash and cash equivalents, financial investment, accounts receivable, other current assets and liabilities
|
|
Individual
|
Consolidated
|
|||||||
|
March 31, 2023
|
March 31, 2023
|
|||||||
|
Lease
|
99
|
116
|
||||||
|
Gross debt
|
99
|
116
|
||||||
|
Cash and cash equivalents (Note 6)
|
(21,307
|
)
|
(32,616
|
)
|
||||
|
Net debt
|
(21,208
|
)
|
(32,500
|
)
|
||||
|
Total equity
|
145,895
|
145,895
|
||||||
|
Financial leverage ratio - %
|
(15
|
%)
|
(22
|
%)
|
||||
| 20. |
Earnings per share
|
|
EVERTEC BRASIL INFORMATICA LTDA.
|
|
Management's explanatory notes to the individual and consolidated financial statements
|
|
For the periods ended March 31, 2023 and 2022 and December 31, 2022
|
|
(In thousands of Reais – R$ – unless otherwise indicated)
|
|
03/31/2023
|
||||
|
Numerator
|
||||
|
Result of the period
|
(38
|
)
|
||
|
Denominator
|
||||
|
Number of outstanding shares
|
13,034,164
|
|||
|
Earnings per share in Reais
|
0.0029
|
|||
| 21. |
Subsequent events Sinqia Acquisition
|
|
|
Tel.: +55 19 3294 2390
Fax: + 55 19 3254 1484
www.bdo.com.br
|
Av. José de Souza Campos, 243,
1° andar – Cambuí, Campinas, SP
Brasil 13025-320
|
|
◾
|
the corresponding pro forma adjustments provide an appropriate effect to these criteria; and
|
|
◾
|
the pro forma condensed consolidated financial information reflects the proper application of these adjustments to the historical financial information.
|
|
Assets
|
Evertec Brasil
(historical)
(1)
|
Sinqia S.A. (historical)
(2)
|
Pro forma
adjustments
|
Pro forma | Note | ||||||||||||||
|
Current assets
|
|||||||||||||||||||
|
Cash and cash equivalents
|
32,616
|
83,984
|
-
|
116,600
|
|||||||||||||||
|
Financial investments
|
-
|
13,772
|
-
|
13,772
|
|||||||||||||||
|
Accounts receivable from customers
|
5,803
|
52,550
|
-
|
58,353
|
|||||||||||||||
|
Prepaid expenses
|
-
|
2,300
|
-
|
2,300
|
|||||||||||||||
|
Taxes and contributions recoverable
|
244
|
19,897
|
-
|
20,141
|
|||||||||||||||
|
Other receivables
|
255,205
|
1,261
|
-
|
256,466
|
|||||||||||||||
|
Total current assets
|
293,868
|
173,764
|
-
|
467,632
|
|||||||||||||||
|
Non-current assets
|
|||||||||||||||||||
|
Contract assets
|
4,036
|
-
|
-
|
4,036
|
|||||||||||||||
|
Other receivables
|
469
|
126
|
-
|
595
|
|||||||||||||||
|
Financial assets
|
-
|
91,385
|
-
|
91,385
|
|||||||||||||||
|
Taxes and contributions recoverable
|
-
|
1,505
|
-
|
1,505
|
|||||||||||||||
|
Related parties
|
274
|
-
|
-
|
274
|
|||||||||||||||
|
Deferred income tax and social contribution
|
-
|
79,217
|
-
|
79,217
|
|||||||||||||||
|
Right-of-use assets
|
89
|
26,679
|
-
|
26,768
|
|||||||||||||||
|
Property and equipment
|
842
|
20,593
|
-
|
21,435
|
|||||||||||||||
|
Goodwill
|
22,462
|
641,798
|
1,106,461
|
1,770,721
|
2 (a)
|
||||||||||||||
|
Intangible
|
87,494
|
447,946
|
662,666
|
1,198,106
|
2 (b)
|
||||||||||||||
|
Total non-current assets
|
115,666
|
1,309,249
|
1,769,127
|
3,194,042
|
|||||||||||||||
|
Total assets
|
409,534
|
1,483,013
|
1,769,127
|
3,661,674
|
|||||||||||||||
| (1) |
Represents the historical audited consolidated balance sheet of Evertec Brasil Informática Ltda. and its subsidiaries (“Evertec Brasil”) as of March 31, 2023.
|
| (2) |
Represents the historical reviewed consolidated balance sheet of Sinqia S.A. and its subsidiaries (“Sinqia S.A.”) as of March 31, 2023.
|
Liabilities and Shareholders’ Equity
|
Evertec Brasil
(historical)
(1)
|
Sinqia S.A.
(historical)
(2)
|
Pro forma
adjustments
|
Pro forma | Note | ||||||||||||
|
Current liabilities
|
|||||||||||||||||
|
Debentures
|
-
|
74,552
|
-
|
74,552
|
|||||||||||||
|
Lease purchase
|
114
|
23,970
|
-
|
24,084
|
|||||||||||||
|
Trade accounts payable
|
4,508
|
8,213
|
-
|
12,721
|
|||||||||||||
|
Advances from customers
|
-
|
14,356
|
-
|
14,356
|
|||||||||||||
|
Labor and tax liabilities
|
4,988
|
76,043
|
-
|
81,031
|
|||||||||||||
|
Earnings distributable
|
-
|
4,690
|
-
|
4,690
|
|||||||||||||
|
Investment acquisition liabilities
|
-
|
51,714
|
-
|
51,714
|
|||||||||||||
|
Contract liability
|
4,275
|
-
|
-
|
4,275
|
|||||||||||||
|
Other accounts payable
|
242,601
|
321
|
-
|
242,922
|
|||||||||||||
|
Total current liabilities
|
256,486
|
253,859
|
-
|
510,345
|
|||||||||||||
|
Non-current liabilities
|
|||||||||||||||||
|
Debentures
|
-
|
143,611
|
-
|
143,611
|
|||||||||||||
|
Lease purchase
|
2
|
42,559
|
-
|
42,561
|
|||||||||||||
|
Provision for lawsuits
|
-
|
134,464
|
-
|
134,464
|
|||||||||||||
|
Related parties
|
6,367
|
-
|
-
|
6,367
|
|||||||||||||
|
Contract liability
|
784
|
-
|
-
|
784
|
|||||||||||||
|
Investment acquisition liabilities
|
-
|
80,769
|
-
|
80,769
|
|||||||||||||
|
Non-controlling interest put option
|
-
|
158,945
|
-
|
158,945
|
|||||||||||||
|
Total non-current liabilities
|
7,153
|
560,348
|
-
|
567,501
|
|||||||||||||
|
Shareholders’ Equity
|
|||||||||||||||||
|
Total shareholders’ equity attributed to controllers
|
145,895
|
641,990
|
1,769,127
|
2,557,012
|
2 (d)
|
||||||||||||
|
Non-controlling interest
|
-
|
26,816
|
-
|
26,816
|
|||||||||||||
|
Total shareholders’ equity
|
145,895
|
668,806
|
1, 769,127
|
2,583,828
|
|||||||||||||
|
Total liabilities and shareholders’ equity
|
409,534
|
1,483,013
|
1, 769,127
|
3,661,674
|
|||||||||||||
| (1) |
Represents the historical audited consolidated balance sheet of Evertec Brasil Informática Ltda. (“Evertec Brasil”) as of March 31, 2023.
|
| (2) |
Represents the historical reviewed consolidated balance sheet of Sinqia S.A. as of March 31, 2023.
|
|
Evertec Brasil
(historical)
(1)
|
Sinqia S.A.
(historical)
(2)
|
PaySmart
(historical)
(3)
|
Pro forma
adjustments
|
Pro forma |
Note | ||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Net revenues
|
10,385
|
164,241
|
7,221
|
181,847
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Costs of services provided
|
(5,985
|
)
|
(96,989
|
)
|
(1,445
|
)
|
(104,419
|
)
|
|||||||||||||||
|
|
|||||||||||||||||||||||
|
Gross profit
|
4,400
|
67,252
|
5,776
|
77,428
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Selling, general and administrative expenses
|
(5,521
|
)
|
(48,144
|
)
|
(2,845
|
)
|
(17,693
|
)
|
(74,203
|
)
|
2 (c)
|
||||||||||||
|
|
|||||||||||||||||||||||
|
Operating profit before financial result
|
(1,121
|
)
|
19,108
|
2,931
|
(17,693
|
)
|
3,225
|
||||||||||||||||
|
|
|||||||||||||||||||||||
|
Financial result, net
|
1,804
|
(14,503
|
)
|
82
|
(12,617
|
)
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
|
Profit/(loss) before income tax and social contribution
|
683
|
4,605
|
3,013
|
(17,693
|
)
|
(9,392
|
)
|
||||||||||||||||
|
|
|||||||||||||||||||||||
|
Income tax and social contribution
|
|||||||||||||||||||||||
|
Current
|
(721
|
)
|
(3,428
|
)
|
(896
|
)
|
(5,045
|
)
|
|||||||||||||||
|
Deferred
|
-
|
592
|
-
|
592
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Net income
|
(38
|
)
|
1,769
|
2,117
|
(17,693
|
)
|
(13,845
|
)
|
|||||||||||||||
|
|
|||||||||||||||||||||||
|
Earnings per share (in Brazilian Reais (R$))
|
|||||||||||||||||||||||
|
Basic
|
(0.0029
|
)
|
(0.0459
|
)
|
2 (e)
|
||||||||||||||||||
|
Diluted
|
(0.0029
|
)
|
(0.0459
|
)
|
2 (e)
|
||||||||||||||||||
|
|
Evertec Brasil
(historical)
(1)
|
Sinqia S.A.
(historical)
(2)
|
PaySmart
(historical)
(3)
|
Pro forma
adjustments
|
Pro forma | Note | |||||||||||||||||
|
|
|||||||||||||||||||||||
|
Net revenues
|
33,615
|
616,472
|
47,405
|
697,492
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Costs of services provided
|
(12,449
|
)
|
(353,524
|
)
|
(7,629
|
)
|
(373,602
|
)
|
|||||||||||||||
|
|
|||||||||||||||||||||||
|
Gross profit
|
21,166
|
262,948
|
39,776
|
323,890
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Selling, general and administrative expenses
|
(19,750
|
)
|
(201,847
|
)
|
(12,515
|
)
|
(70,772
|
)
|
(304,884
|
)
|
2 (c)
|
||||||||||||
|
|
|||||||||||||||||||||||
|
Operating profit before financial result
|
1,416
|
61,101
|
27,261
|
(70,772
|
)
|
19,006
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
|
Financial result, net
|
2,144
|
(27,968
|
)
|
131
|
(25,693
|
)
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
|
Profit/(loss) before income tax and social contribution
|
3,560 | 33,133 | 27,391 | (70,772 | ) | (6,688 | ) | ||||||||||||||||
|
|
|||||||||||||||||||||||
|
Income tax and social contribution
|
|||||||||||||||||||||||
|
Current
|
(1,315 | ) | (26,375 | ) | (6,660 | ) | (34,350 | ) | |||||||||||||||
|
Deferred
|
- |
10,798 | - |
10,798 | |||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Net income
|
2,245 | 17,556 | 20,731 | (70,772 | ) | (30,240 | ) | ||||||||||||||||
|
|
|||||||||||||||||||||||
|
Earnings per share (in Brazilian Reais (R$))
|
|||||||||||||||||||||||
|
Basic
|
2,245 | (0.1048 | ) | 2 (e) | |||||||||||||||||||
|
Diluted
|
2,245 | (0.1048 | ) | 2 (e) | |||||||||||||||||||
|
a)
|
Properly adjusted by the base interest rate of Sistema Especial de Liquidação e de Custódia (the “SELIC Adjustment”) applied to the amount of twenty-seven
Brazilian Reais and fifty cents (R$ 27.50) as from the date of execution of the Merger Agreement until the date of the closing of the Transaction (the “Closing” and such date, the “Closing Date”), observing the following (i) the SELIC
Adjustment shall not exceed one Real (R$1.00) per Evertec Brasil New Class A Share to be redeemed (“SELIC Adjustment Cap”); (ii) the SELIC Adjustment Cap shall not apply in case the Closing of the Transaction gets delayed as a result of
a delay in compliance of certain Conditions Precedent to be Fulfilled by Evertec, as defined in the Merger Agreement, provided that all Conditions Precedent to be Fulfilled by Sinqia have been complied pursuant to the the Merger
Agreement; and (iii) for the avoidance of doubt, the SELIC Adjustment Cap will cap the abovementioned amount at twenty five Brazilian Reais and forty-seven cents (R$25.47), except as mentioned in item “(ii)” above.;
|
|
b)
|
Adjusted in case of any change, up to the Closing Date (included), to the number of outstanding shares into which Sinqia’s share capital is divided, on a fully diluted basis, except as authorized under
the Merger Agreement;
|
|
c)
|
reduced by the same amount of any dividends, interest on equity and other earnings declared and/or paid by Sinqia as from the date of the Merger Agreement and up to Closing Date, adjusted by the SELIC
Adjustment as from the payment date, except to the interest on equity declared by Sinqia at the annual general shareholders’ meeting held on April 27, 2023, as authorized under the Merger Agreement;
|
|
(i)
|
Evertec Brasil’s audited consolidated financial statements for the period ended March 31, 2023, prepared in accordance with accounting practices adopted in Brazil and international financial reporting
standards (IFRS), issued by the International Accounting Standards Board (“IASB”), audited by BDO RCS Auditores Independentes SS Ltda. (“BDO”);
|
|
(ii)
|
Sinqia’s reviewed consolidated financial statements for the period ended March 31, 2023, prepared in accordance with accounting practices adopted in Brazil and IFRS, issued by the IASB, reviewed by
Deloitte Touche Tohmatsu Auditores Independentes Ltda. (“Deloitte”);
|
|
(iii)
|
PaySmart’s unaudited and not reviewed consolidated financial information for the two-month period ended February 28, 2023, prepared by management in accordance with accounting practices adopted in
Brazil and IFRS, issued by IASB, that comprised on the following financial information:
|
|
•
|
PaySmart’s unaudited and not reviewed financial information for the two-month period ended February 28, 2023, prepared by management in accordance with accounting practices adopted in Brazil;
|
|
•
|
Issuer Instituição de Pagamento Ltda.’s (“Issuer”) unaudited and not reviewed financial information two-month period ended February 28, 2023, prepared in accordance with accounting practices adopted in Brazil;
|
|
•
|
Issuer Holding Ltda.’s (“Issuer Holding”) unaudited and not reviewed financial information for the two-month period ended February 28, 2023, prepared in accordance with accounting practices adopted in Brazil.
|
|
(i)
|
Evertec Brasil’s audited financial statements for the year ended December 31, 2022, prepared in accordance with accounting practices adopted in Brazil and IFRS, issued by IASB and audited by BDO;
|
|
(ii)
|
Sinqia’s audited consolidated financial statements for the year ended December 31, 2022, prepared in accordance with accounting practices adopted in Brazil and IFRS, issued by the IASB and audited by
Deloitte;
|
|
(iv)
|
PaySmart’s unaudited and not reviewed consolidated financial information for the year ended December 31, 2022, prepared by management, in accordance with accounting practices adopted in Brazil and IFRS,
issued by IASB, that comprised on the following financial information:
|
|
•
|
PaySmart’s unaudited and not reviewed financial information for the year ended December 31, 2022, prepared in accordance with accounting practices adopted in Brazil;
|
|
•
|
Issuer Instituição de Pagamento Ltda.’s (“Issuer”) audited financial statements for the year ended December 31, 2022, prepared in accordance with accounting practices adopted in Brazil and audited by BDO;
|
|
•
|
Issuer Holding Ltda.’s (“Issuer Holding”) unaudited and not reviewed financial information for the year ended December 31, 2022, prepared in accordance with accounting practices adopted in Brazil.
|
|
Cash consideration
|
2,178,476
|
|||
|
Evertec Inc.’s shares
|
232,641
|
|||
|
Total consideration
|
2,411,117
|
|||
|
Book value of Sinqia’s shareholders’ equity (NCI not considered)
|
641,990
|
|||
|
Elimination of book value of existing goodwill
|
(641,798
|
)
|
||
|
Book value of Sinqia’s shareholders’ equity (NCI not considered), net of goodwill
|
192
|
|||
|
Trademarks
|
96,623
|
|||
|
Customer relationships
|
411,741
|
|||
|
Softwares
|
154,302
|
|||
|
Total fair value impacts
|
662,666
|
|||
|
Total pro forma goodwill
|
1,748,259
|
|
Book value
|
Adjusted
|
Fair value
|
||||||||||
|
Trademarks
|
49,970
|
96,623
|
146,593
|
|||||||||
|
Customer relationships
|
279,495
|
411,741
|
691,236
|
|||||||||
|
Softwares
|
65,978
|
154,302
|
220,280
|
|||||||||
|
Goodwill
|
641,798
|
1,106,461
|
1,748,259
|
|||||||||
|
Estimated
fair value
|
Estimated
useful life
|
Year
ended December
31, 2022
|
Period
ended
March 31,
2023
|
||||||||||
|
Trademarks
|
96,623
|
60 months
|
19,325
|
4,831
|
|||||||||
|
Customer relationships
|
411,741
|
240 months
|
20,587
|
5,147
|
|||||||||
|
Softwares
|
154,302
|
60 months
|
30,860
|
7,715
|
|||||||||
|
Total
|
662,666
|
70,772
|
17,693
|
||||||||||
|
Intangible assets
acquired
|
|
Valuation technique
|
| Trademark and Softwares |
Relief from royalty
This methodology is based on the market remuneration of the use license granted to third parties. The value of the asset is restated by the savings of royalties that the owner would have to own the asset. It
is necessary to determine a royalty rate that reflects the appropriate remuneration of the asset. The royalty payments, net of taxes, are discounted to present value.
|
|
|
Customer relationships
|
Multi-period excess earnings method
The method considers the present value of net cash flows expected to be generated by customer relationships, by excluding any cash flows related to contributory assets.
|
|
Capital contribution made by Evertec Inc in Evertec Brasil
|
2,178,476
|
|||
|
Elimination of Sinqia’s Equity accounts
|
(641,990
|
)
|
||
|
Shares to be issued by Evertec Inc
|
232,641
|
|||
|
Total Pro Forma adjustment
|
1,769,127
|
|
Year ended
December 31,
2022
|
Period ended
March 31, 2023
|
|||||||
|
Weighted average of Evertec Brasil Shares - in thousands of shares
|
1 |
13,034
|
||||||
|
Shares issued by Evertec Inc - in thousands of shares
|
288,681 |
288,681
|
||||||
|
Total pro forma weighted average of shares - in thousands of shares
|
288,682 |
301,715
|
||||||
|
Pro Forma Net Income
|
(30,240 | ) |
(13,845
|
)
|
||||
|
Pro Forma Earnings per Share (in Brazilian Reais)
|
(0.1048 | ) |
(0.0459
|
)
|
||||
| 1. |
to approve the execution, by the Company’s board of officers, of the “Protocol and Justification for the Merger of Shares Issued by Sinqia S.A. by Evertec Brasil Informática S.A.” (“Protocol”), with the purpose of merging the
shares issued by the Company by Evertec Brasil Informática S.A. (“Evertec BR”) (“Merger of Shares”) within the scope of the business combination between the Company and Evertec BR (“Transaction”), with the
authorization for the Company’s board of officers to adopt all the necessary measures to implement the resolutions that may be approved at the Company’s General Shareholders’ Meeting (“GSM”);
|
| 2. |
to approve, in accordance with the Protocol, and in compliance with the provisions of Articles 6, 8 and 12 of the Company’s Bylaws, the calling of the Company’s GSM, to resolve on the following agenda:
|
| (a) |
To examine, discuss and resolve on the Protocol and on the Merger of Shares upon the delivery, to the Company’s shareholders, of class A preferred shares and class B
preferred shares issued by Evertec BR, automatically redeemable upon delivery, as consideration, of a cash installment and Level I Brazilian Depositary Receipts (BDRs) backed by common shares
issued by Evertec, Inc. (“Evertec Inc”), under the terms and conditions set forth in the Protocol, hereby authorizing the Company’s board of officers to adopt all the necessary measures to implement the resolutions that may be
approved at the GSM;
|
| (b) |
To resolve on the waiver of Evertec BR’s obligation to join the Novo Mercado segment of B3 S.A. - Brasil, Bolsa, Balcão (“Novo Mercado”) due to the Merger of Shares, pursuant to Article 46, Sole
Paragraph, of the Novo Mercado Regulation; and
|
| (c) |
To resolve on the termination of Sinqia’s Stock Granting Plan, immediately after the delivery of the shares covered by such plan to its beneficiaries.
|
| 3. |
to approve the Management Proposal for the Company’s GSM, which will be made available at the Company’s headquarters and on its website (ri.sinqia.com.br), as well as on the CVM and B3 websites, which contains the information
required by Law 6404/76 and CVM Resolution 81/2022; and
|
| 4. |
authorize the officers of the Company to carry out any and all acts necessary for the implementation of the resolutions hereby approved.
|
|
Antonio Luciano de Camargo Filho
|
Verônica Belchior de Sousa Campos
|
||
|
(digitally signed)
|
(digitally signed)
|
||
|
Augusto Frederico Caetano Schaffer
Member of the Fiscal Council
|
Hugo Paulo Ehrentreich
Member of the Fiscal Council
|
||||
|
Wesley Montechiari Figueira
Member and Coordinator of the Fiscal Council
|
||