Exhibit No. | Description of Exhibit | ||||||||||
INTER & Co, INC. | |||||||||||
By: | /s/ Santiago Horacio Stel | ||||||||||
Name: | Santiago Horacio Stel | ||||||||||
Title: | Senior Vice President of Finance and Risks |
![]() |
Unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Unaudited interim condensed consolidated financial statements | |||||||||||
Management report | |||||||||||
Independent Auditor's Report | |||||||||||
Unaudited interim condensed consolidated balance sheets
|
|||||||||||
Unaudited interim condensed consolidated statements of comprehensive income
|
|||||||||||
Unaudited interim condensed consolidated statements of cash flows
|
|||||||||||
Unaudited interim condensed consolidated statements of changes in equity
|
|||||||||||
Notes to the unaudited interim condensed consolidated financial statements |
|||||||||||
New Accounting Standards Recently Issued | |||||||||||
Operating segments |
|||||||||||
Note 18 |
|||||||||||
Note 19 |
Borrowings and on-lending |
||||||||||
Tax liabilities | |||||||||||
Income from securities, derivatives and foreign exchange |
|||||||||||
Net revenues from services and commissions | |||||||||||
Note 28 |
|||||||||||
Note 29 |
|||||||||||
Tax expenses | |||||||||||
1 |
![]() |
Unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
2 |
![]() |
Unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
3 |
Introduction | ||
We have reviewed the condensed consolidated interim financial information of Inter & Co, Inc. ("Company"), as of March 31, 2025, which comprise the balance sheet as of March 31, 2025, and the statements of profit or loss, comprehensive income, changes in equity and cash flows for the three-month period then ended, including the notes.
Management is responsible for the preparation and presentation of this condensed consolidated interim financial information in accordance with IAS 34 Interim Financial Reporting, issued by the International Accounting Standards Board – (IASB). Our responsibility is to express a conclusion on this condensed consolidated interim financial information based on our review.
| ||
Scope of review | ||
We conducted our review in accordance with Brazilian and international review standards on interim financial information (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of people 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 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 condensed consolidated interim financial information | ||
Based on our review, nothing has come to our attention that causes us to believe that the condensed consolidated interim financial information referred to above is not prepared, in all material respects, in accordance with IAS 34 - Interim Financial Reporting. |
KPMG Auditores Independentes Ltda., a Brazilian limited liability company and a member firm of KPMG's global organization of independent member firms licensed by KPMG International Limited, a private English company limited by guarantee. | KPMG Auditores Independentes Ltda., a Brazilian limited liability company and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee. |
![]() |
Unaudited interim condensed consolidated balance sheet As of March 31, 2025 and December 31, 2024 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
Note | 03/31/2025 | 12/31/2024 | |||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | 8 | 1,458,588 | 1,108,394 | ||||||||||||||
Amounts due from financial institutions, net of provisions for expected credit losses | 9 | 6,595,073 | 6,194,960 | ||||||||||||||
Deposits at Central Bank of Brazil | 5,648,238 | 5,285,402 | |||||||||||||||
Securities, net of provisions for expected credit losses | 10 | 24,703,003 | 23,899,551 | ||||||||||||||
Derivative financial assets | 11 | 8,163 | 563 | ||||||||||||||
Loans and advances to customers, net of provisions for expected credit losses | 12 | 35,088,280 | 33,327,355 | ||||||||||||||
Non-current assets held for sale | 257,696 | 234,611 | |||||||||||||||
Equity accounted investees | 10,401 | 10,401 | |||||||||||||||
Property and equipment | 13 | 359,211 | 369,942 | ||||||||||||||
Intangible assets | 14 | 1,925,819 | 1,836,053 | ||||||||||||||
Deferred tax assets | 32.c | 1,848,861 | 1,705,054 | ||||||||||||||
Other assets | 15 | 2,655,231 | 2,486,145 | ||||||||||||||
Total assets | 80,558,566 | 76,458,430 | |||||||||||||||
Liabilities | |||||||||||||||||
Liabilities with financial and similar institutions | 16 | 13,807,683 | 11,319,577 | ||||||||||||||
Liabilities with customers | 17 | 43,647,768 | 42,803,229 | ||||||||||||||
Securities issued | 18 | 10,697,969 | 9,890,219 | ||||||||||||||
Derivative financial liabilities | 11 | 5,863 | 70,048 | ||||||||||||||
Borrowings and on-lending | 19 | 397,953 | 128,924 | ||||||||||||||
Tax liabilities | 20 | 461,725 | 574,429 | ||||||||||||||
Income tax and social contribution | 350,164 | 462,501 | |||||||||||||||
Other tax liabilities | 111,561 | 111,928 | |||||||||||||||
Provisions | 21 | 223,950 | 155,262 | ||||||||||||||
Deferred tax liabilities | 32.c | 107,423 | 61,503 | ||||||||||||||
Other liabilities | 22 | 2,195,382 | 2,382,932 | ||||||||||||||
Total liabilities | 71,545,716 | 67,386,123 | |||||||||||||||
Equity | |||||||||||||||||
Share capital | 23.a | 13 | 13 | ||||||||||||||
Reserves | 23.b | 9,901,230 | 9,793,992 | ||||||||||||||
Other comprehensive loss | 23.c | (985,968) | (898,830) | ||||||||||||||
Treasury shares | 23.h | (14,719) | — | ||||||||||||||
Equity attributable to owners of the Company | 8,900,556 | 8,895,175 | |||||||||||||||
Non-controlling interest | 23.f | 112,294 | 177,132 | ||||||||||||||
Total equity | 9,012,850 | 9,072,307 | |||||||||||||||
Total liabilities and equity | 80,558,566 | 76,458,430 |
5 |
![]() |
Unaudited interim condensed consolidated statements of income
For the three-month period ended March 31, 2025 and 2024
(Amounts in thousands of Brazilian reais, except for earnings per share)
|
Note | 03/31/2025 | 03/31/2024 | |||||||||||||||
Interest income | 24 | 1,806,870 | 1,217,531 | ||||||||||||||
Interest expenses | 24 | (1,179,020) | (762,247) | ||||||||||||||
Income from securities, derivatives and foreign exchange | 25 | 734,744 | 537,138 | ||||||||||||||
Net interest income and income from securities, derivatives and foreign exchange | 1,362,593 | 992,422 | |||||||||||||||
Net revenues from services and commissions | 26 | 459,924 | 374,340 | ||||||||||||||
Expenses from services and commissions | (40,811) | (34,022) | |||||||||||||||
Other revenues | 27 | 56,093 | 68,201 | ||||||||||||||
Revenues | 1,837,800 | 1,400,941 | |||||||||||||||
Impairment losses on financial assets | 28 | (513,681) | (411,048) | ||||||||||||||
Administrative expenses | 29 | (528,200) | (395,244) | ||||||||||||||
Personnel expenses | 30 | (234,873) | (190,463) | ||||||||||||||
Tax expenses | 31 | (136,056) | (86,331) | ||||||||||||||
Depreciation and amortization | (67,445) | (41,900) | |||||||||||||||
Share of the profit or loss of associates and joint ventures accounted for using the equity method
|
— | (2,223) | |||||||||||||||
Profit before income tax | 357,545 | 273,732 | |||||||||||||||
Income tax | 32 | (50,759) | (78,512) | ||||||||||||||
Profit for the period | 306,786 | 195,220 | |||||||||||||||
Profit attributable to: | |||||||||||||||||
Owners of the Company | 286,589 | 182,793 | |||||||||||||||
Non-controlling interest | 20,197 | 12,427 | |||||||||||||||
Earnings per share | |||||||||||||||||
Basic earnings per share | 23.e | 0.65 | 0.43 | ||||||||||||||
Diluted earnings per share | 23.e | 0.65 | 0.43 |
6 |
![]() |
Unaudited interim condensed consolidated statements of comprehensive income For the three-month period ended March 31, 2025 and 2024 (Amounts in thousands of Brazilian reais, unless otherwise stated) |
03/31/2025 | 03/31/2024 | |||||||||||||
Profit for the period | 306,786 | 195,220 | ||||||||||||
Other comprehensive income | ||||||||||||||
Items that are or may be reclassified subsequently to the income statement: | ||||||||||||||
Changes in fair value - financial assets at FVOCI | 97,949 | (94,809) | ||||||||||||
Related tax - financial assets FVOCI | (44,061) | 42,662 | ||||||||||||
Net change in fair value - financial assets at FVOCI | 53,888 | (52,147) | ||||||||||||
Fair value change - investments in operations abroad | (1,194) | (7,620) | ||||||||||||
Tax effect | (35,320) | 5,931 | ||||||||||||
Hedge of net investments in operations abroad | (36,514) | (1,689) | ||||||||||||
Foreign exchange differences on the translation of foreign operations | (104,512) | 18,073 | ||||||||||||
Other comprehensive income (loss) that may be reclassified subsequently to the income statement | (87,138) | (35,763) | ||||||||||||
Total comprehensive income for the period | 219,648 | 159,457 | ||||||||||||
Allocation of comprehensive income | ||||||||||||||
To owners of the company | 199,451 | 147,030 | ||||||||||||
To non-controlling interest | 20,197 | 12,427 | ||||||||||||
7 |
![]() |
Unaudited interim condensed consolidated statements of cash flows
For the three-month period ended March 31, 2025 and 2024
(Amounts in thousands of Brazilian reais, unless otherwise stated)
|
03/31/2025 | 03/31/2024 | |||||||||||||
Operating activities | ||||||||||||||
Profit for the year | 306,786 | 195,220 | ||||||||||||
Adjustments to profit (loss) | ||||||||||||||
Depreciation and amortization | 67,445 | 41,900 | ||||||||||||
Result of equity interests in associates | — | 2,223 | ||||||||||||
Impairment losses on financial assets | 513,681 | 411,048 | ||||||||||||
Expenses with provisions for contingencies | 11,761 | 9,534 | ||||||||||||
Income tax and social contribution | 50,759 | 78,512 | ||||||||||||
Provisions/ (reversals) for loss of assets | (10,766) | (42,343) | ||||||||||||
Capital gains (losses) | 1,952 | (3,255) | ||||||||||||
Provision for performance income | (9,130) | (24,264) | ||||||||||||
Effect of the exchange rate variation on cash and cash equivalents | (16,485) | (21,756) | ||||||||||||
(Increase)/ decrease in: | ||||||||||||||
Deposits at Central Bank of Brazil | (362,836) | (261,243) | ||||||||||||
Loans and advances to customers | (2,137,078) | (1,337,505) | ||||||||||||
Amounts due from financial institutions | (400,438) | (332,782) | ||||||||||||
Securities | (178,376) | (373,610) | ||||||||||||
Derivative financial assets | (7,600) | (3,154) | ||||||||||||
Non-current assets held for sale | (23,085) | 642 | ||||||||||||
Other assets | (86,685) | (454,250) | ||||||||||||
Increase/ (decrease) in: | ||||||||||||||
Liabilities with financial and similar institutions | 2,488,106 | 960,618 | ||||||||||||
Liabilities with customers | 844,539 | (8,176) | ||||||||||||
Securities issued | 807,750 | 154,100 | ||||||||||||
Derivative financial liabilities | (65,379) | (1,170) | ||||||||||||
Borrowings and on-lending | 269,029 | (5,392) | ||||||||||||
Tax liabilities | (298,391) | 52,270 | ||||||||||||
Provisions | 56,927 | (9,983) | ||||||||||||
Other liabilities | (405,446) | (95,324) | ||||||||||||
Income tax paid | (74,086) | (64,329) | ||||||||||||
Net cash from operating activities | 1,342,954 | (1,132,469) | ||||||||||||
Cash flow from investing activities | ||||||||||||||
Acquisition of property and equipment | (6,602) | (21,405) | ||||||||||||
Acquisition of intangible assets | (141,423) | (93,572) | ||||||||||||
Acquisition of financial assets at FVOCI | (3,379,192) | (2,071,379) | ||||||||||||
Proceeds from sale of financial assets at FVOCI | 2,887,496 | 1,081,628 | ||||||||||||
Acquisition of financial assets at amortized cost | (89,040) | (30,060) | ||||||||||||
Proceeds from sale of financial assets at amortized cost | 8,023 | 42,134 | ||||||||||||
Net cash used in investing activities | (720,738) | (1,092,654) | ||||||||||||
Cash flow from financing activities | ||||||||||||||
Capital increase |
— | 782,037 | ||||||||||||
Dividends and interest on shareholders' equity paid | (208,146) | (2,271) | ||||||||||||
Repurchase of treasury shares | 121 | (16,409) | ||||||||||||
Resources to non-controlling interest | (80,482) | 10,941 | ||||||||||||
Net cash from (used in) financing activities | (288,507) | 774,298 | ||||||||||||
Increase/(Decrease) in cash and cash equivalents | 333,709 | (1,450,825) | ||||||||||||
Cash and cash equivalents at the beginning of the period | 1,108,394 | 4,259,379 | ||||||||||||
Effect of the exchange rate variation on cash and cash equivalents | 16,485 | 21,756 | ||||||||||||
Cash and cash equivalents at end of period | 1,458,588 | 2,830,310 |
8 |
![]() |
Unaudited interim condensed consolidated statements of changes in equity
For the three-month period ended March 31, 2025 and 2024
(Amounts in thousands of Brazilian reais, unless otherwise stated)
|
Share capital | Reserves | Other comprehensive income | Retained earnings /accumulated losses | Treasury shares | Equity attributable to owners of the Company | Non-controlling interest | Total equity | |||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2023 | 13 | 8,147,285 | (675,488) | — | — | 7,471,810 | 124,881 | 7,596,691 | ||||||||||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | 182,793 | — | 182,793 | 12,427 | 195,220 | ||||||||||||||||||||||||||||||||||||||||||
Proposed allocations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Constitution/ reversion of reserves | — | 182,793 | — | (182,793) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Capital increase | — | 820,503 | — | — | — | 820,503 | — | 820,503 | ||||||||||||||||||||||||||||||||||||||||||
Cost associated with issuing equity securities | — | (38,466) | — | — | — | (38,466) | — | (38,466) | ||||||||||||||||||||||||||||||||||||||||||
Interest on equity / dividends | — | — | — | — | — | — | (2,271) | (2,271) | ||||||||||||||||||||||||||||||||||||||||||
Foreign exchange differences on the translation of foreign operations | — | — | 18,073 | — | — | 18,073 | — | 18,073 | ||||||||||||||||||||||||||||||||||||||||||
Gains and losses - Hedge | — | — | (1,689) | — | — | (1,689) | — | (1,689) | ||||||||||||||||||||||||||||||||||||||||||
Net change in fair value - financial assets at FVOCI | — | — | (52,147) | — | — | (52,147) | — | (52,147) | ||||||||||||||||||||||||||||||||||||||||||
Share-based payment transactions | — | (3,626) | — | — | 3,626 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Reflex reserve | — | 8,007 | — | — | — | 8,007 | — | 8,007 | ||||||||||||||||||||||||||||||||||||||||||
Repurchase of treasury shares | — | — | — | — | (16,409) | (16,409) | — | (16,409) | ||||||||||||||||||||||||||||||||||||||||||
Others | — | — | — | — | — | — | 10,941 | 10,941 | ||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2024 | 13 | 9,116,496 | (711,251) | — | (12,783) | 8,392,475 | 145,978 | 8,538,453 | ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2024 | 13 | 9,793,992 | (898,830) | — | — | 8,895,175 | 177,132 | 9,072,307 | ||||||||||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | 286,589 | — | 286,589 | 20,197 | 306,786 | ||||||||||||||||||||||||||||||||||||||||||
Proposed allocations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Constitution/ reversion of reserves | — | 286,589 | — | (286,589) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Capital increase | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Interest on equity / dividends | — | (203,593) | — | — | — | (203,593) | (4,553) | (208,146) | ||||||||||||||||||||||||||||||||||||||||||
Foreign exchange differences on the translation of foreign operations | — | — | (104,512) | — | — | (104,512) | — | (104,512) | ||||||||||||||||||||||||||||||||||||||||||
Gains and losses - Hedge | — | — | (36,514) | — | — | (36,514) | — | (36,514) | ||||||||||||||||||||||||||||||||||||||||||
Net change in fair value - financial assets at FVOCI | — | — | 53,888 | — | — | 53,888 | — | 53,888 | ||||||||||||||||||||||||||||||||||||||||||
Share-based payment transactions | — | (14,010) | — | — | 14,010 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Reflex reserve | — | 9,402 | — | — | — | 9,402 | — | 9,402 | ||||||||||||||||||||||||||||||||||||||||||
Repurchase of treasury shares | — | 28,850 | — | — | (28,729) | 121 | — | 121 | ||||||||||||||||||||||||||||||||||||||||||
Others | — | — | — | — | — | — | (80,482) | (80,482) | ||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2025 | 13 | 9,901,230 | (985,968) | — | (14,719) | 8,900,556 | 112,294 | 9,012,850 |
9 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
10 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
11 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
12 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Entity | Branch of Activity | Common shares and/or quotas |
Functional currency | Country | Share in the capital (%) | |||||||||||||||||||||||||||||||||
03/31/2025 | 12/31/2024 | |||||||||||||||||||||||||||||||||||||
Direct subsidiaries | ||||||||||||||||||||||||||||||||||||||
Inter&Co Participações Ltda. | Holding Company | 13,196,995 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
INTRGLOBALEU Serviços Administrativos, LDA | Holding Company | 1 | EUR | Portugal | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter US Holding, Inc | Holding Company | 100 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Holding Financeira S.A. | Holding Company | 401,207,704 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Marketplace Intermediacão de negócios e Serviços Ltda. | Marketplace | 1,984,271,386 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Landbank Fundo de Investimento em Direitos Creditórios de Responsabilidade Limitada (a) | Investment Fund | 590,989,248 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter&Co Solutions | Provision of services | 16,000,000 | BRL | Brasil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Indirect subsidiaries | ||||||||||||||||||||||||||||||||||||||
Banco Inter S.A. | Multiple Bank | 2,593,598,009 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Distribuidora de Títulos e Valores Mobiliários Ltda. | Securities broker | 335,000,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Digital Corretora e Consultoria de Seguros Ltda. | Insurance broker | 60,000 | BRL | Brazil | 60.00 | % | 60.00 | % | ||||||||||||||||||||||||||||||
Inter Titulos Imobiliarios Fundo de Investimento Imobiliario | Investment Fund | — | BRL | Brazil | — | % | 97.19 | % | ||||||||||||||||||||||||||||||
BMA Inter Fundo De Investimento Em Direitos Creditórios Multissetorial | Investment Fund | — | BRL | Brazil | — | % | 65.17 | % | ||||||||||||||||||||||||||||||
TBI Fundo De Investimento Renda Fixa Credito Privado | Investment Fund | 230,278,086 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
TBI Fundo De Investimento Crédito Privado Investimento Exterior | Investment Fund | 15,000,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
IG Fundo de Investimento Renda Fixa Crédito Privado | Investment Fund | 127,909,837 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Simples Fundo de Investimento em Direitos Creditórios Multissetorial | Investment Fund | 37,065 | BRL | Brazil | 91.29 | % | 91.29 | % | ||||||||||||||||||||||||||||||
IM Designs Desenvolvimento de Software S.A | Provision of services | 50,000,000 | BRL | Brazil | 50.00 | % | 50.00 | % | ||||||||||||||||||||||||||||||
Acerto Cobrança e Informações Cadastrais S.A. | Provision of services | 60,000,000,000 | BRL | Brazil | 60.00 | % | 60.00 | % | ||||||||||||||||||||||||||||||
Inter & Co Payments, Inc | Provision of services | 1,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Asset Gestão de Recursos Ltda | Asset management | 750,814 | BRL | Brazil | 70.87 | % | 70.87 | % | ||||||||||||||||||||||||||||||
Inter Café Ltda. | Provision of services | 13,010,000 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Boutiques Ltda. | Provision of services | 6,010,008 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Food Ltda. | Provision of services | 7,000,000 | BRL | Brazil | 70.00 | % | 70.00 | % | ||||||||||||||||||||||||||||||
Inter Viagens e Entretenimento Ltda. | Provision of services | 94,515 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Conectividade Ltda. | Provision of services | 33,533,805 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter US Management, LLC | Provision of services | 100,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter US Finance, LLC | Provision of services | 100,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter&Co Securities, LLC | Provision of services | 100,000 | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter&Co Tecnologia e Serviços Financeiros Ltda. | Provision of services | 9,896,122,671 | BRL | Brazil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Pag Instituição de Pagamento S.A (b) | Provision of services | 1,654,582,386 | BRL | Brasil | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter & Co Us advisors, LLC (c) | Asset management | — | US$ | USA | 100.00 | % | 100.00 | % | ||||||||||||||||||||||||||||||
Inter Hedge Fundo de Investimento Imobiliário (d) | Investment Fund | 139,437,178 | BRL | Brasil | 100.00 | % | — | % |
13 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
14 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | |||||||||||||||||||||||||||||||||||||||||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop | Total of reportable segments | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||
Interest income | 1,772,954 | 4,907 | — | 23,399 | 1,801,260 | 13,504 | (7,894) | 1,806,870 | |||||||||||||||||||||||||||||||||||||||
Interest expenses | (1,194,426) | (3,705) | — | — | (1,198,131) | (2,297) | 21,408 | (1,179,020) | |||||||||||||||||||||||||||||||||||||||
Income from securities, derivatives and foreign exchange | 684,176 | 19,594 | 2,288 | 12,571 | 718,629 | 29,629 | (13,514) | 734,744 | |||||||||||||||||||||||||||||||||||||||
Net interest income and income from securities, derivatives and foreign exchange | 1,262,704 | 20,796 | 2,288 | 35,970 | 1,321,758 | 40,836 | — | 1,362,593 | |||||||||||||||||||||||||||||||||||||||
Net revenues from services and commissions | 300,868 | 36,149 | 69,494 | 51,485 | 457,996 | 17,481 | (15,553) | 459,924 | |||||||||||||||||||||||||||||||||||||||
Expenses from services and commissions | (17,174) | — | (20,854) | (2,624) | (40,652) | (159) | — | (40,811) | |||||||||||||||||||||||||||||||||||||||
Other revenues | 50,780 | 3,024 | 10,023 | 8,024 | 71,851 | 47,812 | (63,570) | 56,093 | |||||||||||||||||||||||||||||||||||||||
Revenues | 1,597,178 | 59,969 | 60,951 | 92,855 | 1,810,953 | 105,970 | (79,123) | 1,837,800 | |||||||||||||||||||||||||||||||||||||||
Impairment losses on financial assets | (508,637) | (602) | — | — | (509,239) | (4,442) | — | (513,681) | |||||||||||||||||||||||||||||||||||||||
Administrative expenses | (460,198) | (39,736) | (4,209) | (17,849) | (521,992) | (12,021) | 5,813 | (528,200) | |||||||||||||||||||||||||||||||||||||||
Personnel expenses | (184,002) | (18,242) | (6,157) | (15,350) | (223,751) | (20,861) | 9,739 | (234,873) | |||||||||||||||||||||||||||||||||||||||
Tax expenses | (100,575) | (4,159) | (6,695) | (12,432) | (123,861) | (12,195) | — | (136,056) | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | (61,953) | (1,602) | (637) | (2,897) | (67,089) | (356) | — | (67,445) | |||||||||||||||||||||||||||||||||||||||
Profit before income tax | 281,813 | (4,372) | 43,253 | 44,327 | 365,021 | 56,095 | (63,571) | 357,545 | |||||||||||||||||||||||||||||||||||||||
Income tax | (23,043) | 3,551 | (14,293) | (17,072) | (50,857) | 98 | — | (50,759) | |||||||||||||||||||||||||||||||||||||||
Profit for the period | 258,770 | (821) | 28,960 | 27,255 | 314,164 | 56,193 | (63,571) | 306,786 | |||||||||||||||||||||||||||||||||||||||
03/31/2025 | |||||||||||||||||||||||||||||||||||||||||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop | Total of reportable segments | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||
Total assets | 79,161,433 | 817,358 | 344,159 | 600,628 | 80,923,578 | 2,137,534 | (2,502,546) | 80,558,566 | |||||||||||||||||||||||||||||||||||||||
Total liabilities | 71,569,242 | 395,626 | 123,449 | 550,925 | 72,639,242 | 715,215 | (1,808,741) | 71,545,716 | |||||||||||||||||||||||||||||||||||||||
Total equity | 7,592,191 | 421,732 | 220,710 | 49,703 | 8,284,336 | 1,422,319 | (693,805) | 9,012,850 |
15 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop | Total of reportable segments | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||
Interest income | 1,190,849 | 2,925 | — | 14,175 | 1,207,949 | 13,933 | (4,351) | 1,217,531 | |||||||||||||||||||||||||||||||||||||||
Interest expenses | (776,296) | (1,992) | — | — | (778,288) | (2,121) | 18,162 | (762,247) | |||||||||||||||||||||||||||||||||||||||
Income from securities, derivatives and foreign exchange | 514,202 | 18,817 | 974 | 7,214 | 541,207 | 9,741 | (13,811) | 537,138 | |||||||||||||||||||||||||||||||||||||||
Net interest income and income from securities, derivatives and foreign exchange | 928,755 | 19,750 | 974 | 21,389 | 970,868 | 21,553 | — | 992,422 | |||||||||||||||||||||||||||||||||||||||
Net revenues from services and commissions | 272,341 | 31,125 | 36,446 | 33,654 | 373,566 | 774 | — | 374,340 | |||||||||||||||||||||||||||||||||||||||
Expenses from services and commissions | (33,925) | (95) | — | — | (34,020) | (2) | — | (34,022) | |||||||||||||||||||||||||||||||||||||||
Other revenues | 81,860 | 3,141 | 14,930 | 6,412 | 106,343 | 13,347 | (51,489) | 68,201 | |||||||||||||||||||||||||||||||||||||||
Revenues | 1,249,031 | 53,921 | 52,350 | 61,455 | 1,416,757 | 35,672 | (51,489) | 1,400,941 | |||||||||||||||||||||||||||||||||||||||
Impairment losses on financial assets | (410,592) | — | — | — | (410,592) | (456) | (411,048) | ||||||||||||||||||||||||||||||||||||||||
Administrative expenses | (341,277) | (18,221) | (13,657) | (14,304) | (387,459) | (7,785) | — | (395,244) | |||||||||||||||||||||||||||||||||||||||
Personnel expenses | (141,976) | (22,537) | (5,827) | (10,772) | (181,112) | (9,351) | — | (190,463) | |||||||||||||||||||||||||||||||||||||||
Tax expenses | (68,128) | (3,687) | (4,338) | (10,110) | (86,263) | (68) | — | (86,331) | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | (37,751) | (1,408) | (339) | (2,349) | (41,847) | (53) | — | (41,900) | |||||||||||||||||||||||||||||||||||||||
Share of the profit or loss of associates and joint ventures accounted for using the equity method |
(2,223) | — | — | — | (2,223) | — | — | (2,223) | |||||||||||||||||||||||||||||||||||||||
Profit / (loss) before income tax | 247,084 | 8,068 | 28,189 | 23,920 | 307,261 | 17,959 | (51,489) | 273,732 | |||||||||||||||||||||||||||||||||||||||
Income tax | (51,214) | (2,608) | (7,768) | (17,412) | (79,002) | 490 | — | (78,512) | |||||||||||||||||||||||||||||||||||||||
Profit / (loss) for the period | 195,870 | 5,460 | 20,421 | 6,508 | 228,259 | 18,449 | (51,489) | 195,220 | |||||||||||||||||||||||||||||||||||||||
12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Banking & Spending | Investments | Insurance Brokerage | Inter Shop | Total of reportable segments | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||
Total assets | 75,189,468 | 834,510 | 339,776 | 566,010 | 76,929,764 | 2,240,421 | (2,711,755) | 76,458,430 | |||||||||||||||||||||||||||||||||||||||
Total liabilities | 67,353,349 | 407,083 | 148,221 | 558,571 | 68,467,224 | 829,357 | (1,910,458) | 67,386,123 | |||||||||||||||||||||||||||||||||||||||
Total equity | 7,836,119 | 427,427 | 191,555 | 7,439 | 8,462,540 | 1,411,064 | (801,297) | 9,072,307 |
16 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
17 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||
Financial activities | 5,829,881 | 5,667,776 | ||||||||||||
Construction | 1,859,104 | 1,817,869 | ||||||||||||
Trade | 1,496,357 | 1,468,875 | ||||||||||||
Industries | 1,431,775 | 1,429,907 | ||||||||||||
Administrative activities | 1,123,635 | 1,190,423 | ||||||||||||
Agriculture | 106,701 | 79,653 | ||||||||||||
Other segments (a) | 1,606,300 | 2,110,431 | ||||||||||||
Business clients | 13,453,753 | 13,764,934 | ||||||||||||
Individual clients | 23,941,571 | 21,831,359 | ||||||||||||
Total | 37,395,324 | 35,596,293 |
03/31/2025 | 12/31/2024 | ||||||||||||||||||||||
Balance | % on Loans and advances to customers | Balance | % on Loans and advances to customers | ||||||||||||||||||||
Largest debtor | 151,411 | 0.40 | % | 123,456 | 0.35 | % | |||||||||||||||||
10 largest debtors | 866,943 | 2.32 | % | 964,974 | 2.71 | % | |||||||||||||||||
20 largest debtors | 1,367,467 | 3.66 | % | 1,520,889 | 4.27 | % | |||||||||||||||||
50 largest debtors | 2,224,799 | 5.95 | % | 2,378,545 | 6.68 | % | |||||||||||||||||
100 largest debtors | 3,056,224 | 8.17 | % | 3,181,258 | 8.94 | % |
18 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | ||||||||||
Lower than 30% | 1,889,016 | 1,680,479 | |||||||||
31 - 50% | 3,498,737 | 3,384,141 | |||||||||
51 - 70% | 5,006,273 | 4,552,068 | |||||||||
71 - 90% | 1,520,732 | 1,375,696 | |||||||||
Higher than 90% | 285,629 | 257,803 | |||||||||
12,200,387 | 11,250,187 |
19 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
20 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Current | Non-Current | Total | Total | ||||||||||||||||||||||||||||||||||||||||||||
Note | 1 to 30 days | 31 to 180 days | 181 to 365 days | 1 to 5 Years | Over 5 years | 03/31/2025 | 12/31/2024 | ||||||||||||||||||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | 8 | 1,458,588 | — | — | — | — | 1,458,588 | 1,108,394 | |||||||||||||||||||||||||||||||||||||||
Amounts due from financial institutions | 9 | 6,595,073 | — | — | — | — | 6,595,073 | 6,194,960 | |||||||||||||||||||||||||||||||||||||||
Deposits at Central Bank of Brazil | 5,648,238 | — | — | — | — | 5,648,238 | 5,285,402 | ||||||||||||||||||||||||||||||||||||||||
Securities | 10 | 576,030 | 1,607,843 | 3,504,671 | 13,877,542 | 5,185,379 | 24,751,465 | 23,953,038 | |||||||||||||||||||||||||||||||||||||||
Derivative financial assets | 11 | 383 | 6,639 | 1,079 | 62 | — | 8,163 | 563 | |||||||||||||||||||||||||||||||||||||||
Loans and advances to customers | 12.c | 8,162,949 | 4,703,162 | 6,888,301 | 5,082,474 | 12,558,438 | 37,395,324 | 35,596,293 | |||||||||||||||||||||||||||||||||||||||
Other assets (a) | 15 | — | — | — | — | 86,111 | 86,111 | 83,194 | |||||||||||||||||||||||||||||||||||||||
Total | 22,441,261 | 6,317,644 | 10,394,051 | 18,960,078 | 17,829,928 | 75,942,962 | 72,221,844 | ||||||||||||||||||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
Liabilities with financial and similar institutions | 16 | 13,807,151 | 501 | 31 | — | — | 13,807,683 | 11,319,577 | |||||||||||||||||||||||||||||||||||||||
Liabilities with customers (b) | 17 | 43,620,830 | 2,400 | 3,063 | 21,475 | — | 43,647,768 | 42,803,229 | |||||||||||||||||||||||||||||||||||||||
Securities issued | 18 | 10,687,636 | 2,879 | 2,382 | 5,070 | — | 10,697,969 | 9,890,219 | |||||||||||||||||||||||||||||||||||||||
Derivative financial liabilities | 11 | 359 | 5,497 | 1 | 2 | 4 | 5,863 | 70,048 | |||||||||||||||||||||||||||||||||||||||
Borrowing and on-lending | 19 | 104,736 | 6,800 | 126 | 269,837 | 16,454 | 397,953 | 128,924 | |||||||||||||||||||||||||||||||||||||||
Other liabilities (c) | 22 | — | 795 | 105,868 | — | 106,663 | 113,690 | ||||||||||||||||||||||||||||||||||||||||
Total | 68,220,712 | 18,078 | 6,398 | 402,252 | 16,458 | 68,663,899 | 64,325,687 |
21 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||||||||||||||
Note | Current | Non-current | Total | Total | ||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Cash and cash equivalents | 8 | 1,458,588 | — | 1,458,588 | 1,108,394 | |||||||||||||||||||||
Amounts due from financial institutions | 9 | 6,595,073 | — | 6,595,073 | 6,194,960 | |||||||||||||||||||||
Deposits at Central Bank of Brazil | 5,648,238 | — | 5,648,238 | 5,285,402 | ||||||||||||||||||||||
Securities | 10 | 5,688,544 | 19,062,921 | 24,751,465 | 23,953,038 | |||||||||||||||||||||
Derivative financial assets | 11 | 8,101 | 62 | 8,163 | 563 | |||||||||||||||||||||
Loans and advances to customers, net of provisions for expected credit losses | 12 | 17,447,368 | 17,640,912 | 35,088,280 | 33,327,355 | |||||||||||||||||||||
Other assets (a) | 15 | — | 86,111 | 86,111 | 83,194 | |||||||||||||||||||||
Total | 36,845,912 | 36,790,006 | 73,635,918 | 69,952,906 | ||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||
Liabilities with financial and similar institutions | 16 | 13,807,683 | — | 13,807,683 | 11,319,577 | |||||||||||||||||||||
Liabilities with customers (b) | 17 | 43,626,293 | 21,475 | 43,647,768 | 42,803,229 | |||||||||||||||||||||
Securities issued | 18 | 10,692,899 | 5,070 | 10,697,969 | 9,890,219 | |||||||||||||||||||||
Derivative financial liabilities | 11 | 5,857 | 6 | 5,863 | 70,048 | |||||||||||||||||||||
Borrowings and on-lending | 19 | 111,662 | 286,291 | 397,953 | 128,924 | |||||||||||||||||||||
Other liabilities (b) | 22 | 795 | 105,868 | 106,663 | 113,690 | |||||||||||||||||||||
Total | 68,245,189 | 418,710 | 68,663,899 | 64,325,687 |
22 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Risk factor | 03/31/2025 | 12/31/2024 | ||||||||||||
IPCA Coupon | 9,639 | 13,738 | ||||||||||||
Pre-fixed rate | 797 | 3,951 | ||||||||||||
USD Coupon | 73 | 2,675 | ||||||||||||
Foreign currencies | 25,643 | 28,036 | ||||||||||||
Share price | 2,685 | 193 | ||||||||||||
Subtotal | 38,837 | 48,593 | ||||||||||||
Diversification effects (correlation) | 14,865 | 24,539 | ||||||||||||
Value-at-Risk | 23,972 | 24,054 | ||||||||||||
VaR over total asset | 0.03 | % | 0.03 | % |
Risk factor | 03/31/2025 | 12/31/2024 | ||||||||||||
IPCA Coupon | 732,159 | 976,186 | ||||||||||||
Pre-fixed rate | 35,202 | 116,296 | ||||||||||||
TR Coupon | 35,350 | 53,790 | ||||||||||||
Others | 94,167 | 181,069 | ||||||||||||
Subtotal | 896,878 | 1,327,341 | ||||||||||||
Diversification effects (correlation) | 136,883 | 347,688 | ||||||||||||
Value-at-Risk | 759,995 | 979,653 | ||||||||||||
VarR over total asset | 0.94 | % | 1.28 | % |
23 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Exposures - R$ thousand | ||||||||||||||||||||||||||||||||||||||
Banking and Trading book | Scenarios | 03/31/2025 | ||||||||||||||||||||||||||||||||||||
Risk factor | Rate variation in scenario 1 | Scenario I | Rate variation in scenario 2 | Scenario II | Rate variation in scenario 3 | Scenario III | ||||||||||||||||||||||||||||||||
Pre-fixed rate | increase | (2,661) | increase | (912,609) | increase | (1,699,083) | ||||||||||||||||||||||||||||||||
IPCA coupon (a) | increase | (4,597) | increase | (786,083) | increase | (1,425,950) | ||||||||||||||||||||||||||||||||
TR coupon (b) | increase | (245) | increase | (63,344) | increase | (109,104) | ||||||||||||||||||||||||||||||||
USD coupon | decrease | 21 | decrease | (5,394) | decrease | (10,957) | ||||||||||||||||||||||||||||||||
Others | increase | (17) | increase | (2,764) | increase | (5,366) |
Exposures - R$ thousand | ||||||||||||||||||||||||||||||||||||||
Banking and Trading book | Scenarios | 12/31/2024 | ||||||||||||||||||||||||||||||||||||
Risk factor | Rate variation in scenario 1 | Scenario I | Rate variation in scenario 2 | Scenario II | Rate variation in scenario 3 | Scenario III | ||||||||||||||||||||||||||||||||
Pre-fixed rate | increase | (2,766) | increase | (988,366) | increase | (1,848,407) | ||||||||||||||||||||||||||||||||
IPCA coupon (a) | increase | (4,870) | increase | (834,006) | increase | (1,511,875) | ||||||||||||||||||||||||||||||||
TR coupon (b) | increase | (214) | increase | (56,565) | increase | (96,402) | ||||||||||||||||||||||||||||||||
USD coupon | decrease | (26) | decrease | (4,477) | decrease | (9,047) | ||||||||||||||||||||||||||||||||
Others | increase | (19) | decrease | (1,912) | decrease | (628) |
24 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
25 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
As of March 31, 2025 | |||||||||||||||||||||||||||||
Financial assets | Level 1 | Level 2 | Level 3 | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | — | — | 50,484,376 | ||||||||||||||||||||||||
Loans and advances to customers, net of provisions for expected credit losses | — | — | — | — | 35,088,280 | ||||||||||||||||||||||||
Amounts due from financial institutions | — | — | — | — | 6,595,073 | ||||||||||||||||||||||||
Deposits at Central Bank of Brazil | — | — | — | — | 5,648,238 | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | — | — | 1,458,588 | ||||||||||||||||||||||||
Brazilian government securities | — | — | — | — | 1,213,243 | ||||||||||||||||||||||||
Securities issued by financial institutions | — | — | — | — | 480,954 | ||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | 602,796 | 997,610 | — | 1,600,406 | 1,600,406 | ||||||||||||||||||||||||
Investment funds shares | 149,188 | 398,664 | — | 547,852 | 547,852 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 546,167 | — | 546,167 | 546,167 | ||||||||||||||||||||||||
Brazilian government securities | 453,608 | — | — | 453,608 | 453,608 | ||||||||||||||||||||||||
Securities issued by financial institutions | — | 44,616 | — | 44,616 | 44,616 | ||||||||||||||||||||||||
Derivative financial assets | — | 8,163 | — | 8,163 | 8,163 | ||||||||||||||||||||||||
Fair value through other comprehensive income - FVOCI | 16,865,052 | 4,551,511 | — | 21,416,563 | 21,416,563 | ||||||||||||||||||||||||
Brazilian government securities | 16,661,252 | — | — | 16,661,252 | 16,661,252 | ||||||||||||||||||||||||
Securities issued abroad | 203,800 | 3,739,980 | — | 3,943,780 | 3,943,780 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 695,033 | — | 695,033 | 695,033 | ||||||||||||||||||||||||
Investment funds shares | — | 116,498 | — | 116,498 | 116,498 | ||||||||||||||||||||||||
Total | 17,467,848 | 5,549,121 | — | 23,016,969 | 73,501,345 | ||||||||||||||||||||||||
Financial liabilities | Level 1 | Level 2 | Level 3 | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | — | — | 68,551,373 | ||||||||||||||||||||||||
Liabilities with customers | — | — | — | — | 43,647,768 | ||||||||||||||||||||||||
Liabilities with financial and similar institutions | — | — | — | — | 13,807,683 | ||||||||||||||||||||||||
Securities issued | — | — | — | — | 10,697,969 | ||||||||||||||||||||||||
Borrowings and on-lending | — | — | — | — | 397,953 | ||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | — | 5,863 | — | 5,863 | 5,863 | ||||||||||||||||||||||||
Derivative financial liabilities | — | 5,863 | — | 5,863 | 5,863 | ||||||||||||||||||||||||
Total | — | 5,863 | — | 5,863 | 68,557,236 | ||||||||||||||||||||||||
26 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
As of December 31, 2024 | |||||||||||||||||||||||||||||
Financial assets | Level 1 | Level 2 | Level 3 | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | — | — | 47,529,290 | ||||||||||||||||||||||||
Loans and advances to customers, net of provisions for expected credit losses | — | — | — | — | 33,327,355 | ||||||||||||||||||||||||
Amounts due from financial institutions | — | — | — | — | 6,194,960 | ||||||||||||||||||||||||
Deposits at Central Bank of Brazil | — | — | — | — | 5,285,402 | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | — | — | 1,108,394 | ||||||||||||||||||||||||
Brazilian government securities | — | — | — | — | 1,189,489 | ||||||||||||||||||||||||
Securities issued by financial institutions | — | — | — | — | 423,690 | ||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | 648,194 | 726,203 | — | 1,374,397 | 1,374,397 | ||||||||||||||||||||||||
Brazilian government securities | 432,316 | 32,081 | — | 464,397 | 464,397 | ||||||||||||||||||||||||
Securities issued by financial institutions | 15,987 | 374,000 | — | 389,987 | 389,987 | ||||||||||||||||||||||||
Investment funds shares | 199,891 | 93,322 | — | 293,213 | 293,213 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 226,237 | — | 226,237 | 226,237 | ||||||||||||||||||||||||
Derivative financial assets | — | 563 | — | 563 | 563 | ||||||||||||||||||||||||
Fair value through other comprehensive income - FVOCI | 16,413,025 | 4,499,513 | — | 20,912,538 | 20,912,538 | ||||||||||||||||||||||||
Brazilian government securities | 16,183,821 | — | — | 16,183,821 | 16,183,821 | ||||||||||||||||||||||||
Securities issued abroad | 229,204 | 3,600,898 | — | 3,830,102 | 3,830,102 | ||||||||||||||||||||||||
Investment funds shares | — | 706,022 | — | 706,022 | 706,022 | ||||||||||||||||||||||||
Securities issued by financial institutions | — | 158,713 | — | 158,713 | 158,713 | ||||||||||||||||||||||||
Bonds and shares issued by non-financial companies | — | 33,880 | — | 33,880 | 33,880 | ||||||||||||||||||||||||
Total | 17,061,219 | 5,225,716 | — | 22,286,935 | 69,816,225 | ||||||||||||||||||||||||
Financial liabilities | Level 1 | Level 2 | Level 3 | Fair value | Carrying amount | ||||||||||||||||||||||||
Amortized cost | — | — | — | — | 64,141,949 | ||||||||||||||||||||||||
Liabilities with customers | — | — | — | — | 42,803,229 | ||||||||||||||||||||||||
Liabilities with financial and similar institutions | — | — | — | — | 11,319,577 | ||||||||||||||||||||||||
Securities issued | — | — | — | — | 9,890,219 | ||||||||||||||||||||||||
Borrowings and on-lending | — | — | — | — | 128,924 | ||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | — | 70,048 | — | 70,048 | 70,048 | ||||||||||||||||||||||||
Derivative financial liabilities | — | 70,048 | — | 70,048 | 70,048 | ||||||||||||||||||||||||
Total | — | 70,048 | — | 70,048 | 64,211,997 |
27 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||
Cash and cash equivalents in foreign currency | 639,743 | 770,623 | ||||||||||||
Cash and cash equivalents in national currency | 260,806 | 212,573 | ||||||||||||
Reverse repurchase agreements (a) | 558,039 | 125,198 | ||||||||||||
Total | 1,458,588 | 1,108,394 |
03/31/2025 | 12/31/2024 | |||||||||||||
Loans to financial institutions (a) | 5,199,617 | 4,974,605 | ||||||||||||
Interbank on-lending | 846,995 | 645,835 | ||||||||||||
Interbank deposit investments | 554,051 | 579,720 | ||||||||||||
Expected credit loss | (5,590) | (5,200) | ||||||||||||
Total | 6,595,073 | 6,194,960 |
28 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||
Fair value through other comprehensive income - FVOCI | ||||||||||||||
Financial treasury bills (LFT) | 10,966,101 | 10,637,587 | ||||||||||||
Securities issued abroad | 3,943,780 | 3,830,102 | ||||||||||||
National treasury notes (NTN) | 3,772,230 | 3,731,416 | ||||||||||||
National treasury bills (LTN) | 1,922,921 | 1,814,818 | ||||||||||||
Commercial promissory notes | 541,717 | 593,027 | ||||||||||||
Investment fund shares | 116,498 | 158,714 | ||||||||||||
Certificates of agricultural receivables | 64,399 | 63,141 | ||||||||||||
Certificates of real estate receivables | 62,688 | 49,853 | ||||||||||||
Debentures | 26,229 | 33,880 | ||||||||||||
Subtotal | 21,416,563 | 20,912,538 | ||||||||||||
Amortized cost | ||||||||||||||
National treasury notes (NTN) | 677,210 | 671,839 | ||||||||||||
National treasury bills (LTN) | 536,033 | 517,650 | ||||||||||||
Rural product bill | 480,954 | 423,690 | ||||||||||||
Subtotal | 1,694,197 | 1,613,179 | ||||||||||||
Fair value through profit or loss - FVTPL | ||||||||||||||
Investment fund shares | 547,852 | 293,216 | ||||||||||||
Financial treasury bills (LFT) | 426,048 | 451,424 | ||||||||||||
Certificates of real estate receivables | 224,027 | 227,337 | ||||||||||||
Commercial promissory notes | 125,719 | 25,069 | ||||||||||||
Debentures | 112,105 | 125,192 | ||||||||||||
Certificates of agricultural receivables | 84,316 | 83,368 | ||||||||||||
Bank deposit certificates | 25,859 | 101,043 | ||||||||||||
Federal Public Title | 16,009 | 15,987 | ||||||||||||
Agribusiness credit bills (LCA) | 11,702 | 36,709 | ||||||||||||
National treasury notes (NTN) | 11,551 | 12,973 | ||||||||||||
Real estate credit bills (LCI) | 7,055 | 1,516 | ||||||||||||
Subtotal | 1,592,243 | 1,373,834 | ||||||||||||
Total | 24,703,003 | 23,899,551 |
29 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | |||||||||||||||||||||||||||||||||||
Up to 3 months | 3 months to 1 year | 1 year to 3 years | From 3 to 5 years | Above 5 years | Accounting balance | ||||||||||||||||||||||||||||||
Fair value through other comprehensive income - FVOCI | 384,514 | 4,214,206 | 3,725,809 | 9,138,418 | 3,953,616 | 21,416,563 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | — | 326,504 | 1,184,625 | 7,835,866 | 1,619,106 | 10,966,101 | |||||||||||||||||||||||||||||
Securities issued abroad | 188,523 | 3,755,257 | — | — | — | 3,943,780 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | 172,761 | — | 1,002,793 | 407,826 | 2,188,850 | 3,772,230 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | — | 35,971 | 1,368,183 | 518,767 | — | 1,922,921 | |||||||||||||||||||||||||||||
Commercial promissory notes | 20,208 | 96,474 | 126,307 | 298,728 | — | 541,717 | |||||||||||||||||||||||||||||
Investment fund shares | — | — | 9,552 | 32,241 | 74,705 | 116,498 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | (95) | — | 34,250 | 30,244 | — | 64,399 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | — | — | — | — | 62,688 | 62,688 | |||||||||||||||||||||||||||||
Debentures | 3,117 | — | 99 | 14,746 | 8,267 | 26,229 | |||||||||||||||||||||||||||||
Amortized cost | 84,916 | 218,833 | 659,994 | 53,244 | 677,210 | 1,694,197 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | — | — | 677,210 | 677,210 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | — | — | 485,949 | 50,084 | — | 536,033 | |||||||||||||||||||||||||||||
Rural product bill | 84,916 | 218,833 | 174,045 | 3,160 | — | 480,954 | |||||||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | 407,035 | 330,578 | 158,054 | 142,022 | 554,554 | 1,592,243 | |||||||||||||||||||||||||||||
Investment fund shares | 404,806 | — | — | — | 143,046 | 547,852 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | — | 302,960 | 103,219 | 19,869 | — | 426,048 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | — | 326 | 7,167 | 47,554 | 168,980 | 224,027 | |||||||||||||||||||||||||||||
Commercial promissory notes | — | — | — | 25,078 | 100,641 | 125,719 | |||||||||||||||||||||||||||||
Debentures | 4 | 1,656 | 9,257 | 10,627 | 90,561 | 112,105 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | 6 | 1,021 | 20,941 | 38,087 | 24,261 | 84,316 | |||||||||||||||||||||||||||||
Bank deposit certificates | 193 | 11,569 | 13,396 | 649 | 52 | 25,859 | |||||||||||||||||||||||||||||
Federal Public Title | — | — | — | — | 16,009 | 16,009 | |||||||||||||||||||||||||||||
Agribusiness credit bills (LCA) | 1,208 | 7,036 | 3,336 | 109 | 13 | 11,702 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | 560 | — | 10,991 | 11,551 | |||||||||||||||||||||||||||||
Real estate credit bills (LCI) | 818 | 6,010 | 178 | 49 | — | 7,055 | |||||||||||||||||||||||||||||
Total | 876,465 | 4,763,617 | 4,543,857 | 9,333,684 | 5,185,380 | 24,703,003 |
30 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2024 | |||||||||||||||||||||||||||||||||||
Up to 3 months | 3 months to 1 year | 1 year to 3 years | From 3 to 5 years | Above 5 years | Book value | ||||||||||||||||||||||||||||||
Fair value through other comprehensive income - FVOCI | 906,003 | 3,694,441 | 2,912,511 | 8,559,626 | 4,839,957 | 20,912,538 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | — | — | 1,031,372 | 7,612,413 | 1,993,802 | 10,637,587 | |||||||||||||||||||||||||||||
Securities issued abroad | 431,417 | 3,398,685 | — | — | — | 3,830,102 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | 168,034 | 1,005,067 | 404,732 | 2,153,583 | 3,731,416 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | 451,864 | — | 744,217 | 343,973 | 274,764 | 1,814,818 | |||||||||||||||||||||||||||||
Commercial promissory notes | — | 122,555 | 100,993 | 117,240 | 252,239 | 593,027 | |||||||||||||||||||||||||||||
Investment fund shares | — | — | 7,251 | 31,049 | 120,414 | 158,714 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | 10,298 | — | 23,476 | 29,367 | — | 63,141 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | 11,320 | — | — | 6,075 | 32,458 | 49,853 | |||||||||||||||||||||||||||||
Debentures | 1,104 | 5,167 | 135 | 14,777 | 12,697 | 33,880 | |||||||||||||||||||||||||||||
Amortized cost | — | 159,232 | 719,935 | 62,173 | 671,839 | 1,613,179 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | — | — | 671,839 | 671,839 | |||||||||||||||||||||||||||||
National treasury bills (LTN) | — | — | 469,309 | 48,341 | — | 517,650 | |||||||||||||||||||||||||||||
Rural product bill | — | 159,232 | 250,626 | 13,832 | — | 423,690 | |||||||||||||||||||||||||||||
Fair value through profit or loss - FVTPL | 362,169 | 257,234 | 314,459 | 124,766 | 315,206 | 1,373,834 | |||||||||||||||||||||||||||||
Investment fund quotas | 288,707 | — | 4,509 | — | — | 293,216 | |||||||||||||||||||||||||||||
Financial treasury bills (LFT) | 21,622 | 219,135 | 194,586 | 10,977 | 5,104 | 451,424 | |||||||||||||||||||||||||||||
Certificates of real estate receivables | 154 | 35 | 10,906 | 36,137 | 180,105 | 227,337 | |||||||||||||||||||||||||||||
Commercial promissory notes | — | — | — | 25,069 | — | 25,069 | |||||||||||||||||||||||||||||
Debentures | 27,854 | 168 | 9,176 | 11,604 | 76,390 | 125,192 | |||||||||||||||||||||||||||||
Certificates of agricultural receivables | 32 | 61 | 19,374 | 40,533 | 23,368 | 83,368 | |||||||||||||||||||||||||||||
Bank deposit certificates | 23,002 | 7,759 | 68,489 | 412 | 1,381 | 101,043 | |||||||||||||||||||||||||||||
Federal Public Title | — | — | — | — | 15,987 | 15,987 | |||||||||||||||||||||||||||||
Agribusiness credit bills (LCA) | 642 | 28,808 | 7,192 | 34 | 33 | 36,709 | |||||||||||||||||||||||||||||
National treasury notes (NTN) | — | — | 135 | — | 12,838 | 12,973 | |||||||||||||||||||||||||||||
Real estate credit bills (LCI) | 156 | 1,268 | 92 | — | — | 1,516 | |||||||||||||||||||||||||||||
Total | 1,268,172 | 4,110,907 | 3,946,905 | 8,746,565 | 5,827,002 | 23,899,551 |
Notional | Amortized cost | Fair value | Up to 3 months | 3 months to 1 year | 1 year to 3 years | Above 3 years | 03/31/2025 | 12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Future derivatives | 2,683,917 | 442 | 442 | — | 380 | 60 | 2 | 442 | 35 | ||||||||||||||||||||||||||||||||||||||||||||
Forward derivatives | 1,200,109 | 7,721 | 7,721 | 144 | 7,577 | — | — | 7,721 | 528 | ||||||||||||||||||||||||||||||||||||||||||||
Total assets | 3,884,026 | 8,163 | 8,163 | 144 | 7,957 | 60 | 2 | 8,163 | 563 | ||||||||||||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Future derivatives | (10,475,862) | (365) | (365) | 1 | (368) | — | 2 | (365) | (46) | ||||||||||||||||||||||||||||||||||||||||||||
Forward derivatives | — | — | — | — | — | — | — | — | (64,539) | ||||||||||||||||||||||||||||||||||||||||||||
Swap derivatives | (13,500) | (5,498) | (5,498) | — | (5,498) | — | — | (5,498) | (5,463) | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | (10,489,362) | (5,863) | (5,863) | 1 | (5,866) | — | 2 | (5,863) | (70,048) | ||||||||||||||||||||||||||||||||||||||||||||
Net effect | (6,605,336) | 2,300 | 2,300 | 145 | 2,091 | 60 | 4 | 2,300 | (69,485) |
31 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Up to 3 months | 3 months to 1 year | 1 year to 3 years | Above 3 years | 03/31/2025 | 12/31/2024 | ||||||||||||||||||||||||||||||
Long position | 1,301,324 | 2,554,120 | 27,803 | 779 | 3,884,026 | 2,719,142 | |||||||||||||||||||||||||||||
Future | 1,301,180 | 1,354,155 | 27,803 | 779 | 2,683,917 | 2,718,614 | |||||||||||||||||||||||||||||
Forward | 144 | 1,199,965 | — | — | 1,200,109 | 528 | |||||||||||||||||||||||||||||
Short position | (3,030,930) | (2,571,803) | (2,067,633) | (2,818,996) | (10,489,362) | (12,521,388) | |||||||||||||||||||||||||||||
Future | (3,030,930) | (2,558,303) | (2,067,633) | (2,818,996) | (10,475,862) | (11,319,949) | |||||||||||||||||||||||||||||
Forward | — | — | — | — | — | (1,187,939) | |||||||||||||||||||||||||||||
Swap | — | (13,500) | — | — | (13,500) | (13,500) | |||||||||||||||||||||||||||||
Total | (1,729,606) | (17,683) | (2,039,830) | (2,818,217) | (6,605,336) | (9,802,246) |
32 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||
Hedge instruments | 7,250,821 | 7,746,620 | ||||||||||||
Future DI (a) | 2,868,914 | 3,218,086 | ||||||||||||
IPCA (a) | 3,272,501 | 3,396,865 | ||||||||||||
Future dollar (b) | 1,082,405 | 1,105,326 | ||||||||||||
Swap (c) | 27,001 | 26,344 | ||||||||||||
Hedge object | 7,102,038 | 7,656,991 | ||||||||||||
Loans (a) | 2,762,281 | 3,165,012 | ||||||||||||
Real estate loans (c) | 3,237,795 | 3,381,406 | ||||||||||||
Investment abroad (b) | 1,101,962 | 1,110,573 |
03/31/2025 | 12/31/2024 | ||||||||||||||||||||||
Credit card | 12,251,920 | 32.75 | % | 11,799,890 | 33.14 | % | |||||||||||||||||
Real estate loans | 12,200,387 | 32.63 | % | 11,250,187 | 31.60 | % | |||||||||||||||||
Personal loans | 8,909,592 | 23.83 | % | 8,236,791 | 23.14 | % | |||||||||||||||||
Business loans | 3,747,963 | 10.02 | % | 3,968,591 | 11.15 | % | |||||||||||||||||
Agribusiness loans | 285,462 | 0.76 | % | 340,834 | 0.96 | % | |||||||||||||||||
Total | 37,395,324 | 100.00 | % | 35,596,293 | 100.00 | % | |||||||||||||||||
Provision for expected credit losses | (2,307,044) | (2,268,938) | |||||||||||||||||||||
Net balance | 35,088,280 | 33,327,355 |
03/31/2025 | 12/31/2024 | |||||||||||||
Overdue by 1 day or more | 4,145,673 | 3,949,602 | ||||||||||||
To fall due in up to 3 months | 3,582,332 | 3,807,585 | ||||||||||||
To fall due between 3 to 12 months | 11,172,473 | 9,242,130 | ||||||||||||
To fall due in more than 12 months | 18,494,846 | 18,596,976 | ||||||||||||
Total | 37,395,324 | 35,596,293 |
33 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Stage 1 | Opening balance at 01/01/2025 | Transfer to Stage 2 |
Transfer to Stage 3 |
Transfer from Stage 2 |
Transfer from Stage 3 |
Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 03/31/2025 |
Ending balance at 12/31/2024 |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 10,330,639 | (774,261) | (987) | 98,380 | — | (821,328) | — | 1,368,205 | 10,200,648 | 10,330,639 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 10,196,928 | (704,546) | (7,467) | 521,355 | 1,016 | (241,489) | — | 1,319,566 | 11,085,363 | 10,196,928 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 7,389,879 | (179,819) | (18,036) | 140,656 | 75,012 | (475,871) | — | 1,210,794 | 8,142,615 | 7,389,879 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 3,887,678 | (73,606) | (2,459) | 22,223 | — | (1,689,388) | — | 1,493,834 | 3,638,282 | 3,887,678 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 340,834 | (3,748) | (743) | — | — | (78,239) | — | 22,867 | 280,971 | 340,834 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 32,145,958 | (1,735,980) | (29,692) | 782,614 | 76,028 | (3,306,315) | — | 5,415,266 | 33,347,879 | 32,145,958 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stage 2 | Opening balance at 01/01/2025 | Transfer to Stage 1 |
Transfer to Stage 3 |
Transfer from Stage 1 |
Transfer from Stage 3 |
Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 03/31/2025 |
Ending balance at 12/31/2024 |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 281,503 | (98,380) | (365,417) | 774,261 | 562 | (387,792) | — | 710,440 | 915,177 | 281,503 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 835,131 | (521,355) | (243,475) | 704,546 | 12,252 | (51,588) | — | (7,362) | 728,149 | 835,131 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 257,816 | (140,656) | (87,926) | 179,819 | 17,728 | (44,950) | — | (19,030) | 162,801 | 257,816 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 44,090 | (22,223) | (38,256) | 73,606 | 22 | (3,704) | — | (2,797) | 50,738 | 44,090 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | — | — | (3,748) | 3,748 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 1,418,540 | (782,614) | (738,822) | 1,735,980 | 30,564 | (488,034) | — | 681,251 | 1,856,865 | 1,418,540 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stage 3 | Opening balance at 01/01/2025 | Transfer to Stage 1 |
Transfer to Stage 2 |
Transfer from Stage 1 |
Transfer from Stage 2 |
Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 03/31/2025 |
Ending balance at 12/31/2024 |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 1,187,748 | — | (562) | 987 | 365,417 | (103,125) | (332,242) | 17,872 | 1,136,095 | 1,187,748 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 218,128 | (1,016) | (12,252) | 7,467 | 243,475 | (63,013) | — | (5,914) | 386,875 | 218,128 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 589,096 | (75,012) | (17,728) | 18,036 | 87,926 | (96,054) | (94,605) | 192,517 | 604,176 | 589,096 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 36,823 | — | (22) | 2,459 | 38,256 | (165) | (5,956) | (12,452) | 58,943 | 36,823 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | — | — | — | 743 | 3,748 | — | — | — | 4,491 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 2,031,795 | (76,028) | (30,564) | 29,692 | 738,822 | (262,357) | (432,803) | 192,023 | 2,190,580 | 2,031,795 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | Opening balance at 01/01/2025 | Settled contracts | Write-off for loss | Origination/ receipt | Ending balance at 03/31/2025 |
Ending balance at 12/31/2024 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 11,799,890 | (1,312,245) | (332,242) | 2,096,517 | 12,251,920 | 11,799,890 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 11,250,187 | (356,090) | — | 1,306,290 | 12,200,387 | 11,250,187 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 8,236,791 | (616,875) | (94,605) | 1,384,281 | 8,909,592 | 8,236,791 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 3,968,591 | (1,693,257) | (5,956) | 1,478,585 | 3,747,963 | 3,968,591 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 340,834 | (78,239) | — | 22,867 | 285,462 | 340,834 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 35,596,293 | (4,056,706) | (432,803) | 6,288,540 | 37,395,324 | 35,596,293 |
34 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Stage 1 | Opening balance at 01/01/2025 | Transfer to Stage 2 |
Transfer to Stage 3 |
Transfer from Stage 2 |
Transfer from Stage 3 |
Write-off for loss | Constitution/ (Reversal) | Ending balance at 03/31/2025 | Ending balance at 12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 427,310 | (126,073) | (749) | 6,081 | — | — | 146,900 | 453,469 | 427,310 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 61,494 | (41,672) | (1,265) | 6,558 | 4 | — | 32,316 | 57,435 | 61,494 | |||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 81,172 | (42,750) | (10,043) | 10,279 | 8,103 | — | 43,529 | 90,290 | 81,172 | |||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 10,640 | (5,591) | (492) | 79 | — | — | 10,937 | 15,573 | 10,640 | |||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 6,993 | (335) | (119) | — | — | — | 486 | 7,025 | 6,993 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 587,609 | (216,421) | (12,668) | 22,997 | 8,107 | — | 234,168 | 623,792 | 587,609 | |||||||||||||||||||||||||||||||||||||||||||||||
Stage 2 | Opening balance at 01/01/2025 | Transfer to Stage 1 |
Transfer to Stage 3 |
Transfer from Stage 1 |
Transfer from Stage 3 |
Write-off for loss | Constitution/ (Reversal) | Ending balance at 03/31/2025 | Ending balance at 12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 172,247 | (6,081) | (299,127) | 126,073 | 440 | — | 276,018 | 269,570 | 172,247 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 49,709 | (6,558) | (41,483) | 41,672 | 190 | — | (3,813) | 39,717 | 49,709 | |||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 56,509 | (10,279) | (62,151) | 42,750 | 10,567 | — | 8,911 | 46,307 | 56,509 | |||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 4,670 | (79) | (11,765) | 5,591 | — | — | 7,014 | 5,431 | 4,670 | |||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | — | — | (645) | 335 | — | — | 310 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 283,135 | (22,997) | (415,171) | 216,421 | 11,197 | — | 288,440 | 361,025 | 283,135 | |||||||||||||||||||||||||||||||||||||||||||||||
Stage 3 | Opening balance at 01/01/2025 | Transfer to Stage 1 |
Transfer to Stage 2 |
Transfer from Stage 1 |
Transfer from Stage 2 |
Write-off for loss | Constitution/ (Reversal) | Ending balance at 03/31/2025 | Ending balance at 12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 970,797 | — | (440) | 749 | 299,127 | (332,243) | (14,659) | 923,331 | 970,797 | |||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 66,626 | (4) | (190) | 1,265 | 41,483 | — | (27,987) | 81,193 | 66,626 | |||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 441,441 | (8,103) | (10,567) | 10,043 | 62,151 | (94,605) | 52,775 | 453,135 | 441,441 | |||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 17,276 | — | — | 492 | 11,765 | (5,955) | 5,475 | 29,053 | 17,276 | |||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | (1) | — | — | 119 | 645 | — | 9 | 772 | (1) | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 1,496,139 | (8,107) | (11,197) | 12,668 | 415,171 | (432,803) | 15,613 | 1,487,484 | 1,496,139 | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | Opening balance at 01/01/2025 | Write-off for loss | Constitution/ (Reversal) | Ending balance at 03/31/2025 | Ending balance at 12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Credit card | 1,570,354 | (332,243) | 408,259 | 1,646,370 | 1,570,354 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate loans | 177,829 | — | 516 | 178,345 | 177,829 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Personal loans | 579,122 | (94,605) | 105,215 | 589,732 | 579,122 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Business loans | 32,586 | (5,955) | 23,426 | 50,057 | 32,586 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Agribusiness loans | 6,992 | — | 805 | 7,797 | 6,992 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 2,366,883 | (432,803) | 538,221 | 2,472,301 | 2,366,883 |
35 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | ||||||||||||||||||||||||||||||||||||||||
Annual depreciation rate | Historical cost | Accumulated depreciation | Carrying Amount | Historical cost | Accumulated depreciation | Carrying Amount | |||||||||||||||||||||||||||||||||||
Furniture and equipment | 10% - 20% | 241,893 | (36,769) | 205,124 | 240,957 | (28,659) | 212,298 | ||||||||||||||||||||||||||||||||||
Right-of-use assets - buildings and equipment | 4% - 10% | 111,792 | (16,567) | 95,225 | 110,823 | (9,796) | 101,027 | ||||||||||||||||||||||||||||||||||
Buildings | 4% | 50,829 | (16,123) | 34,706 | 50,359 | (15,175) | 35,184 | ||||||||||||||||||||||||||||||||||
Data processing systems | 20% | 33,197 | (13,824) | 19,373 | 30,461 | (13,608) | 16,853 | ||||||||||||||||||||||||||||||||||
Construction in progress | 4,783 | — | 4,783 | 4,580 | — | 4,580 | |||||||||||||||||||||||||||||||||||
Total | 442,494 | (83,283) | 359,211 | 437,180 | (67,238) | 369,942 |
Furniture and equipment | Right-of-use assets - buildings and equipment | Buildings | Data processing systems | Construction in progress | Total | |||||||||||||||
Balance as of December 31, 2024 | 212,298 | 101,027 | 35,184 | 16,853 | 4,580 | 369,942 | ||||||||||||||
Addition/Write-offs | 2,224 | 969 | 470 | 2,736 | 203 | 6,602 | ||||||||||||||
Depreciation | (8,110) | (6,771) | (948) | (216) | — | (16,045) | ||||||||||||||
Exchange rate changes | (1,288) | — | — | — | — | (1,288) | ||||||||||||||
Balance as of March 31, 2025 | 205,124 | 95,225 | 34,706 | 19,373 | 4,783 | 359,211 | ||||||||||||||
Balance as of December 31, 2023 | 25,138 | 108,680 | 28,166 | 3,543 | 2,020 | 167,547 | ||||||||||||||
Addition/Write-offs | 9,654 | 11,720 | 26 | 5 | — | 21,405 | ||||||||||||||
Depreciation | (776) | (95) | (880) | (64) | — | (1,815) | ||||||||||||||
Exchange rate changes | (61) | — | — | — | (61) | |||||||||||||||
Balance as of March 31, 2024 | 33,955 | 120,305 | 27,312 | 3,484 | 2,020 | 187,076 |
36 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | ||||||||||||||||||||||||||||||||||||||||
Annual amortization rate | Historical cost | (Accumulated amortization) | Carrying Amount |
Historical cost | (Accumulated amortization) | Carrying Amount |
|||||||||||||||||||||||||||||||||||
Goodwill | 798,018 | — | 798,018 | 798,275 | — | 798,275 | |||||||||||||||||||||||||||||||||||
Intangible assets in progress | 525,366 | — | 525,366 | 460,783 | — | 460,783 | |||||||||||||||||||||||||||||||||||
Development costs | 20 | 555,750 | (228,676) | 327,074 | 530,228 | (204,850) | 325,378 | ||||||||||||||||||||||||||||||||||
Right of use | 17% | 679,972 | (409,339) | 270,633 | 628,654 | (381,765) | 246,889 | ||||||||||||||||||||||||||||||||||
Customer portfolio | 20 | 13,965 | (9,237) | 4,728 | 13,965 | (9,237) | 4,728 | ||||||||||||||||||||||||||||||||||
Balance as of December 31, 2024 | 2,573,071 | (647,252) | 1,925,819 | 2,431,905 | (595,852) | 1,836,053 |
Goodwill | Intangible assets in progress | Development costs | Right of use | Customer portfolio | Total | ||||||||||||||||||
Balance as of December 31, 2024 | 798,275 | 460,783 | 325,378 | 246,889 | 4,728 | 1,836,053 | |||||||||||||||||
Addition/Write-offs | — | 80,726 | 10,480 | 50,217 | — | 141,423 | |||||||||||||||||
Transfers | — | (16,143) | 15,042 | 1,101 | — | — | |||||||||||||||||
Amortization | — | — | (23,826) | (27,574) | — | (51,400) | |||||||||||||||||
Exchange rate changes | (257) | — | — | — | — | (257) | |||||||||||||||||
Balance as of March 31, 2025 | 798,018 | 525,366 | 327,074 | 270,633 | 4,728 | 1,925,819 | |||||||||||||||||
Balance as of December 31, 2023 | 635,735 | 288,045 | 241,711 | 173,217 | 6,596 | 1,345,304 | |||||||||||||||||
Addition/Write-offs | — | 59,735 | — | 231,223 | — | 290,958 | |||||||||||||||||
Transfers | — | (8,692) | 10,227 | (1,535) | — | — | |||||||||||||||||
Amortization | — | — | (15,639) | (23,980) | (466) | (40,085) | |||||||||||||||||
Balance as of March 31, 2024 | 635,735 | 339,088 | 236,299 | 378,925 | 6,130 | 1,596,177 |
37 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | ||||||||||
Prepaid expenses (a) | 597,963 | 505,127 | |||||||||
Recoverable taxes | 387,405 | 630,457 | |||||||||
Premium or discount on transfer of financial assets | 246,844 | 216,790 | |||||||||
Commissions and bonus receivable (b) | 214,323 | 211,871 | |||||||||
Sundry debtors (c) | 202,581 | 267,636 | |||||||||
Advances to third parties | 123,583 | 23,369 | |||||||||
Pending settlements (d) | 108,059 | 49,342 | |||||||||
Unbilled services provided | 104,544 | 115,243 | |||||||||
Amount receivable from the sale of investments | 86,111 | 83,194 | |||||||||
Agreements on sales of properties receivable | 18,605 | 54,582 | |||||||||
Early settlement of credit operations | 6,282 | 4,039 | |||||||||
Others | 558,931 | 324,495 | |||||||||
Total | 2,655,231 | 2,486,145 |
03/31/2025 | 12/31/2024 | |||||||||||||
Payables with credit card network | 9,349,728 | 8,956,528 | ||||||||||||
Securities sold under agreements to repurchase | 3,798,106 | 1,725,852 | ||||||||||||
Interbank deposits | 532,312 | 517,072 | ||||||||||||
Others | 127,537 | 120,125 | ||||||||||||
Total | 13,807,683 | 11,319,577 |
03/31/2025 | 12/31/2024 | |||||||||||||
Time deposits | 40,140,843 | 39,228,575 | ||||||||||||
Savings deposits | 1,727,777 | 1,883,432 | ||||||||||||
Demand deposits | 1,411,097 | 1,415,427 | ||||||||||||
Creditors by resources to release | 368,051 | 275,795 | ||||||||||||
Total | 43,647,768 | 42,803,229 |
03/31/2025 | 03/31/2024 | |||||||||||||
Real estate credit bills | 9,871,589 | 9,182,632 | ||||||||||||
Real estate guaranteed credit bills | 405,938 | 337,952 | ||||||||||||
Agribusiness credit bills | 221,370 | 184,618 | ||||||||||||
Financial Bills | 199,072 | 185,017 | ||||||||||||
Total | 10,697,969 | 9,890,219 |
38 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||
Obligations for loans abroad (a) | 269,781 | — | ||||||||||||
Onlending obligations - Tesouro Funcafé (b) | 108,694 | 104,400 | ||||||||||||
Onlending obligations – CEF(c) | 17,792 | 18,116 | ||||||||||||
Onlending obligations – BNDES (d) | 901 | 5,603 | ||||||||||||
Others | 785 | 805 | ||||||||||||
Total | 397,953 | 128,924 |
03/31/2025 | 12/31/2024 | |||||||||||||
Income tax and social contribution | 350,164 | 462,501 | ||||||||||||
PIS/COFINS | 44,101 | 46,627 | ||||||||||||
INSS/FGTS | 16,834 | 23,070 | ||||||||||||
Others | 50,626 | 42,231 | ||||||||||||
Total | 461,725 | 574,429 |
03/31/2025 | 12/31/2024 | |||||||||||||
Provision for legal and administrative proceedings | 53,697 | 53,792 | ||||||||||||
Provision for expected credit losses on loan commitments (a) | 165,257 | 97,945 | ||||||||||||
Provision for financial guarantees | 4,996 | 3,525 | ||||||||||||
Total | 223,950 | 155,262 |
39 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Labor | Civil | Total | |||||||||||||||
Balance at December 31, 2024 | 13,924 | 39,868 | 53,792 | ||||||||||||||
Constitution/increase in provision | 1,993 | 9,768 | 11,761 | ||||||||||||||
Payments | (1,358) | (10,498) | (11,856) | ||||||||||||||
Balance at March 31, 2025 | 14,559 | 39,138 | 53,697 | ||||||||||||||
Balance at December 31, 2023 | 5,982 | 33,386 | 39,368 | ||||||||||||||
Constitution/increase in provision | 1,094 | 8,440 | 9,534 | ||||||||||||||
Payments | (485) | (5,471) | (5,956) | ||||||||||||||
Balance at March 31, 2024 | 6,591 | 36,355 | 42,946 |
03/31/2025 | 12/31/2024 | |||||||||||||||||||
Total value | Value at risk | Total value | Value at risk | |||||||||||||||||
64,156 | 30,721 | 63,301 | 30,312 |
40 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 12/31/2024 | |||||||||||||||||||
Total value | Value at risk | Total value | Value at risk | |||||||||||||||||
155,915 | 69,705 | 153,760 | 68,738 |
03/31/2025 | 12/31/2024 | |||||||||||||
Payments to be processed (a) | 1,578,242 | 1,896,283 | ||||||||||||
Pending settlements (b) | 193,836 | 50,202 | ||||||||||||
Social and statutory provisions | 133,840 | 206,392 | ||||||||||||
Lease liabilities (Note 23.b) | 106,663 | 113,690 | ||||||||||||
Agreements | 97,789 | 19,755 | ||||||||||||
Contract liabilities (c) | 37,310 | 38,205 | ||||||||||||
Other liabilities | 47,702 | 58,405 | ||||||||||||
Total | 2,195,382 | 2,382,932 |
Balance at December 31, 2024 | 113,690 | ||||
Payments | (8,993) | ||||
Accrued interest | 1,966 | ||||
Ending balance at March 31, 2025 | 106,663 | ||||
Balance at December 31, 2023 | 120,395 | ||||
New contracts | 1,813 | ||||
Payments | (36,993) | ||||
Accrued interest | 28,475 | ||||
Ending balance at December 31, 2024 | 113,690 |
03/31/2025 | 12/31/2024 | ||||||||||
Up to 1 year | 795 | 1,011 | |||||||||
From 1 year to 5 years | 105,868 | 10,584 | |||||||||
Above 5 years | — | 102,095 | |||||||||
Total | 106,663 | 113,690 |
41 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Date | Class A | Class B | Total | |||||||||||||||||
03/31/2025 | 322,667,066 | 117,037,105 | 439,704,171 | |||||||||||||||||
12/31/2024 | 322,664,816 | 117,037,105 | 439,701,921 |
03/31/2025 | 03/31/2024 | |||||||||||||
Profit (loss) attributable to Owners of the company (In thousands of Reais) | 286,589 | 182,793 | ||||||||||||
Average number of shares outstanding | 439,891,876 | 425,997,486 | ||||||||||||
Basic earnings per share (R$) | 0.65 | 0.43 | ||||||||||||
Diluted earnings per share (R$) | 0.65 | 0.43 |
42 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 03/31/2024 | |||||||||||||
Interest income | ||||||||||||||
Personal loans | 473,524 | 275,126 | ||||||||||||
Real estate loans | 443,469 | 268,726 | ||||||||||||
Credit card | 403,675 | 352,400 | ||||||||||||
Prepayment of receivables | 240,697 | 59,662 | ||||||||||||
Business loans | 127,223 | 124,639 | ||||||||||||
Amounts due from financial institutions | 31,738 | 117,429 | ||||||||||||
Others | 86,544 | 19,549 | ||||||||||||
Total | 1,806,870 | 1,217,531 | ||||||||||||
Interest expenses | ||||||||||||||
Term deposits | (697,806) | (432,673) | ||||||||||||
Funding in the open market | (388,645) | (248,176) | ||||||||||||
Saving | (30,306) | (23,453) | ||||||||||||
Financial institutions deposits | (15,239) | (42,892) | ||||||||||||
Others | (47,024) | (15,053) | ||||||||||||
Total | (1,179,020) | (762,247) |
03/31/2025 | 03/31/2024 | |||||||||||||
Income from securities | 737,446 | 446,721 | ||||||||||||
Fair value through other comprehensive income | 611,742 | 380,394 | ||||||||||||
Fair value through profit or loss | 122,243 | 49,226 | ||||||||||||
Amortized cost | 3,461 | 17,101 | ||||||||||||
Income from Derivatives | (19,187) | 68,662 | ||||||||||||
Future dollar contracts | 75,736 | 3,594 | ||||||||||||
Forward contracts | (27,091) | (1,212) | ||||||||||||
Futures contracts and swaps (a) | (67,832) | 66,280 | ||||||||||||
Revenue foreign exchange (b) | 16,485 | 21,755 | ||||||||||||
Total | 734,744 | 537,138 |
43 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 03/31/2024 | |||||||||||||
Interchange | 308,341 | 241,891 | ||||||||||||
Commission and brokerage fees | 193,621 | 146,067 | ||||||||||||
Investments | 33,601 | 28,732 | ||||||||||||
Banking and credit operations | 11,897 | 25,838 | ||||||||||||
Other | 16,560 | 25,280 | ||||||||||||
Inter Loop (a) | (35,976) | (30,086) | ||||||||||||
Cashback expenses (b) | (68,120) | (63,382) | ||||||||||||
Total | 459,924 | 374,340 |
03/31/2025 | 03/31/2024 | |||||||||||||
Card network revenue | 35,257 | 17,462 | ||||||||||||
Performance fees (a) | 9,130 | 24,264 | ||||||||||||
Revenue from sale of goods | 6,445 | 4,315 | ||||||||||||
Capital gains | (1,952) | 3,255 | ||||||||||||
Others | 7,213 | 18,905 | ||||||||||||
Total | 56,093 | 68,201 |
03/31/2025 | 03/31/2024 | |||||||||||||
Impairment expense for loans and advances to customers | (538,221) | (467,775) | ||||||||||||
Recovery of written-off credits assets | 27,435 | 54,009 | ||||||||||||
Others | (2,895) | 2,718 | ||||||||||||
Total | (513,681) | (411,048) |
03/31/2025 | 03/31/2024 | |||||||||||||
Data processing and information technology | (253,291) | (207,445) | ||||||||||||
Third party services and financial system services | (135,934) | (67,177) | ||||||||||||
Advertisement and marketing | (59,193) | (34,101) | ||||||||||||
Rent, condominium fee and property maintenance | (12,095) | (17,622) | ||||||||||||
Provisions for contingencies | (11,761) | (9,534) | ||||||||||||
Insurance expenses | (1,899) | (4,609) | ||||||||||||
Others | (54,026) | (54,756) | ||||||||||||
Total | (528,200) | (395,244) |
44 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 03/31/2024 | |||||||||||||
Salaries | (120,620) | (102,405) | ||||||||||||
Benefits | (72,635) | (54,109) | ||||||||||||
Social security charges | (39,236) | (32,324) | ||||||||||||
Others | (2,382) | (1,625) | ||||||||||||
Total | (234,873) | (190,463) |
03/31/2025 | 03/31/2024 | |||||||||||||
PIS/COFINS | (96,701) | (68,327) | ||||||||||||
ISSQN | (16,621) | (4,350) | ||||||||||||
INSS | (11,428) | (3,554) | ||||||||||||
Others | (11,307) | (10,100) | ||||||||||||
Total | (136,056) | (86,331) |
03/31/2025 | 03/31/2024 | |||||||||||||
Current income tax and social contribution expenses | ||||||||||||||
Current year | (259,773) | (87,923) | ||||||||||||
Deferred income tax and social contribution benefits (expenses) | ||||||||||||||
Provision for impairment losses on loans and advances | 203,364 | 32,036 | ||||||||||||
Provision for contingencies | (158) | 1,590 | ||||||||||||
Adjustment of financial assets to fair value | (14,893) | (10,854) | ||||||||||||
Other temporary differences | 19,970 | 26,404 | ||||||||||||
Tax losses carried forward | (3,283) | (39,765) | ||||||||||||
Others | 4,014 | — | ||||||||||||
Total deferred income tax and social contribution | 209,014 | 9,411 | ||||||||||||
Total income tax | (50,759) | (78,512) |
45 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | 03/31/2024 | |||||||||||||
Profit before tax | 357,545 | 273,732 | ||||||||||||
Income tax and social contribution - (45%) (a) | (160,895) | (123,179) | ||||||||||||
Tax effect of | ||||||||||||||
Dividend paid as interest on equity | 15,375 | 17,008 | ||||||||||||
Non-taxable income (non-deductible expenses) net | 47,455 | 5,061 | ||||||||||||
Tax incentives | — | 771 | ||||||||||||
Subsidiaries subject to different tax regimes and rates | 26,944 | 10,238 | ||||||||||||
Others | 20,362 | 11,589 | ||||||||||||
Total income tax | (50,759) | (78,512) | ||||||||||||
Effective tax rate | (14) | % | (29) | % | ||||||||||
Total deferred income tax and social contribution | 209,014 | 9,411 | ||||||||||||
Total income tax and social contribution expenses | (259,773) | (87,923) |
12/31/2024 | Constitution | Realization | 03/31/2025 | |||||||||||||||||||||||
Deferred tax assets | ||||||||||||||||||||||||||
Provision for impairment losses on loans and advances | 815,679 | 225,256 | (21,892) | 1,019,043 | ||||||||||||||||||||||
Adjustment of financial assets to fair value | 442,773 | 257,874 | (279,020) | 421,627 | ||||||||||||||||||||||
Tax losses carried forward | 336,535 | 5,569 | (8,852) | 333,252 | ||||||||||||||||||||||
Hedge Accounting | 39,187 | 3,223 | — | 42,410 | ||||||||||||||||||||||
Provision for contingencies | 24,831 | 23,350 | (23,508) | 24,673 | ||||||||||||||||||||||
Other temporary differences | 46,049 | 7,856 | (46,049) | 7,856 | ||||||||||||||||||||||
Subtotal | 1,705,054 | 523,128 | (379,321) | 1,848,861 | ||||||||||||||||||||||
Deferred tax liabilities | ||||||||||||||||||||||||||
Hedge Accounting | (17,356) | (38,543) | — | (55,899) | ||||||||||||||||||||||
Capital gains from assets in business combinations | (11,357) | (244) | 979 | (10,622) | ||||||||||||||||||||||
Deferred Income | (32,790) | (8,260) | 148 | (40,902) | ||||||||||||||||||||||
Subtotal | (61,503) | (47,047) | 1,127 | (107,423) | ||||||||||||||||||||||
Total net deferred tax assets (liabilities) (a) | 1,643,551 | 476,081 | (378,194) | 1,741,438 | ||||||||||||||||||||||
46 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Balance at 12/31/2023 | Constitution | Realization | Balance at 03/31/2024 | |||||||||||||||||||||||
Deferred tax assets | ||||||||||||||||||||||||||
Provision for impairment losses on loans and advances | 630,817 | 241,379 | (208,545) | 663,651 | ||||||||||||||||||||||
Adjustment of financial assets to fair value | 137,729 | 142,165 | (110,357) | 169,537 | ||||||||||||||||||||||
Tax losses carried forward | 164,831 | 14,337 | (51,858) | 127,310 | ||||||||||||||||||||||
Provision for contingencies | 17,720 | 4,596 | (3,805) | 18,511 | ||||||||||||||||||||||
Other temporary differences | 82,438 | 40,669 | (20,014) | 103,093 | ||||||||||||||||||||||
Subtotal | 1,033,535 | 443,146 | (394,579) | 1,082,102 | ||||||||||||||||||||||
Deferred tax liabilities | ||||||||||||||||||||||||||
Hedge accounting | (4,637) | — | 5,931 | 1,294 | ||||||||||||||||||||||
Capital gains from assets in business combinations | (27,902) | — | 869 | (27,033) | ||||||||||||||||||||||
Deferred Income | — | (24,173) | — | (24,173) | ||||||||||||||||||||||
Subtotal | (32,539) | (24,173) | 6,800 | (49,912) | ||||||||||||||||||||||
Total net deferred tax assets (liabilities) (a) | 1,000,996 | 418,973 | (387,779) | 1,032,190 |
Grant Date | Final strike date | Options (shares INTR) | Vesting | Average strike price | Participants | |||||||||||||||||||||||||||
02/15/2018 | 02/15/2025 | 5,452,464 | Up to 5 years | R$1.80 | Officers, managers and key employees | |||||||||||||||||||||||||||
07/09/2020 | 07/09/2027 | 3,182,250 | Up to 5 years | R$21.50 | Officers, managers and key employees | |||||||||||||||||||||||||||
01/31/2022 | 12/31/2028 | 3,250,000 | Up to 5 years | R$15.50 | Officers, managers and key employees |
47 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Grant Date | 12/31/2024 | Granted | Expired/Cancelled | Exercised | 03/31/2025 | |||||||||||||||||||||||||||
2018 | 71,999 | — | — | 71,999 | — | |||||||||||||||||||||||||||
2020 | 2,443,088 | — | 4,350 | 35,700 | 2,403,038 | |||||||||||||||||||||||||||
2022 | 2,644,725 | — | 13,075 | 29,625 | 2,602,025 | |||||||||||||||||||||||||||
Total | 5,159,812 | — | 17,425 | 137,324 | 5,005,063 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 18.15 | R$ | — | R$ | 17.00 | R$ | 9.88 | R$ | 18.38 |
Grant Date | 12/31/2023 | Granted | Expired/Cancelled | Exercised | 12/31/2024 | |||||||||||||||||||||||||||
2018 | 115,799 | — | — | 43,800 | 71,999 | |||||||||||||||||||||||||||
2020 | 2,519,138 | — | 8,325 | 67,725 | 2,443,088 | |||||||||||||||||||||||||||
2022 | 2,815,750 | — | 77,125 | 93,900 | 2,644,725 | |||||||||||||||||||||||||||
Total | 5,450,687 | — | 85,450 | 205,425 | 5,159,812 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ 17,98 | R$ | — | R$ 16,08 | R$ 14,56 | R$ 18,15 |
2018 | 2020 | |||||||||||||
Strike price | 1.80 | 21.50 | ||||||||||||
Risk-free rate | 9.97 | % | 9.98 | % | ||||||||||
Duration of the strike (years) | 7 | 7 | ||||||||||||
Expected annualized volatility | 64.28 | % | 64.28 | % | ||||||||||
Fair value of the option at the grant/share date: | 0.05 | 0.05 |
2022 | ||||||||
Strike price | 15.50 | |||||||
Risk-free rate | 11.45 | % | ||||||
Duration of the strike (years) | 7 | |||||||
Expected annualized volatility | 38.81 | % | ||||||
Weighted fair value of the option at the grant/share date: | 4.08 |
48 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Grant Date | Options | Vesting | Average strike price (a) | Participants | Vesting date of 100% of shares | |||||||||||||||||||||||||||
2022 | 489,386 | Up 3 years | R$ 11,03 per Class A | Key Executives | 12/30/2024 |
Grant Date | Shares | Participants | Final exercise date | |||||||||||||||||
2022 | 643,500 | Key Executives | 12/30/2024 |
Grant Date | 12/31/2024 | Granted Options | Expired/Cancelled | Exercised | 3/31/2025 | |||||||||||||||||||||||||||
2022 | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Total | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 11.89 | R$ | — | R$ | — | R$ | — | R$ | 11.03 |
Grant Date | 12/31/2023 | Granted Options | Expired/Cancelled | Exercised | 12/31/2024 | |||||||||||||||||||||||||||
2022 | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Total | 489,386 | — | — | — | 489,386 | |||||||||||||||||||||||||||
Weighted average price of the shares | R$ | 9.30 | R$ | — | R$ | — | R$ | — | R$ | 11.89 |
Grant Date | 12/31/2024 | Granted Shares | Expired/Cancelled | Put option exercise | 3/31/2025 | |||||||||||||||||||||||||||
2022 | 282,683 | — | — | 282,683 | — | |||||||||||||||||||||||||||
Total | 282,683 | — | — | 282,683 | — |
Grant Date | 12/31/2023 | Granted Shares | Expired/Cancelled | Put option exercise | 12/31/2024 | |||||||||||||||||||||||||||
2022 | 482,625 | — | — | 199,942 | 282,683 | |||||||||||||||||||||||||||
Total | 482,625 | — | — | 199,942 | 282,683 |
49 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
03/31/2025 | ||||||||||||||||||||||||||||||||||||||
Date of grant | Exercise rate per vesting | Fair value of share (in R$) | Remaining term of the vesting period (in years) | Vesting period (years) | Total granted | Total not vested yet | ||||||||||||||||||||||||||||||||
06/01/2023 | 25% | R$14.15 | 2,0 | 4.0 | 2,140,500 | 944,000 | ||||||||||||||||||||||||||||||||
11/01/2023 | 25% | R$22.99 | 3,0 | 4.0 | 15,000 | 11,250 | ||||||||||||||||||||||||||||||||
02/01/2024 | 25% | R$25.22 | 3,0 | 4.0 | 10,000 | — | ||||||||||||||||||||||||||||||||
04/01/2024 | 25% | R$29.11 | 3,0 | 4.0 | 120,000 | 80,000 | ||||||||||||||||||||||||||||||||
04/26/2024 | 25% | R$26.27 | 3,0 | 4.0 | 1,795,000 | 1,282,000 | ||||||||||||||||||||||||||||||||
06/04/2024 | 25% | R$30.35 | 3,0 | 4.0 | 60,000 | 60,000 | ||||||||||||||||||||||||||||||||
07/01/2024 | 25% | R$33.07 | 2,0 | 3.0 | 50,000 | 37,500 | ||||||||||||||||||||||||||||||||
07/17/2024 | 25% | R$36.47 | 3,0 | 4.0 | 30,000 | — | ||||||||||||||||||||||||||||||||
09/04/2024 | 25% | R$40.39 | 2,0 | 3.0 | 50,000 | 37,500 | ||||||||||||||||||||||||||||||||
01/29/2025 | 25% | R$28.18 | 4,0 | 4.0 | 1,850,000 | 1,850,000 | ||||||||||||||||||||||||||||||||
01/31/2025 | 25% | R$29.02 | 4,0 | 4.0 | 190,522 | 190,522 | ||||||||||||||||||||||||||||||||
02/24/2025 | 25% | R$28.03 | 4,0 | 4.0 | 10,000 | 10,000 | ||||||||||||||||||||||||||||||||
Total | 6,321,022 | 4,502,772 |
50 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
12/31/2024 | ||||||||||||||||||||||||||||||||||||||
Date of grant | Exercise rate per vesting | Fair value of share (in R$) | Remaining term of the vesting period (in years) | Vesting period (years) | Total granted | Total not vested yet | ||||||||||||||||||||||||||||||||
06/01/2023 | 25% | R$14.15 | 2,0 | 4.0 | 2,140,500 | 963,500 | ||||||||||||||||||||||||||||||||
01/11/2023 | 25% | R$22.99 | 3,0 | 4.0 | 15,000 | 11,250 | ||||||||||||||||||||||||||||||||
02/01/2024 | 25% | R$25.22 | 3.0 | 4.0 | 10,000 | 7,500 | ||||||||||||||||||||||||||||||||
04/01/2024 | 25% | R$29.11 | 3.0 | 4.0 | 120,000 | 95,000 | ||||||||||||||||||||||||||||||||
04/26/2024 | 25% | R$26.27 | 3.0 | 4.0 | 1,795,000 | 1,305,000 | ||||||||||||||||||||||||||||||||
06/04/2024 | 25% | R$30.35 | 3.0 | 4.0 | 60,000 | 60,000 | ||||||||||||||||||||||||||||||||
07/01/2024 | 25% | R$33.07 | 2.0 | 3.0 | 50,000 | 37,500 | ||||||||||||||||||||||||||||||||
07/17/2024 | 25% | R$36.47 | 4.0 | 4.0 | 30,000 | 30,000 | ||||||||||||||||||||||||||||||||
09/04/2024 | 25% | R$40.39 | 3.0 | 3.0 | 50,000 | 37,500 | ||||||||||||||||||||||||||||||||
Total | 4,270,500 | 2,547,250 |
51 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
Parent Company (a) | Key management personnel (b) | Other related parties (c) | Total | ||||||||||||||||||||||||||||||||||||||||||||
03/31/2025 | 12/31/2024 | 03/31/2025 | 12/31/2024 | 03/31/2025 | 12/31/2024 | 03/31/2025 | 12/31/2024 | ||||||||||||||||||||||||||||||||||||||||
Assets | 3,729 | 4,101 | 5,668 | (5,984) | 691,380 | 754,975 | 700,777 | 753,092 | |||||||||||||||||||||||||||||||||||||||
Loans and advances to customers | 3,729 | 4,101 | 5,668 | (5,984) | 691,380 | 641,113 | 700,777 | 639,230 | |||||||||||||||||||||||||||||||||||||||
Amounts due from financial institutions | — | — | — | — | 113,862 | — | 113,862 | ||||||||||||||||||||||||||||||||||||||||
Liabilities | (67,022) | (44,710) | (18,642) | (16,179) | (142,650) | (121,747) | (228,314) | (182,636) | |||||||||||||||||||||||||||||||||||||||
Liabilities with customers - Demand deposits | (172) | (260) | (211) | (54) | (837) | (318) | (1,220) | (632) | |||||||||||||||||||||||||||||||||||||||
Liabilities with customers - Term deposits | (66,850) | (44,450) | (18,431) | (16,125) | (141,813) | (121,429) | (227,094) | (182,004) |
Parent Company (a) | Key management personnel (c) | Other related parties (d) | Total | ||||||||||||||||||||||||||||||||||||||||||||
03/31/2025 | 03/31/2024 | 03/31/2025 | 03/31/2024 | 03/31/2025 | 03/31/2024 | 03/31/2025 | 03/31/2024 | ||||||||||||||||||||||||||||||||||||||||
Profit/ (loss) | (1,581) | (90) | (5,586) | (4,513) | (11,479) | 985 | (18,646) | (3,618) | |||||||||||||||||||||||||||||||||||||||
Interest income | — | — | 74 | 1,189 | 1,693 | 10,290 | 1,767 | 11,479 | |||||||||||||||||||||||||||||||||||||||
Interest expenses | (1,559) | (88) | (540) | (158) | (2,643) | (656) | (4,742) | (902) | |||||||||||||||||||||||||||||||||||||||
Other administrative expenses | (22) | (2) | (5,120) | (5,544) | (10,529) | (8,649) | (15,671) | (14,195) |
52 |
![]() |
Notes to the unaudited interim condensed consolidated financial statements
As of March 31, 2025
|
53 |