EX-99.4 5 dp228722_ex9904.htm EXHIBIT 99.4

 

Exhibit 99.4

 

Vinci Partners Investments Ltd.

 

Interim Financial Statements as of March 31, 2025

 

 

 

Vinci Partners Investments Ltd.

 

Consolidated balance sheets

All amounts in thousands of reais unless otherwise stated

 

Assets  Note  03/31/2025  12/31/2024
          
Current assets         
Cash and cash equivalents  5(c)   163,782    223,302 
Cash and bank deposits  5(c)   126,844    99,156 
Financial instruments at fair value through profit or loss  5(c)   36,938    120,492 
    Financial instruments at amortized cost  5(c)   -    3,654 
Financial instruments at fair value through profit or loss  5(d)   1,488,809    1,531,036 
Accounts receivable  5(a)   162,569    227,951 
Sub-leases receivable  11   1,770    1,758 
Taxes recoverable      11,200    22,137 
Other assets  7   66,398    55,273 
Total current assets      1,894,528    2,061,457 
              
Non-current assets             
Financial instruments at fair value through profit or loss  5(d)   127,710    140,824 
Financial instruments at amortized cost  6   6,334    6,991 
Accounts receivable  5(a)   15,603    15,901 
Sub-leases receivable  11   3,910    4,081 
Taxes recoverable      3,969    704 
Deferred taxes  21   29,889    31,346 
Other assets  7   40,287    49,468 
       227,702    249,315 
              
Investments accounted for using the equity method  8(b)   53,781    55,081 
Property and equipment  9   60,279    59,132 
Right of use – Leases  11   135,768    102,117 
Intangible assets  10   1,054,859    1,057,949 
Total non-current assets      1,532,389    1,523,594 
              
Total assets      3,426,917    3,585,051 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

F-2

 

Vinci Partners Investments Ltd.

 

Consolidated balance sheets

All amounts in thousands of reais unless otherwise stated

 

Liabilities and equity  Note  03/31/2025  12/31/2024
          
Current liabilities         
Trade payables      12,290    11,527 
Financial instruments at fair value through profit or loss  5(d)   11,786    - 
Deferred revenue  26   15,514    - 
Leases  11 and 5(e)   35,031    33,303 
Accounts payable  12   36,792    38,667 
Labor and social security obligations  13   62,645    182,071 
Loans and obligations  15   27,632    45,220 
Taxes and contributions payable  14   26,264    40,855 
Total current liabilities      227,954    351,643 
              
Non-current liabilities             
Leases  11 and 5(e)   116,025    86,152 
Labor and social security obligations  13   8,658    8,992 
Loans and obligations  15   763,298    816,322 
Deferred taxes  21   5,237    5,086 
Retirement plans liabilities  16   416,135    374,813 
Total non-current liabilities      1,309,353    1,291,365 
              
Total liabilities      1,537,307    1,643,008 
              
Equity  17          
Share capital      18    18 
Additional paid-in capital      2,097,712    2,097,712 
Treasury shares  17(f)   (300,082)   (259,773)
Retained earnings      87,214    30,682 
Other reserves      5,717    73,769 
       1,890,579    1,942,408 
              
Non-controlling interests in the equity of subsidiaries  8(c)   (969)   (365)
              
Total equity      1,889,610    1,942,043 
              
Total liabilities and equity      3,426,917    3,585,051 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-3

 

Vinci Partners Investments Ltd.

 

Interim consolidated statement of income

For the three-month period ended March 31 

All amounts in thousands of reais unless otherwise stated

 

Statements of Income  Note  03/31/2025  03/31/2024
          
          
Net revenue from services rendered   18    234,721    109,087 
                
General and administrative expenses   19    (175,445)   (61,658)
                
Operating profit        59,276    47,429 
                
Finance income   20    30,409    32,611 
Finance expenses   20    (20,196)   (23,948)
                
Finance profit, net        10,213    8,663 
                
Equity gain/(loss)   8    (2,201)   - 
                
Profit before income taxes        67,288    56,092 
                
Income taxes   21    (11,360)   (10,384)
                
Profit for the year        55,928    45,708 
                
Attributable to the shareholders of the parent company        56,532    46,157 
Attributable to non-controlling interests        (604)   (449)
                
Basic earnings per share in Brazilian Reais   17(g)    0.89    0.84 
Diluted earnings per share in Brazilian Reais   17(g)    0.86    0.80 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-4

 

Vinci Partners Investments Ltd.

 

Interim consolidated statement of comprehensive income

For the three-month period ended March 31 

All amounts in thousands of reais unless otherwise stated

 

   03/31/2025  03/31/2024
       
Profit for the year   55,928    45,708 
           
Other comprehensive income          
Items that may be reclassified to profit or loss:          
Foreign exchange variance of investees   (18,391)   1,030 
           
Total comprehensive income for the year   37,537    46,738 
           
Attributable to:          
Shareholders of the parent company   38,141    47,187 
Non-controlling interests   (604)   (449)
           
    37,537    46,738 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-5

 

Vinci Partners Investments Ltd.

 

Interim consolidated statement of changes in equity

For the three months ended March 31 

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

   Share  Additional  Retained  Other  Treasury     Non-controlling  Total
   capital  Paid-in capital  earnings  reserves  shares  Total  interests  equity
                         
                         
At January 01, 2024   15    1,408,438    111,444    31,876    (172,863)   1,378,910    1,864    1,380,774 
                                         
Profit for the year   -    -    46,157    -    -    46,157    (449)   45,708 
Other comprehensive income:                                        
   Foreign exchange variation of investee located abroad   -    -    -    1,030    -    1,030    -    1,030 
Share based payments   -    -    -    4,279    -    4,279    -    4,279 
Treasury shares bought, net of shares sold   -    -    -    -    (28,302)   (28,302)   -    (28,302)
Allocation of profit:                                        
Dividends   -    -    (53,357)   -    -    (53,357)   -    (53,357)
                                         
                                         
At March 31, 2024   15    1,408,438    104,244    37,185    (201,165)   1,348,717    1,415    1,350,132 
                                         
At January 01, 2025   18    2,097,712    30,682    73,769    (259,773)   1,942,408    (365)   1,942,043 
                                         
Profit for the year   -    -    56,532    -    -    56,532    (604)   55,928 
Other comprehensive income:                                        
   Foreign exchange variation of investee located abroad   -    -    -    (18,391)   -    (18,391)   -    (18,391)
Share based payments   -    -    -    5,351    -    5,351    -    5,351 
Treasury shares bought, net of shares sold   -    -    -    -    (40,309)   (40,309)   -    (40,309)
Allocation of profit:                                        
Dividends   -    -    -    (55,012)   -    (55,012)   -    (55,012)
                                         
At March 31, 2025   18    2,097,712    87,214    5,717    (300,082)   1,890,579    (969)   1,889,610 

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-6

 

Vinci Partners Investments Ltd.

 

Interim consolidated statements of cash flows

Three-month period ended March 31 

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

   Notes  03/31/2025  03/31/2024
Cash flows from operating activities         
          
Profit before taxation      67,288    56,092 
Adjustments to reconcile net income to cash flows from operations:             
Depreciation and amortization  19   13,838    5,464 
Investment income and exchange variation of financial instruments at fair value through profit or loss      25,865    34,844 
Net foreign exchange on liabilities at amortized cost   15(i)   (44,685)   15,576 
Interest expense on loans and obligations  20   16,141    15,010 
Loss/(gain) on remeasurement of contingent consideration  20   (9,546)   5,756 
Share based payments  19   5,003    6,148 
Financial result on lease agreements  20   3,694    2,037 
Equity gains/(losses)  8(b)   2,201    - 
Other adjustments      (2,942)   - 
       76,857    140,927 
Changes in assets and liabilities             
Accounts receivables      65,680    12,048 
Taxes recoverable      7,673    (225)
Other assets      13,775    (6,188)
Trade payables      763    (1,521)
Deferred revenue      15,514    10,419 
Accounts payable      (17,462)   32 
Labor and social security obligations      (119,410)   (74,623)
Taxes and contributions payable      (12,058)   (4,847)
Purchases of financial instruments related to retirements plans      (32,933)   (58,057)
Contribution for retirements plans      30,160    58,000 
Deferred taxes      (489)   - 
       (48,787)   (64,962)
              
Cash generated from operations      28,070    75,965 
Income tax paid      (11,770)   (15,417)
Net cash inflow from operating activities      16,300    60,548 
              
Cash flows from investing activities             
Purchases of property and equipment and additions to intangible assets      (8,343)   (3,302)
Purchase of financial instruments at fair value through profit or loss      (60,243)   (325,208)
Sales of financial instruments at fair value through profit or loss      137,547    245,543 
Purchase and sales of financial instruments at amortized cost      657    - 
Capita increase in joint ventures investments  8(b)   (3,933)   - 
              
Net cash (outflow) from investing activities      65,685    (82,967)
              
Cash flows from financing activities             
    Interest payments of loans and obligations  15   (15,993)   (11,955)
    Principal payments of loans and obligations  15   (15,354)   (8,889)
    Treasury shares acquisition paid, net of treasury shares sold  17(f)   (40,367)   (28,302)
    Lease payments, net of sublease received      (7,260)   (5,652)
    Dividends paid  17(e)   (54,675)   (53,228)
              
Net cash (outflow) from financing activities      (133,649)   (108,026)
              
Net increase in cash and cash equivalents      (51,664)   (130,445)
              
Cash and cash equivalents at the beginning of the year  5(c)   223,302    660,305 
              
Foreign exchange variation of cash and cash equivalents in subsidiary      (7,856)   2,128 
              
Cash and cash equivalents at the end of the year  5(c)   163,782    531,988 

 

Non-cash financing activities

Dividends declared and not yet paid until March 31, 2025 and 2024 were R$ 2,696 and R$ 3,791 (Note 12), respectively.

Consideration payable and contingent consideration (earn-out) as of March 31, 2025 and 2024 were 206,552 and 119,552 (Note 14), respectively. Vinci expects to pay the contingent consideration through its equity instruments. However, accordingly to IAS 32, the earn-out obligation was classified as a financial liability.

 

The accompanying notes are an integral part of these interim consolidated financial statements.

 

F-7

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

1Operations

 

Vinci Partners Investments Ltd. is an exempted company incorporated in the Cayman Islands (referred to herein as "Entity", "Group" or "Vinci Compass"). The Group started its activities in September 2009. Its objective is to hold investments in the capital of other companies as partner (shareholder). The investees are specialized in rendering alternative investment management, asset allocation, corporate advisory services and retirement services. The actual shareholders of the Entity are disclosed in Note 17.

 

The registered office of the Entity is at Harneys Fiduciary (Cayman) Limited, 4th Floor, Harbour Place, 103 South Church Street, P.O. Box 10240, Grand Cayman KY1-1002, Cayman Islands.

 

On March 07, 2024, Vinci Compass announced an agreement for a business combination with Compass and on October 29, 2024, the transaction was completed, creating a full-service Latin American alternative asset manager with more than US$50 billion in assets under management. Please see note 7(a) further detail regarding the transaction.

 

2Summary of significant accounting policies

 

2.1Basis of preparation and presentation

 

The unaudited interim condensed consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board (“IASB”).

 

The unaudited interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group’s annual consolidated financial statements as of December 31, 2024.

 

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period.

 

The unaudited interim condensed consolidated financial statements are presented in Brazilian reais (“R$”), and all amounts disclosed in the financial statements and notes have been rounded off to the nearest thousand currency units unless otherwise stated.

 

The issuance of these financial statements was authorized by the Entity's management on May 12, 2025.

 

(a)Interim consolidated financial statements

 

Vinci Compass operates as an asset management firm. The Group focuses on private equity, real assets, credit, equities, corporate advisory and investment products and solutions, which comprise the main activity of the Group.

 

The Group controls an entity where the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity.

 

Also, the Entity holds interest in subsidiaries whose main purpose and activities are providing services that relate to the Entity’s activities. Therefore, the Entity consolidates these subsidiaries.

 

F-8

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Ownership interest in subsidiaries on March 31, 2025 and December 31, 2024 are as follows:

 

   Interest - %
       
   03/31/2025  12/31/2024
       
Subsidiaries      
Vinci Partners Investimentos Ltda.   100    100 
Vinci Assessoria Financeira Ltda. (1)   100    100 
Vinci Equities Gestora de Recursos Ltda. (1)   100    100 
Vinci Gestora de Recursos Ltda. (1)   100    100 
Vinci Capital Gestora de Recursos Ltda. (1)   100    100 
Vinci Soluções de Investimentos Ltda.   100    100 
Vinci Real Estate Gestora de Recursos Ltda. (1)   100    100 
Vinci Capital Partners GP Limited.   100    100 
Vinci Partners USA LLC   100    100 
Vinci GGN Gestão de Recursos Ltda. (1)   100    100 
Vinci Infraestrutura Gestora de Recursos Ltda.   100    100 
Vinci Capital Partners Fund III GP Limited   100    100 
GGN GP LLC   100    100 
Vinci APM Ltda. (1)   100    100 
Vinci Monalisa FIM Crédito Privado IE (2)   100    100 
Vinci Asset Allocation Ltda.   75    75 
VICC Infra GP LLC   100    100 
Vinci Capital Partners IV GP LLC   100    100 
Vinci Holding Securitária Ltda.   85    85 
Vinci Vida e Previdência S.A. (3)   85    85 
Vinci SPS Capital Gestão de Recursos Ltda. (4)   100    100 
VICC Infra GP (Lux), S.A.R.L.   100    100 
VINCI US RE Corporation (5)   98    98 
MAV Capital Gestora de Recursos SS Ltda. (6)   100    100 
ICML Gestão de Negócios e Participações SS Ltda. (6)   100    100 
Lacan Administração de Bens e Participações Ltda. (7)   100    100 
Lacan Investimentos e Participações Ltda. (7)   100    100 
SPS IV GP LLC   100    100 
MNC Holdings Limited (8)   100    100 
Investis Asset Management S.A. (8)   100    100 
Compass Group S.A. (8)   100    100 
CG Investimentos Brazil Ltda (8)   100    100 
Compass Investments Brazil LLC (8)   100    100 
Vinci Compass Chile SpA (8)   100    100 
Vinci Compass Inversiones SpA (8)   100    100 
Compass Group Chile S.A. Administradora General De Fondos (8)   100    100 
VC Servicios Financieros SpA (8)   100    100 
Compass Group S.A. Asesores de Inversion (8)   100    100 
VC Asesorias e Inversiones SpA (8)   100    100 
VC Distribución Institucional SpA (8)   100    100 
Compass Group Chile Spa (8)   100    100 
Compass Group SA Comisionista de Bolsa (8)   100    100 
CG Asesores De Inversión Colombia S.A.S (8)   100    100 
Compass Investmenst De Mexico S. A. de C. V. Sociedad Operadora de Fondos de Inversion (8)   100    100 
Compass Investmenst Corporativo S.A. de C.V. (8)   100    100 
CDI Sociedad Administradora de Proyectos S.A. De C.V (8)   100    100 
MB Property Management Mexico S de RL De C.V. (8)   100    100 
CDI Sociedad Desarrolladora de Proyectos S.A. de C.V. (8)   -    100 
Compass Group Holding S.A.P.I de C.V. (8)   100    100 

F-9

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Compass Servicios Operativos S de RL de C.V. (8)   100    100 
Compass Desarrollo Inmobiliario S.A. de C.V. (8)   100    100 
Compass Latin America Investments LLC (Delaware) (8)   100    100 
Compass Capital Consultants S.A.C. (8)   100    100 
Compass Peru S.A. (8)   100    100 
Compass Group S.A.F. S.A.. (8)   100    100 
Compass Group Global Advisors S.A. (8)   100    100 
Compass Group Uruguay Investment Advisors S.A. (8)   100    100 
Bunara S.A. (8)   100    100 
Cipresi S.A. (8)   100    100 
CG Global Services S.A. (8)   100    100 
Compass Group LLC Establecimiento Permanente en Chile (8)   100    100 
Compass Group LLC (8)   100    100 
CG Compass (USA) LLC (8)   100    100 
Compass Group Holdings Inc (8)   100    100 
Compass Group Investments Solutions LLC (8)   100    100 
Compass Group Asset Management Holdings S.L (8)   100    100 
CDI Mexican Investments Ltd (8)   100    100 
Compass GP Luxemburgo (8)   100    100 
Inversiones La Esmeralda SpA (8)   100    100 
Compass GSO COF IV Solutions GP Ltd (8)   100    100 
Compass BXLS V Solutions GP (8)   100    100 
Compass SP Solutions GP (8)   100    100 
Compass LCP X Solutions GP (8)   100    100 
Compass Secondaries Solutions (8)   100    100 
Compass Capital (Cayman) (8)   100    100 
Compass BCP Asia II Solutions (8)   100    100 

 

(1)Minority interest represents less than 0.001%.

(2)Under the terms of IFRS 10, the Entity classifies Vinci Monalisa FIM Crédito Privado IE as an investment entity. Accordingly, the Entity does not consolidate its investment and measures at fair value through profit or loss in accordance with IFRS 9.

(3)Vinci Compass has an indirect interest at Vinci Vida e Previdência of 85% through its subsidiary Vinci Holding Securitária Ltda., which holds 100% of ownership interest at Vinci Vida e Previdência. Vinci Vida e Previdência commenced its operations in April 2023.

(4)On 16 August 2022, Vinci Soluções de Investimentos Ltda. acquired 90% of the issued share capital of SPS Capital Gestão de Recursos Ltda. The acquisition gives to Vinci Soluções de Investimentos the right of 100% on the economic interest of SPS Gestão de Recursos Ltda.

(5)Under the terms of IFRS 10, the Entity classifies Vinci US RE Corporation as an investment entity. Accordingly, the Entity does not consolidate its investment and measures at fair value through profit or loss in accordance with IFRS 9.

(6)On 29 June 2024, Vinci Gestora Recursos Ltda. acquired 30% of the issued share capital of MAV Capital Gestora de Recursos Ltda. and 100% of the issued share capital of ICML Gestão de Negócios e Participações SS Ltda. Vinci Compass has direct and indirect interest on MAV Capital Gestora de Recursos SS Ltda. Vinci Compass has indirect interest through its ownership interest on ICML Gestão de Negócios e Participações SS Ltda., which holds 70% of ownership interest at MAV.

(7)Subsidiaries consolidated after Lacan business combination. Please see note 8(a)(iii) for further details of the transaction.

(8)Subsidiaries consolidated after Compass business combination. Please see note 8(a)(ii) for further details of the transaction.

 

Subsidiaries are all entities (including structured entities) over which the Group has control. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.

 

Inter-company transactions, balances and unrealized gains on transactions between Group companies are eliminated. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the transferred asset. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

 

Non-controlling interest in the results and equity of subsidiaries are shown separately in the consolidated statement of profit or loss, consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated balance sheet respectively.

 

F-10

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

The Group treats transactions with non-controlling interests that do not result in a loss of control as transactions with equity owners of the Group. A change in ownership interest results in an adjustment between the carrying amounts of the controlling and non-controlling interests to reflect their relative interests in the subsidiary. Any difference between the amount of adjustment to non-controlling interests and any consideration paid or received is recognized in another reserve within equity attributable to owners of Entity.

 

When the Group ceases to consolidate an investment or account for it under equity method because of a loss of control, joint control or significant influence, any interest retained in the entity is remeasured to its fair value, with the change in carrying amount recognized in profit or loss. This fair value becomes the initial carrying amount for the purposes of subsequently accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognized in other comprehensive income in respect of that entity are accounted for as if the group had directly disposed of the related assets or liabilities. This may mean that amounts previously recognized in other comprehensive income are reclassified to profit or loss.

 

Reclassification for better presentation

 

The Group revaluated the information provided in the statement of cash flow for the period ended on March 31, 2024, and reclassified the purchases of the financial instruments related to retirement plans, in the amount of R$ 58,057, from investment activity to operational activity. The reclassification was made to reflect in the same cash flow activity the contributions and the investments related to the retirement plans as the Group understands that its operating activity comprises the management of such plans with the resources provided from the contributors of the retirement plan which are comprised by resources that are exclusively from third parties. The Group understands that the best presentation is to include the activities of the retirement plan in the same group of the cash flow statement and changed the way it was presented in 2024 for comparative purposes (in 2024 the activity related to the purchases of financial instruments was included as investing activity).

 

2.2Segment reporting

 

Under the supervision of the Board of Directors, the CEO is responsible for the decision-making process related to executive themes, resources allocation and strategic decisions of Vinci Compass.

 

The strategic decisions of the Group comprise six distinct business segments: (i) Private Equity, (ii) Equities, (iii) Real Assets; (iv) Credit; (v) Global IP&S; and (vi) Corporate Advisory (see Note 23).

 

Strategies were sorted out within business segments following technical and strategic similarities among funds’ attributes, such as management and performance fee structures, liquidity constraints, targeted returns and investor profile.

 

3Accounting estimates and judgments

 

The Entity makes estimates and assumptions concerning the future, based on historical experience and other factors, including expectations of future events. The resulting accounting estimates will, by definition, seldom equal the related actual results. The main estimations and assumptions made by the Entity are included as follows:

 

Allowance of expected credit losses of accounts receivable.

Provision for profit sharing.

Consolidation of subsidiaries.

Fair value measurement of financial assets.

Provision for contingent liabilities.

Impairment for goodwill and other intangible assets.

Fair value measurement of contingent consideration.

 

F-11

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Fair value of share-based payments.

Financial evaluation of compound instruments.

Estimated useful lives for fixed and intangible assets.

Estimative and assumptions related to lease contracts, including variable considerations, evaluation of implicit interest rate and extensions options.

 

4Financial risk management

 

The main risks related to the financial instruments are credit risk, market risk, and liquidity risk, as defined below. The management of such risks involves various levels in the Entity and comprehends a number of policies and strategies. The Group's risk management focuses on the unpredictability of financial markets and seeks to mitigate potential adverse impacts on the Group's financial performance.

 

4.1Financial risk factors

 

This note explains the Group's exposure to financial risks and how these risks could affect the Group's future financial performance. Current year profit and loss information has been included where relevant to add further context.

 

The Group's risk management is predominantly controlled by a risk assessment department under process and controls approved by the management. The management provides written process and controls for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.

 

(a)Credit risk

 

Credit risk arises from cash and cash equivalents, contractual cash flows of debt investments carried at amortized cost, at fair value through profit or loss (FVTPL), and deposits with banks and financial institutions, as well as credit exposures to wholesale and retail customers, including outstanding receivables.

 

(i) Risk management

 

As of March 31, 2025, and December 31, 2024 the expected credit losses are considered immaterial due to the short maturities of the deposits and the credit quality of the counterparties, which have investment-grade evaluated by credit agencies. The Entity has not suffered any losses from cash and cash equivalents since inception. Vinci Compass's treasury review expected credit losses on a regular basis.

 

(ii) Impairment of financial assets

 

The Group has the following types of financial assets that are subject to the expected credit loss model:

 

Accounts receivable.

Loans and receivables from employees evaluated at amortized cost.

 

While cash and cash equivalents are also subject to the impairment requirements of IFRS 9, the expected impairment loss was immaterial.

 

F-12

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(b)Market risk

 

(i) Foreign exchange risk

 

At the reporting date, the carrying amount of the Group’s financial assets and liabilities exposed to other currencies were as follows:

 

Balance sheet  03/31/2025  12/31/2024
       
Cash and cash equivalents   120,524    96,259 
Financial instruments at fair value through profit or loss   165,407    102,626 
Accounts receivable   50,338    171,744 
Taxes recoverable   5,059    18,940 
Other receivables   50,939    25,921 
Current assets   392,267    415,490 
           
Financial instruments at fair value through profit or loss   107,940    120,846 
Financial instruments at amortized cost   1,900    6,991 
Other receivables   -    1,949 
Investments accounted for using the equity method   53,781    55,081 
Deferred taxes   9,963    10,313 
Lease, property and equipment   117,960    89,130 
Non-current assets   291,544    284,310 
           
Trade payables   4,929    11,527 
Deferred revenue   6,322    - 
Leases   45,709    12,038 
Accounts payable   2,346    6,402 
Loans and obligations   37,795    7,200 
Labor and social security obligations   44,921    69,235 
Taxes and contributions payable   9,445    19,705 
Current liabilities   151,467    126,107 
           
Other payables   -    309 
Loans and obligations   534,099    577,982 
Lease   1,506    40,531 
Labor and security obligations   -    341 
Deferred taxes   11,027    496 
Non-current liabilities   546,632    619,659 
           
Net Equity exposed to other currencies (comprised as below)   (14,288)   (45,966)
           
Net Equity exposed to US Dollars   (206,203)   (260,868)
Net Equity exposed to Euros   2,082    2,096 
Net Equity exposed to Pounds   16,045    15,445 
Net Equity exposed to Chilean Pesos   108,710    120,484 
Net Equity exposed to Uruguayan Pesos   522    1,239 
Net Equity exposed to Colombian Pesos   12,773    13,352 
Net Equity exposed to Argentine Pesos   15,004    12,706 
Net Equity exposed to Mexican Pesos   9,902    11,366 
Net Equity exposed to Peruvian Sols   26,877    38,214 

 

The aggregate net foreign exchange gains/losses recognized in profit or loss were:

 

F-13

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Net foreign exchange result  03/31/2025  03/31/2024
       
Financial revenue   1,140    - 
Financial expense   -    (614)
           
Net foreign exchange result, net   1,140    (614)

 

The Group operates internationally and is exposed to foreign exchange risk.

 

Foreign exchange risk arises from future commercial transactions and recognized assets and liabilities denominated in a currency that is not the functional currency of the Group.

 

(ii) Interest rate risk

 

The Group's profit or loss is sensitive to higher/lower interest income from cash equivalents and fixed income funds as a result of changes in interest rates.

 

(iii) Price risk

 

The Group's exposure to investment securities price risk arises from investments held by the group and classified in the balance sheet at fair value through profit or loss (note 5).

 

To manage its price risk arising from investments in investment securities, the Group diversifies its portfolio. Diversification of the portfolio is done in accordance with the limits set by the Group. Note 5(d) demonstrates the sensitivity analyses of impact for the assets held by the Group.

 

(c)Liquidity risk

 

Prudent liquidity risk management implies maintaining sufficient cash and marketable securities and the availability of funding through an adequate amount of committed credit facilities to meet obligations when due and to close out market positions. At the end of the reporting period the Group held bank deposits, certificates of deposits and US treasury bills of R$ 163,782 (12/31/2024 – R$ 223,302) that are expected to readily generate cash inflows for managing liquidity risk.

 

Net debt reconciliation

 

This section sets out an analysis of net debt and the movements in net debt for each of the years presented.

 

   03/31/2025  12/31/2024
Cash and cash equivalents   163,782    223,302 
Financial instruments at fair value through profit or loss (i)   1,488,809    1,531,036 
Trade payables   (12,290)   (11,527)
Labor and social security obligations   (71,304)   (191,063)
Accounts payable   (36,792)   (38,667)
Lease liabilities   (151,056)   (119,455)
Convertible preferred shares   (534,100)   (577,982)
Commercial notes   (44,674)   (55,150)
Consideration payable   (5,433)   (10,542)
Other obligations   (5,604)   (7,202)
Retirement plans liabilities   (416,135)   (374,813)
Net debt   375,203    367,937 

 

The contingent consideration was not included in the net debt calculation since, subjected to certain conditions, the obligation will be settled by shares held in treasury or shares to be issued by Vinci Compass.

 

F-14

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(i)Comprised of liquid and illiquid investments. Liquid investments are current assets that are traded in an active market. Illiquid investments are comprised of assets that trade infrequently.

 

   Financial liabilities  Other assets
   Payables  Loans and obligations  Retirement plans  Lease liabilities  Cash and cash equivalents  Financial instruments at fair value through profit or loss
Net debt as at                  
December 31, 2023   (114,752)   (617,092)   (85,554)   (72,812)   660,305    1,168,355 
                               
Cash flow and dividends provision   (126,505)   112,315    (279,770)   29,406    (512,354)   269,443 
Fair value adjustment   -    (37,998)   (9,489)   -    31,955    93,238 
Addition and finance expenses accrual   -    (184,292)   -    (76,049)   -    - 
Foreign exchange adjustments   -    (134,475)   -    -    43,396    - 
December 31, 2024   (241,257)   (861,542)   (374,813)   (119,455)   223,302    1,531,036 
                               
Cash flow and dividends provision   120,871    30,254    (30,159)   9,591    (134,871)   (44,133)
Fair value adjustment   -    1,598    (11,163)   -    31,955    1,906 
Addition and finance expenses accrual   -    (5,925)   -    (41,192)   -    - 
Foreign exchange adjustments   -    44,685    -    -    43,396    - 
March 31, 2025   (120,386)   (790,930)   (416,135)   (151,056)   163,782    1,488,809 

 

Maturities of financial liabilities

 

Except for the retirement plans liabilities, the tables below analyze the Group's financial liabilities into relevant maturity groupings based on their contractual maturities for significant financial liabilities.

 

Contractual maturities of
financial liabilities
at March 31, 2025
  Less than 1 year  Between 1 and 3 years  Over 3 years  Total  Carrying amount
                
Trade payables   (12,290)   -    -    (12,290)   (12,290)
Labor and social security obligations   (62,645)   (6,131)   (2,527)   (71,303)   (71,303)
Lease liabilities   (35,031)   (55,887)   (120,189)   (211,107)   (151,056)
Accounts payable   (36,792)   -    -    (36,792)   (36,792)
Loans and financing   (64,487)   (175,139)   (997,453)   (1,237,079)   (790,930)
Total   (211,245)   (237,157)   (1,120,169)   (1,568,571)   (1,062,371)

 

Contractual maturities of
financial liabilities
at December 31, 2024
  Less than 1 year  Between 1 and 3 years  Over 3 years  Total  Carrying amount
                
Trade payables   (11,527)   -    -    (11,527)   (11,527)
Labor and social security obligations   (182,071)   (6,372)   (2,620)   (191,063)   (191,063)
Lease liabilities   (33,303)   (40,669)   (60,054)   (134,025)   (119,455)
Accounts payable   (38,667)   -    -    (38,667)   (38,667)
Loans and financing   (72,303)   (150,003)   (1,065,615)   (1,287,921)   (861,542)
Total   (337,871)   (197,044)   (1,128,289)   (1,663,203)   (1,222,254)

F-15

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(d)Sensitivity analysis

 

The Group monitors and evaluates the market risk related to its financial investments portfolio periodically to assess its volatility, through changes that can significantly impact on its financial results. Considering a period of one day and the historical results over the past year, the following Value at Risk (VAR) parameters were used:

 

0.25% (or R$ 3.2 million) of the financial investment portfolio for a confidence interval of 95% on March 31, 2025 (0.17% or R2.4 million on December 31, 2024).

0.39% (or R$ 4.8 million) of the financial investment portfolio for a confidence interval of 99% on March 31, 2025 (0.27% or R$ 3.8 million on December 31, 2024).

 

Additionally, the Group evaluated the financial investment portfolio on March 31, 2025 and December 31, 2024, through stress scenarios according to the main risk factors related to its investments, as presented in the table below:

 

     

Financial Impact (**)

Risk Factor Variation in Stress Scenario (*) 03/31/2025 12/31/2024
Current inflation Inflation index  -100bps   2.8 3.1
Exchange traded real estate funds Share prices  -10%   (17.1) (12.4)
Brazilian stock prices Share prices  -10%   (3.4) (4.4)
Fixed-rate offshore rates US yield curve  -100bps   (48.5) (53.0)
Foreign exchange rate Foreign exchange rates  10% (***)   (9.6) (9.4)
Domestic base overnight rate Domestic base overnight rate  -100bps   (2.5) (4.2)

 

(*) bps - basis point (1bps = 0,01%)

(**) In millions of Brazilian reais 

(***) Brazilian reais devaluation against US Dollars

 

An equal change in the opposite direction of the stress scenario would have affected the financial investment portfolio by a similar amount, on the basis that all other variables remain constant.

 

F-16

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

5Financial instruments

 

This note provides information about the group's financial instruments, including:

 

- an overview of all financial instruments held by the Group

- specific information about each type of financial instrument 

- accounting policies

- information about determining the fair value of the instruments, including judgements and estimation uncertainty involved.

 

The Group classifies its financial assets in the following measurement categories:

 

those measured at fair value or through profit or loss, and

those measured at amortized cost.

 

The classification depends on the entity's business model for managing the financial assets and the contractual terms of the cash flows.

 

For assets measured at fair value, gains and losses will be recorded in profit or loss.

 

Recognition and derecognition

 

Regular way purchases and sales of financial assets are recognized on the trade date, being the date on which the group commits to purchase or sell the asset. Financial assets are derecognized when the rights to receive cash flows from the financial assets have expired or have been transferred and the group has transferred substantially all the risks and rewards of ownership.

 

Measurement

 

At initial recognition, the group measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through profit or loss (FVPL), transaction costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVPL are expensed in profit or loss.

 

The Group holds the following financial instruments:

 

Financial assets  Section  03/31/2025  12/31/2024
          
Accounts receivable  (a)   178,172    243,852 
Other financial assets at amortized cost  (b)   40,669    44,342 
Cash and cash equivalents  (c)   163,782    223,302 
Financial assets at fair value through profit or loss (FVPL)  (d)   1,616,519    1,671,860 
       1,999,142    2,183,356 
              
Financial liabilities             
              
Financial liabilities at fair value through profit or loss (FVPL)      11,786    - 
Liabilities at amortized cost  (e)   120,385    241,257 
Lease liabilities  (e)   151,056    119,455 
Loans and financing  (e)   790,930    861,542 
Retirement plans liabilities  (e)   416,135    374,813 
       1,490,292    1,597,067 

F-17

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

The Group's exposure to risks associated with the financial instruments is discussed in Note 4. The maximum exposure to credit risk at the end of the reporting period is the carrying amount of each class of financial assets mentioned above.

 

a)Accounts receivable

 

Current assets  03/31/2025  12/31/2024
Accounts receivable from contracts with customers   163,201    228,583 
Loss allowance   (632)   (632)
           
Non-current assets          
Accounts receivable from contracts with customers   15,603    15,901 
    178,172    243,852 

 

Accounts receivables are recognized initially at the amount of consideration that is unconditional and are not submitted to any financial components. They are subsequently measured at amortized cost, less loss allowance.

 

Current accounts receivable are amounts due from customers for services performed in the ordinary course of business. They are generally due for settlement within 30 days and are therefore classified as current in their entirety. Due to the short-term nature of the current receivables, their carrying amount is considered to be the same as their fair value.

 

Non-current accounts receivable comprised by unrealized performance fees and other receivables. Unrealized performance fees are recognized when the management, with accumulated experience, estimates that it is highly probable that a significant reversal will not occur. Vinci Compass expects the unrealized performance fees will be received during 2025. However, since its realization is subject to uncertainty, the balance is presented as a non-current receivable.

 

Monthly, the Entity evaluates the revenues and receipts for each customer (Funds). Additionally, on a quarterly basis Vinci Compass analyzes the outstanding balances to calculate expected credit losses and the exposure to credit risk from receivables are reviewed. Accounts receivable allowance for expected credit losses are presented in general and administrative expense.

 

The loss allowances for accounts receivable as of March 31, 2025 and December 31, 2024 reconcile to the opening loss allowances as follows:

 

   03/31/2025  12/31/2024
Opening loss allowance on January 1   (632)   (150)
Loss allowance assumed as a result of business combination        (491)
Decrease in accounts receivable allowance recognized in profit or loss   -    9 
Closing loss allowance on December 31   (632)   (632)

 

Accounts receivables are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, among others, the failure of a debtor to engage in a repayment plan with the group, and a failure to make contractual payments. The Entity has not written any amount of accounts receivable during 2025 and 2024. Subsequent recoveries of amounts previously written off are credited against the same line item.

 

F-18

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

b)Other financial assets at amortized cost

 

Financial assets at amortized cost refer to the following debt instruments:

 

   03/31/2025  12/31/2024
       
Employees loans (Note 6 (i))   13,167    15,100 
Receivable from employees (Note 7 (i))   27,502    29,242 

 

These amounts generally arise from transactions outside the usual operating activities of the group. Interest may be charged at commercial rates and collateral is not normally obtained.

 

All the financial assets at amortized cost are denominated in Brazilian currency units. As a result, there is no exposure to foreign currency risk. There is also no exposure to price risk as the investments will be held to maturity.

 

See note 6 for more details.

 

c)Cash and cash equivalents

 

   03/31/2025  12/31/2024
       
Cash and bank deposits   126,844    99,156 
Financial instruments at fair value through profit or loss (i)   36,938    120,492 
Financial instruments at amortized cost (ii)   -    3,654 
    163,782    223,302 

 

For the purpose of presentation in the statement of cash flows, cash and cash equivalents include cash on hand, bank deposits held at financial institutions, and highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

 

(i) Comprises certificates of deposits issued by Banco Bradesco (credit rating AAA evaluated by Fitch Ratings) with an interest rate of 100% of CDI (interbank deposit rate). The certificates are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

 

(ii) Comprised of US Treasury Bills.

 

d) Financial assets and liabilities at fair value through profit or loss

 

The group classifies the following financial assets and liabilities at fair value through profit or loss (FVPL):

 

-Mutual funds;

-Private markets funds;

-Real Estate Investments;

-Derivatives financial instruments;

-Listed equity securities.

 

F-19

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Financial assets and liabilities measured at FVPL include the following categories:

 

   03/31/2025  12/31/2024
       
Current assets   1,488,809    1,531,036 
Mutual funds (i)   1,472,990    1,519,524 
Derivative financial assets (ii)   9,974    5,647 
Listed equity securities   2,911    2,836 
Real Estate Investments (iv)   2,831    2,923 
Other financial assets   103    106 
           
Non-current assets   127,710    140,824 
Mutual funds   1,109    9,919 
Private markets funds (iii)   31,480    30,189 
Real Estate Investments (iv)   93,766    99,341 
Listed equity securities   1,355    1,375 
           
Current liabilities   11,786    - 
Derivative financial liabilities (ii)   11,786    - 

 

The following table demonstrates the funds invested included in each category mentioned above.

 

(i) Mutual funds      
   03/31/2025  12/31/2024
       
Current assets   1,472,990    1,519,524 
Vinci Monalisa FIM Crédito Privado IE (2)   944,366    1,025,462 
Vinci Multiestratégia FIM   757    1,038 
Compass Lapco Fondo De Inversion Serie B   8,030    - 
Vinci Institucional FI RF Referenciado DI   -    3,028 
Vinci Income Fund Ltd   29,268    31,150 
Vinci Argentina Opportunity Fund II   15,461    17,120 
Vinci Reservas Técnicas FI RF DI   19,401    16,392 
Retirement services investment funds (1)   416,134    374,813 
FI Vinci Renda Fixa CP   6,455    7,676 
Fondo Mutuo Compass Liquidez   6,604    14,862 
Compass - Fondo de Inversión Adelanto de Efectivo   11,783    12,347 
LV Money Market USD   6,575    5,592 
Other mutual funds   8,156    10,044 
           
Non-current assets   1,109    9,919 
Other mutual funds   1,109    9,919 
           

 

(1) These funds refer to the financial products as part of the Company's retirement plans services. See Note 15 for further information.

 

(2) Vinci Monalisa FIM Crédito Privado IE (“Vinci Monalisa”) is a mutual fund incorporated in Brazil and wholly owned by the Company. Vinci Monalisa’s balances are the following:

 

   03/31/2025  12/31/2024
Net Asset Value   944,366    1,025,462 
Real estate funds   219,915    214,428 
Mutual funds   363,388    460,892 
Private market funds   277,018    274,699 
Other assets/liabilities   84,045    75,443 

F-20

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Vinci Monalisa’s portfolio is comprised of liquid and illiquid investee funds with different redemption criteria. Over 56% of its investments are liquid and may be redeemed and 44% are non-redeemable investments. The following tables demonstrate the funds invested by Vinci Monalisa:

 

Mutual funds

 

Vinci Monalisa holds investments in several mutual funds to seek profitability through investments in various classes of financial assets such as fixed income assets, Brazilian government bonds, public equities, derivatives financial instruments, investment funds and other short-term liquid securities. As of March 31, 2025 and December 31, 2024, Vinci Monalisa holds R$ 363,388 and R$ 460,892 of investments in mutual funds, respectively, which are distributed in the following classification:

 

   03/31/2025  12/31/2024
Mutual Funds’ classification      
Interest and foreign exchange (a)   79.67%   81.72%
Foreign investments (b)   6.08%   7.19%
Macro (c)   4.11%   4.92%
Specific strategy (d)   10.14%   6.17%
    100.00%   100.00%

 

(a)Funds that seek long-term returns via investments in fixed-income assets, admitting strategies that imply interest risk, price index risk and foreign currency risk.

(b)Funds that invest in financial assets abroad in a portion greater than 40% of their net asset values.

(c)Funds that operate in various asset classes (fixed income, variable income, foreign exchange, etc.), with investment strategies based on medium and long-term macroeconomic scenarios.

(d)Funds that adopt an investment strategy that involves specific risks, such as commodities, futures of index, etc.

 

Real Estate funds      
   03/31/2025  12/31/2024
       
Vinci Credit Securities FII (a)   60,125    56,706 
Vinci Imóveis Urbanos FII (b)   35,968    40,077 
Vinci Offices FII (c)   24,075    22,624 
Vinci Fulwood DL FII (d)   75,658    71,884 
Other real estate funds (e)   24,089    23,137 
    219,915    214,428 

 

(a) The fund invests in real estate receivable certificates, bonds and other real estate assets;

(b) The fund’s investment strategy is to acquire properties in the retail, general markets, health and education sectors located in large urban centers that, in the Manager's view, generate long-term value; 

(c) The fund invests in controlling corporate buildings, mostly leased, which, in the Manager's view, generate value for the properties.

(d) The fund’s strategy is to provide its shareholders with profitability resulting from the sale of properties, as well as the eventual commercial exploitation of properties. The Fund may carry out renovations or improvements to properties with the aim of enhancing the returns arising from their commercial exploitation or eventual commercialization. 

(e) Comprised of funds that allocate their capital in diversified portfolios of shares of real estate funds, real estate receivable certificates, bonds, securities and other real estate assets.

 

F-21

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Private markets funds      
   03/31/2025  12/31/2024
       
Vinci Crédito Infra Institucional Fundo Incentivado – Infraestrutura (a)   62,312    60,068 
Vinci Infra Água e Saneamento Strategy FIP – Infraestrutura (b)   56,176    56,160 
VCP IV Master FIP B (c)   58,116    67,248 
Vinci Strategic Partners I FIP – Classe A (d)   23,906    20,201 
Vinci Strategic Partners I FIP – Classe B (d)   6,464    5,598 
Vinci Infraestrutura Transporte e Logística FIP   17,631    17,626 
Vinci Infra Coinvestimento I FIP - Infraestrutura   7,634    7,608 
Vinci Impacto Ret IV FIP Multiestratégia   8,742    6,343 
Lacan Florestal III Feeder FIP Multiestratégia (e)   13,848    13,297 
Lacan Florestal II - FIP Multiestratégia (e)   5,659    5,444 
Lacan Florestal IV Feeder FIP Multiestratégia - IS (e)   2,539    1,763 
Other funds   13,991    13,343 
Total private markets funds   277,018    274,699 

 

(a) The Fund aims to increase the value of its shares through subscription or acquisition, on the primary or secondary market, predominantly of debentures issued by privately held companies, for the purpose of raising funds to implement projects relating to the implementation, expansion, maintenance, recovery, adaptation, or modernization of infrastructure projects.

 

(b) The Fund's investment policy is the acquisition of shares, subscription bonuses, debentures convertible or not into shares, or other securities, convertible or exchangeable into shares issued by companies, publicly or privately held in the water sector and basic sanitation.

 

(c) VCP IV is being established with the intention to continue the Group’s investment strategy of pursuing opportunistic private equity and equity-like investments in Brazil. Fund will maintain the Group’s opportunistic approach that provides flexibility to invest in four different sub-strategies: (i) Growth Equity, (ii) Buyout, (iii) Minority Growth and (iv) Turnaround, with a higher focus on the Growth and Buyout strategies.

 

(d) The purpose of the funds is to obtain capital gains through investment in assets in Brazil, such as shares in Brazilian private equity funds; and shares, subscription bonuses, simple and convertible debentures, other securities and bonds convertible or exchangeable into shares, provided that the debentures and other securities and bonds are admitted under the terms of the specific regulations applicable to RPPS and EFPC.

 

(e) The Funds’ objective is to manage and administer planted forests to supply eucalyptus wood, pine wood and other species for the purpose of generating energy in power plants, extracting wood from planted forests and managing administrative and sales activities.

 

(ii) Derivative financial assets/liabilities

 

March 31, 2025     Notional Amount of Contract with Final Expiration Date in thousands of US Dollars  Fair value
Derivative financial instruments  Currency  Up to 3 months  Between 3 months and 1 year  Asset  Liability
Purchase Forward  USD x CHL   4,560    458    (907)   - 
Sales Forward  CHL x USD   (4,560)   (458)   5,007    - 
Purchase Forward  USD x BRL   53,500    -    5,874    (11,786)
Total      53,500    -    9,974    (11,786)

 

Derivatives are only used for economic hedging purposes and not as speculative investments. They are presented as current assets or liabilities to the extent that they are expected to be settled 12 months after the end of the reporting period.

 

F-22

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(iii) Private markets      
   03/31/2025  12/31/2024
       
Vinci Capital Partners III Feeder FIP Multiestratégia   4,863    4,236 
Nordeste III FIP Multiestratégia   4,362    3,400 
Fundo Garantidor de Infraestrutura – FGIE – Class A   3,363    3,272 
Fundo Garantidor de Infraestrutura – FGIE – Class B   13,517    13,151 
Compass Global Investments III   2,710    3,152 
Compass Global Investments II   1,774    1,975 
Compass Private Equity VII FI   891    1,003 
Total Private markets funds   31,480    30,189 
(iv) Real Estate Investments      
   03/31/2025  12/31/2024
       
Current assets   2,831    2,923 
Compass Desarrollo Inmobiliario (ROU)   2,831    2,923 
           
Non-current assets   93,766    99,341 
Vinci US RE Corporation (a)   62,420    67,313 
CCLA Capital   15,808    14,471 
Compass Desarrollo Inmobiliario   6,902    8,237 
CCLA Desarrollo y Renta IMU   4,180    4,434 
Compass Desarrollo y Rentas   3,049    3,319 
Other Real Estate investments   1,407    1,567 
           
Total Real Estate Investments   96,597    102,264 

 

(a)Vinci Compass invests in several properties through its subsidiary Vinci US RE Corporation. The investments are intended to develop real estate properties for capital appreciation through income or sale of the respective properties.

 

During the year, the following gains were recognized in profit or loss:

 

     
    03/31/2025 03/31/2024
Fair value gains on investments at FVPL recognized in finance income   18,429 64,332

 

e)Financial liabilities

 

   03/31/2025  12/31/2024
       
Current   186,176    310,788 
Trade payables   12,290    11,527 
Financial instruments at fair value through profit or loss   11,786    - 
Labor and social security obligations (Note 13)   62,645    182,071 
Loans and obligations (Note 15)   27,632    45,220 
Lease liabilities   35,031    33,303 
Accounts payable (Note 12)   36,792    38,667 
           
Non-current   1,304,116    1,286,279 
Lease liabilities   116,025    86,152 
Labor and social security obligations (Note 13)   8,658    8,992 
Loans and obligations (Note 15)   763,298    816,322 
Retirement plans liabilities (Note 16)   416,135    374,813 
           
    1,490,292    1,597,067 

F-23

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Fair value hierarchy

 

This section explains the judgments and estimates made in determining the fair values of the financial instruments that are recognized and measured at fair value through profit or loss in the financial statements. To provide an indication about the reliability of the inputs used in determining fair value, the group has classified its financial instruments into the three levels prescribed under the accounting standards. An explanation of each level follows underneath the table.

 

   March 31, 2025
Recurring fair value measurements  Level 1  Level 2  Level 3  Total
Financial Assets                    
Listed equity securities   4,266    -    -    4,266 
Other financial assets   -    103    -    103 
Certificate Deposits   -    36,938    -    36,938 
Mutual funds   -    1,474,099    -    1,474,099 
Derivative financial assets   -    9,974    -    9,974 
Private equity funds   -    5,375    26,105    31,480 
Real Estate Investments   -    34,177    62,420    96,597 
Total Financial Assets   4,266    1,560,666    88,525    1,653,457 
                     
Financial Liabilities                    
Derivative financial liabilities   -    11,786    -    11,786 
Total Financial Liabilities   -    11,786    -    11,786 

 

   On December 31, 2024
Recurring fair value measurements  Level 1  Level 2  Level 3  Total
Financial Assets            
Listed equity securities   4,211    -    -    4,211 
Other financial assets   -    106    -    106 
Certificate Deposits   -    120,492    -    120,492 
Mutual funds   -    1,529,443    -    1,529,443 
Derivative financial assets   -    5,647    -    5,647 
Private equity funds   -    6,130    24,059    30,189 
Real Estate Investments   -    34,950    67,314    102,264 
Total Financial Assets   4,211    1,696,768    91,373    1,792,352 

 

Level 1: The fair value of financial instruments traded in active markets (such as publicly traded real estate funds) is based on quoted market prices at the end of the reporting period. The quoted market price used for financial assets held by the group is the current bid price. These instruments are included in level 1.

 

Level 2: The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques which maximize the use of observable market data and rely as little as possible on entity-specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.

 

Vinci Monalisa is a financial instrument classified as level 2. Its portfolio is comprised of items that could be classified as level 1, level 2 and level 3, in the amount of R$ 120,641, R$ 447,750 and R$ 376,040, respectively (On December 31, 2024: R$ 118,089, R$ 537,653 and R$ 369,720, respectively).

 

Level 3: If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3. This is the case for unlisted equity securities.

 

F-24

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Valuation techniques used to determine fair values

 

Specific valuation techniques used to value financial instruments include:

 

- the use of quoted market prices

 

- for level 3 financial instruments – discounted cash flow analysis.

 

All non-listed assets fair value estimates are included in level 2, except for private equity funds and real estate investments, where the fair values have been determined based on fair value appraisals for fund's investments, performed by the fund's management or a third party hired by the Fund’s Administrator. The most part of the level 3 financial instruments evaluation uses discount cash flows techniques to evaluate the fair value of the Fund's investments. The appraisals performed by a third party are reviewed by Vinci Compass or its subsidiaries (fund's management).

 

Fair value measurements using significant unobservable inputs (level 3)

 

The following table presents the changes in level 3 items for the period/year ended March 31, 2025 and December 31, 2024:

 

   Fair Value
Closing balance January 1, 2024   7,146 
Capital deployment   61,531 
Sales and distributions   (163)
Gain recognized in finance income   22,859 
Closing balance December 31, 2024   91,373 
Capital deployment   - 
Sales and distributions   - 
Loss recognized in finance income   (2,848)
Closing balance March 31, 2025   88,525 

F-25

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

6       Financial instruments at amortized cost

 

   03/31/2025  12/31/2024
       
Certificate of deposit   3,026    3,232 
Guarantee deposits   3,308    3,759 
           
    6,334    6,991 

 

7       Other assets

 

   03/31/2025  12/31/2024
       
Receivables from employees (i)   27,502    29,242 
Related parties’ receivables (ii)   19,116    23,297 
Employees loans (iii)   13,167    15,100 
Advances to projects in progress (iv)   15,575    14,314 
Finix Transaction Receivable (v)   11,197    12,075 
Restricted deposit   8,407    - 
Prepaid expenses   6,212    5,392 
Guarantee deposits   431    1,096 
Sundry advances   194    333 
Sublease receivables   565    232 
Others   4,319    3,660 
           
    106,685    104,741 
           
Current   66,398    55,273 
Non-current   40,287    49,468 
           
    106,685    104,741 
(i)Refers to a related party transaction. See Note 22 (d) for more details.

 

(ii)Refers to an intercompany transaction. See Note 22 (b) for more details.

 

(iii)Refers to amounts receivable from employees.

 

(iv)Refers to costs incurred by projects related to funds administered by Vinci Compass, that are initially paid by the Group and subsequently reimbursed.

 

(v)The amount is related to the sale of Fingroup shares, occurred on October 14, 2024. Before the business combination, Compass held 50% of ownership interest in Fingroup, sold before the closing date of the business combination. The outstanding receivable comprises 25% of the transaction, which will be received in two equal installments, on April 30, 2025, and April 30, 2026.

 

F-26

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

8       Investments

 

(a)Business Combination

 

(i)Compass Business Combination

 

On March 07, 2024, the Entity announced an agreement for a business combination with Compass. On October 29, 2024, the transaction was completed, creating a full-service Latin American alternative asset manager with more than US$50 billion in assets under management, across different segments. Founded in 1995, Compass is a leading independent asset manager and investment advisory firm in Latin America, currently present in seven countries in Latin America, the United States and United Kingdom.

 

The transaction had a total upfront consideration of 11,783,384 shares of VINP Class A common stock, and a cash consideration of US$35.2 million. Under the agreement, Compass partners are entitled to an earn-out of up to an additional 7.5% stake in the combined entity, subject to the achievement of pre-determined metrics, to be paid in VINP Class A common stock.

 

Goodwill is recognized when the price paid in an acquisition exceeds the fair value of the identifiable net assets of the acquired company. This premium reflects expectations of future benefits that cannot be directly attributed to identifiable assets or liabilities. Below are examples of qualitative factors that comprise goodwill:

 

(a)Expected Operational Synergies:

 

-Footprint expansion in Latam;

-Business complementary and;

-Shared long-term vision.

 

(b)Intangible assets that do not qualify for separate recognition:

 

Reputation: value of the acquired Compass' market recognition, and customer loyalty, which do not meet the criteria for recognition as a separate intangible asset.

 

Know-how and Expertise: Technical knowledge, internal processes, or specific workforce capabilities that cannot be separately measured.

 

Details of the estimated purchase consideration, the net assets acquired, goodwill and other intangible assets are as follows:

 

Cash paid   201,372 
Shares issued (Class A Shares)   692,156 
Contingent consideration (Earn-out I)   38,054 
Contingent consideration (Earn-out II)   36,849 
      
Total purchase consideration   968,431 

 

The assets and liabilities recognized as a result of the acquisition are as follows:

 

Cash and cash equivalents   51,032 
Other assets and liabilities   301,948 
Management contracts and customers relationship   324,361 
Brands   77,763 
    755,104 
      
Goodwill   213,327 
Net assets acquired   968,431 

F-27

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(ii)MAV Business Combination

 

On April 25, 2024, Vinci Compass announced an agreement for a combination with MAV Capital Gestora de Recursos SS Ltda. (“MAV” or “MAV Capital”). The transaction was closed on June 28, 2024, and had a total cash consideration of R$5,000 and an obligation of R$10,000 segregated in two payments in each deal anniversary until 2026, respectively. The transaction increased Vinci Compass participation in the agribusiness, improving a segment that is raising. At the closing date, MAV had R$ 540 million assets under management in private markets sector.

 

Goodwill is recognized when the price paid in an acquisition exceeds the fair value of the identifiable net assets of the acquired company. This premium reflects expectations of future benefits that cannot be directly attributed to identifiable assets or liabilities. Below are examples of qualitative factors that comprise goodwill:

 

(a)Expected Operational Synergies:

 

-Agribusiness focused asset manager;

-Enhances Vinci Compass’s credit segment offering;

-More than 35 in-house structured credit operations across several sectors with special focus to Agribusiness.

 

Details of the purchase consideration, the net assets acquired, and goodwill are as follows:

 

Cash paid   5,000 
Consideration payable   10,000 
Contingent consideration (Earn-out)   18,010 
      
Total purchase consideration   33,010 

The assets and liabilities recognized as a result of the acquisition are as follows:

 

Cash and cash equivalents   285 
Other assets and liabilities   (221)
Management contracts   3,245 
Net identifiable assets acquired   3,309 
      
Goodwill   29,701 
Net assets acquired   33,010 

 

(iii)Lacan Ativos Reais Business Combination

 

On November 4, 2024, Vinci Compass announced an agreement for a combination with Lacan Administração de Bens e Participações Ltda. (“Lacan”). The transaction was also closed on November 4, 2024, and had a total cash consideration of R$70,000. The transaction increased Vinci Compass participation in the forestry area investments, improving a ESG agenda segment that is raising in a short period of time. At the closing date, Lacan had R$ 1.5 billion assets under management in private markets sector.

 

F-28

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Goodwill is recognized when the price paid in an acquisition exceeds the fair value of the identifiable net assets of the acquired company. This premium reflects expectations of future benefits that cannot be directly attributed to identifiable assets or liabilities. Below are examples of qualitative factors that comprise goodwill:

 

(a)Expected Operational Synergies:

 

-Timberland investment management organization;

-Forestry vertical to complement Vinci Compass’s Real Asset segment;

-Strong relationships with Brazilian and European institutional investors;

-Long-term AUM with 15+ year funds.

 

Details of the purchase consideration, the net assets acquired, and goodwill are as follows:

 

Cash paid   70,000 
Contingent consideration (Earn-out I)   18,519 
Contingent consideration (Earn-out II)   14,949 
      
Total purchase consideration   103,468 

 

The assets and liabilities recognized as a result of the acquisition are as follows:

 

Cash and cash equivalents   1.987 
Other assets and liabilities   (1,497)
Management contracts   27,660 
Net identifiable assets acquired   28,150 
      
Goodwill   75,318 
Net assets acquired   103,468 

 

All the business combinations are still under its measurement period. During this period, additional assets or liabilities can be recognized if new information is obtained about facts and circumstances that existed as of the acquisition date. The measurement period ends as soon as Vinci Compass receives the information it was seeking about facts and circumstances that existed as of the acquisition date or learns that more information is not obtainable. However, the measurement period shall not exceed one year from the acquisition date.

 

(b)       Investments accounted for using the equity method

 

As of March 31, 2025, the detail of investments in associates and joint ventures is as follows:

 

Affiliate Country Ownership Nature of relationship Equity Share of profit (loss) (***)
           

CCLA Holdings Development and Property

Management SL (“CCLA Holdings”) (*) 

Spain 50% Joint venture 45,260 (2,265)
           
Mexican associates’ entities (**) Mexico (**) Associate 8,527 64
           
        53,787 (2,201)

 

(*) Joint Venture relationships with CIM Group. There is no control in these investments.

(**) Investments in Mexican associates comprise regulatory investment required to Compass Investment de México S.A. de C.V. Mexican associates does not have control over these investments. The ownership on theses associates may vary from 0.04% to 1.89%.

(***) Comprise group’s share of the post-acquisition profits or losses of the investees.

 

F-29

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

As of 31 March 2025, movements in investment in joint ventures and associates are as follows:

 

    CCLA Holdings   Mexican associates   Total
             
Investments recognized as a result of business combination   32,604   7,943   40,547
Capital increase   13,140   -   13,140
Equity gain (loss)   (1,652)   152   (1,500)
Foreign exchange variation   2,356   538   2,894
             
Closing balance of investment on December 30, 2024   46,448   8,633   55,081
             
Capital increase   3,934   -   3,934
Equity gain (loss)   (2,265)   64   (2,201)
Foreign exchange variation   (2,857)   (170)   (3,027)
             
Closing balance of investment on March 31, 2025   45,260   8,527   53,787
             

 

Summarized financial information for material associates and joint ventures:

 

The tables below provide summarized financial information for those joint ventures and associates that are material to

 

the Group. The information disclosed reflects the amounts presented in the financial statements of the relevant associates and joint ventures and not Vinci Compass share of those amounts. They have been amended to reflect adjustments made by the entity when using the equity method, including fair value adjustments and modifications for differences in accounting policy.

 

   CCLA Holdings
   March 31, 2025  December 31, 2024
       
Current assets   59,070    89,175 
Non-current assets   71,243    55,502 
Current liabilities   (22,354)   (51,780)
Non-current liabilities   (17,439)   - 
           
Net assets   90,520    92,897 
           
Ownership interest   50%   50%
           
Investments by equity method   45,260    46,448 

F-30

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(c)        Non-controlling interests (NCI)

 

Set out below is summarized financial information for each subsidiary that has non-controlling interests. The amounts disclosed for each subsidiary are before inter-company eliminations.

 

   Vinci Asset Allocation  Vinci Holding Securitária  Total
   03/31/2025  12/31/2024  03/31/2025  12/31/2024  03/31/2025  12/31/2024
Summarized Balance Sheet                  
                   
Current assets   143    466    436,325    392,026    436,468    392,492 
Current liabilities   (86)   (777)   (1,018)   (3,447)   (1,104)   (4,224)
Current net assets   57    (311)   435,307    388,579    435,364    388,268 
                               
Non-current assets   601    601    25,241    21,393    25,842    21,994 
Non-current liabilities   (3,150)   (2,750)   (462,859)   (408,305)   (466,009)   (411,055)
Non-current net assets   (2,549)   (2,149)   (437,618)   (386,912)   (440,167)   (389,061)
                               
Net assets   (2,492)   (2,460)   (2,311)   1,667    (4,803)   (793)
                               
Accumulated NCI   (623)   (615)   (346)   250    (969)   (365)

 

Summarized statement  Vinci Asset Allocation  Vinci Holding Securitária  Total
of comprehensive income  03/31/2025  03/31/2024  03/31/2025  03/31/2024  03/31/2025  03/31/2024
                   
Revenue   159    83    115    75    274    158 
                               
Profit for the period   (32)   (183)   (3,976)   (2,688)   (4,008)   (2,871)
                               
Total comprehensive income   (32)   (183)   (3,976)   (2,688)   (4,008)   (2,871)
                               
Profit/(loss) allocated to NCI   (8)   (46)   (596)   (403)   (604)   (449)
                               

F-31

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

9Property and equipment

 
                     03/31/2025
  

Buildings

 

Furniture and fittings stuffs 

 

Improvements in properties of third parties 

 

Computers and peripherals - improvements 

 

Equipment and tools 

 

Work of arts and others 

  Total
Cost                     
At January 1, 2025   27,889    10,535    70,951    6,243    8,790    675    125,083 
                                    
    Acquisitions, net of disposals   —      161    41    291    212    3,971    4,675 
    Write-off of fully depreciated items   —      (6)   —      (29)   —      —      (35)
    Foreign Exchange variations of property and equipment abroad   —      —      (1,716)   —      (495)   (12)   (2,222)
                                    
At March 31, 2025   27,889    10,689    69,276    6,505    8,507    4,635    127,501 
                                    
Accumulated depreciation                                   
                                    
At January 1, 2025   (93)   (5,500)   (50,810)   (1,799)   (7,738)   (11)   (65,951)
                                    
    Depreciation   (139)   (333)   (1,093)   (420)   (253)   —      (2,239)
    Foreign Exchange variations of property and equipment abroad   —      (99)   623    (59)   507    (4)   968 
                                    
At March 31, 2025   (232)   (5,932)   (51,280)   (2,278)   (7,484)   (15)   (67,222)
                                    
                                    
Net book value                                   
At January 1, 2025   27,796    5,035    20,141    4,444    1,052    664    59,132 
                                    
At March 31, 2025   27,657    4,757    17,996    4,227    1,023    4,620    60,279 
                                    
    Annual depreciation rate - %   50    From 5 to 10    From 10 to 20    20    From 5 to10    —      —   

 

 

F-32

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

                     12/31/2024
  

Buildings

 

Furniture and fittings stuffs 

 

Improvements in properties of third parties 

 

Computers and peripherals - improvements 

 

Equipment and tools 

 

Work of arts and others 

  Total
Cost                     
At January 1, 2024   —      12,858    48,963    7,634    10,325    791    80,571 
Assets recognized as a result of business combination   27,889    1,985    16,453    2,378    211    160    49,076 
      Acquisitions, net of disposals   —      346    523    1,277    185    (275)   2,056 
      Write-off of fully depreciated items   —      (4,656)   (138)   (5,046)   (3,415)        (13,253)
       Foreign Exchange variations of property and equipment abroad   —      —      5,150    —      1,484    —      6,634 
                                    
At December 31, 2024   27,889    10,535    70,951    6,243    8,790    676    125,083 
                                    
Accumulated depreciation
                                   
At January 1, 2024   —      (9,303)   (43,205)   (6,128)   (9,344)   —      (67,980)
      Depreciation   (93)   (937)   (3,414)   (702)   (379)   —      (5,525)
      Write-off of fully depreciated items   —      4,608    138    5,046    3,415    —      13,207 
Foreign Exchange variations of property and equipment abroad   —      132    (4,329)   (15)   (1,430)   (11)   (5,653)
                                    
At December 31, 2024   (93)   (5,500)   (50,810)   (1,799)   (7,738)   (11)   (65,951)
                                    
Net book value                                   
At January 1, 2024   —      3,555    5,758    1,506    981    791    12,591 
                                    
At December 31, 2024   27,796    5,035    20,141    4,444    1,052    664    59,132 
                                    
Annual depreciation rate - %   50    From 5 to 10    From 10 to 20    20    From 5 to10    —      —   

 

F-33

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

10Intangible assets

 

Intangible assets include expenditure on the development of the software, placement agent and the management contracts, customers relationship, brands, and the goodwill generated by the acquisitions of SPS, MAV, Compass and Lacan.

 

The software development comprises mainly the following assets:

-Products for Risk System and Portfolio Allocation, whose purpose is to evaluate the risk of the funds and to allocate the clients' portfolio; and

-Systems and applications which are being developed to support retirement services applications.

 

The Entity assesses at each reporting date whether there is an indication that an intangible asset may be impaired, If any indication exists, the Entity estimates the asset's recoverable amount. There were no indications of impairment of intangible assets for the year ended March 31, 2025 and December 31, 2024.

 

                  03/31/2025
  

Brands and licenses 

(a) 

  Softwarte development  Placement Agent (b)  Goodwill (c)  Management Contracts and Customer relationships (d)  Total
Cost                              
At January 1, 2025   77,822    46,973    24,540    555,175    383,082    1,087,592 
                               
 Additions   —      4,805    —      —      —      4,805 
 Write-off of assets, including fully depreciated items   —      (1,101)   —      —      —      (1,101)
 Foreign exchange variation of intangible assets abroad   —      (1,162)   (222)   (282)   (396)   (2,062)
                               
At March 31, 2025   77,822    49,515    24,318    554,893    382,686    1,089,234 
                               
Accumulated amortization                             
At January 1, 2025   —      (15,567)   (4,951)   —      (9,125)   (29,643)
                               
  Amortization   —      (1,871)   (621)   —      (3,166)   (5,658)
  Foreign exchange variation of intangible assets abroad   —      825    86    —      16    927 
At March 31, 2025   —      (16,613)   (5,486)   —      (12,275)   (34,374)
                               
                               
At January 1, 2025   77,822    31,407    19,588    555,175    373,956    1,057,949 
                               
At March 31, 2025   77,822    32,902    18,832    554,893    370,410    1,054,859 
Amortization rate (per year) - %   (a)    20%   (b)    (c)    (d)    —   

 

F-34

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

a) Brands have an indefinite useful life and are not subject to amortization. The method used to calculate the fair value of the Brand was Relief from Royalty – RFR, which uses a royalty rate estimated and projected revenue of the Group. The useful life of the brand was determined by the Management as undefined. For this conclusion, we considered (i) the strong reputation among peers and customers, (ii) its potential as a consolidating brand, and (iii) the decision of Vinci Compass in keeping Compass in the company's new brand Group.

 

Brands are tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired.

 

(b) Refers to amounts capitalized relating to agreements with investments placement agents relating to funds raised from investors in funds managed by the Group. These amounts are amortized based on the estimated duration of the related funds. When a Fund has an undefined useful life (Perpetual funds), Placement agent costs are amortized within 10 years. In case of an early liquidation of the funds, the amortization period is adjusted, or if there is an indication of impairment, an impairment evaluation is performed and recognized, if necessary.

 

(c) Goodwill has an indefinite useful life and are not subject to amortization. Goodwill is tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired. On December 31, 2024, goodwill was tested and no provision for impairment losses was identified by Vinci Compass.

 

Goodwill  03/31/2025  12/31/2024
       
Compass   287,582    287,866 
SPS   162,290    162,290 
Lacan   75,318    75,318 
MAV   29,701    29,701 
Total   554,891    555,175 

 

The Group performs an impairment test annually and when circumstances indicate the carrying value may be impaired. No impairment losses on goodwill have been recognized in the current period and prior year based on determining recoverable amount based on value-in-use.

 

(d) Refers to the purchase price allocated to Fund’s Management Contracts and Customer relationships, as a result of the Business Combinations. These amounts are amortized based on the duration of the related funds. When a fund has an undefined useful life, the amount allocated to these intangible assets are subject to impairment test on an annually basis, or whenever any specific economic or operational condition indicates its cost must be reviewed. The total amount allocated to Management Contracts and Customer relationships with undefined useful life is $ 229,035 as of March 31, 2025 ($ 229,035 as of December 31, 2024).

 

F-35

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Fund’s Management Contracts and Customer relationships for funs with defined useful life   Forecast period 
    From    To 
SPS   September 2022    December 2030 
MAV   July 2024    December 2029 
Lacan   November 2024    December 2041 
Compass   November 2024    December 2053 

 

Other assets than Goodwill are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs of disposal and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows which are largely independent of the cash inflows from other assets or groups of assets (cash-generating units). No impairment losses were recognized on March 31, 2025 and December 31, 2024.

 

F-36

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

                  12/31/2024
  

Brands and licenses

(a) 

  Software development  Placement Agent (b)  Goodwill (c)  Management Contracts and Customer relationships (d)  Total
Cost                              
At January 1, 2024   29    40,304    20,722    162,290    22,049    245,394 
Assets recognized as a result of business combination   77,763    5,225    —      392,345    360,689    836,021 
Additions   30    15,696    3,284    —      —      19,010 
Write-off of assets, including fully depreciated items   —      (16,416)   —      —      —      (16,416)
Foreign exchange variation of intangible assets abroad   —      2,164    534    540    344    3,583 
                               
At December 31, 2024   77,822    46,973    24,540    555,175    383,082    1,087,592 
                               
Accumulated amortization                             
At January 1, 2024   —      (24,686)   (1,896)   —      (4,064)   (30,646)
Amortization   —      (4,476)   (2,769)   —      (5,061)   (12,306)
Write-off of assets, including fully depreciated items   —      14,713    —      —      —      14,712 
Foreign exchange variation of intangible assets abroad   —      (1,117)   (287)   —      —      (1,403)
                               
At December 31, 2024   —      (15,566)   (4,951)   —      (9,125)   (29,643)
                               
At January 1, 2024   29    15,618    18,826    162,290    17,985    214,748 
                               
At December 31, 2024   77,822    31,407    19,588    555,175    373,956    1,057,949 
Amortization rate (per year) - %   (a)    20%   (b)    (c)    (d)    —   

  

                                 

F-37

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

11Leases

 

This note provides information for leases where the Group is a lessee. The notes also provide the information of subleases agreements where the Group is a lessor, once part of the assets leased by the Group is subleased to third parties.

 

(i)Amount recognized in the balance sheet

 

The balance sheet shows the following amounts relating to leases:

 

   03/31/2025  12/31/2024
Sub-lease receivable          
Brazil   1,770    1,758 
Chile   3,910    4,081 
Total   5,680    5,839 
           
Current   1,770    1,758 
Non-current   3,910    4,081 
Total   5,680    5,839 
           
Right of use assets          
Brazil   88,636    51,712 
USA   31,462    32,212 
Others offices   15,670    18,193 
Total   135,768    102,117 
           
Lease liabilities          
Brazil   (94,322)   (56,510)
USA   (37,876)   (40,956)
Others offices   (18,857)   (21,989)
Total   (151,056)   (119,455)
    03/31/2025    12/31/2024 
           
Current   (35,031)   (33,303)
Non-current   (116,025)   (86,152)
Total   (151,056)   (119,455)

 

Addition to the right-of-use assets resulted from new contracts and contracts modifications were R$ 41,192 until March 31, 2025 (additions of R$ 3,918 during 2024 financial year).

 

(ii)Amount recorded in the statement of profit or loss

 

The statement of profit or loss shows the following amounts relating to leases:

 

F-38

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

   03/31/2025  03/31/2024
       
Right of use assets depreciation   (5,662)   (2,339)
Financial expense   (3,758)   (2,216)
    (9,420)   (4,555)

 

The total cash outflow for leases until March 31, 2025 was R$ 9,591 (R$ 6,764 until March 31, 2024).

 

The Group’s leasing activities and how these are accounted for are disclosed in the Group’s annual consolidated financial statements as of December 31, 2024.

 

12Accounts payable

 

   03/31/2025  12/31/2024
       
Accrued liabilities (i)   14,660    16,533 
Temporary deposit from clients (ii)   8,257    11,561 
Dividends payable   2,696    3,791 
Lease payable – prior month expense   2,227    1,840 
Related Parties   1,791    805 
Treasury shares acquisition   810    810 
Other payables   6,351    3,327 
    36,792    38,667 

 

(i)Fees, commissions, and other payables.

 

(ii)Comprises temporal payments made by client to invest in Mexican Investment Fund through the investment manager

 

13Labor and social security obligations

 

       
   03/31/2025  12/31/2024
       
Profit sharing   37,888    146,743 
Labor provisions   33,415    44,320 
           
    71,303    191,063 
           
Current   62,645    182,071 
Non-current   8,658    8,992 

 

Except for the profit sharing related to the unrealized performance fees, the accrual for profits sharing payable on December 31, 2024 were paid in the first quarter of 2025. Profit sharing is calculated based on the performance review of each employee plus the area performance, in accordance with the Entity policy. Vinci Compass Management estimated the profit sharing as of March 31, 2025 based on the management and advisory net revenue recognized and the realized performance fee up to March 31, 2025.

 

F-39

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

ince the second quarter of 2022 labor provisions have been impacted by provisions and social charges related to Restricted Share Units Plan (RSUs). The non-current amount comprises the provisions and social charges for the RSUs, of which the vesting dates are over than 1 year. Please see note 24 for more details.

 

14Taxes and contributions payable

 

   03/31/2025  12/31/2024
Income tax   18,705    28,812 
Social contribution   3,552    3,985 
Social Contribution on revenues (COFINS)   2,117    2,769 
Service tax (ISS) on billing   700    604 
Social Integration Program (PIS)   462    1,677 
Withholding Income Tax (IRRF)
 deducted from third parties
   129    366 
Others   597    2,642 
           
    26,264    40,855 

 

15Loans and obligations

 

   03/31/2025  12/31/2024
Convertible Preferred Shares (i)   534,100    577,982 
Commercial Notes (ii)   44,674    55,150 
Consideration payable (iii)   5,433    10,542 
Contingent consideration (iv)   201,119    210,666 
Banco Security (v)   4,100    5,647 
Other obligations   1,504    1,555 
           
    790,930    861,542 
           
Current   27,632    45,220 
Non-current   763,298    816,322 

 

(i)Convertible Preferred Shares

 

On October 10, 2023, Vinci Compass and Ares Management Corporation (“Ares”) announced an agreement to form a strategic partnership to accelerate the growth of Vinci Compass's platform in Latin America and to collaborate on distribution, product development and other business opportunities. In connection with the formation of the strategic partnership, an affiliate of Ares invested US$100 million (R$ 500,550) in new Series A Convertible Preferred Shares issued by Vinci Compass.

 

F-40

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

The Series A Convertible Preferred Shares will be entitled to cumulative dividends payable quarterly in cash at a rate of 8,00% per annum. The dividend rate is subject to increase to 10,00% per annum in the case of certain breaches by the Company of its obligations under the Certificate of Designations.

 

The Series A Convertible Preferred Shares will be convertible at the option of the holders at any time after the closing of the issuance into Class A Common Shares at an initial conversion rate of 73,5402 Class A Common Shares for each Series A Convertible Preferred Share, which represents an initial conversion price of approximately $13,60 per Class A Common Share.

 

Under certain conditions, Vinci Compass may redeem, following the dissolution or termination of the strategic partnership with Ares, and prior to the one-year anniversary of such dissolution or termination, for cash all, or, if Ares no longer holds all Series A Convertible Preferred Shares, all of the Series A Convertible Preferred Shares held by Ares and any whole number of Series A Convertible Preferred Shares held by such other holders, On or around October 1, 2033, if not earlier repurchased, redeemed or converted, the Company will redeem, in whole but not in part, all of the outstanding Series A Convertible Preferred Shares for an amount in cash equal to the stated value of the Series A Convertible Preferred Shares.

 

Under the terms of IAS 32, this agreement was evaluated by the Management and classified as a compound instrument, having both a liability and an equity component from the issuer's perspective. Based on it, the component parts were accounted for and presented separately according to their substance. The split was made at issuance and not revised for subsequent changes in market interest rates, share prices, or other events that changes the likelihood that the conversion option will be exercised.

 

The following table presents the changes in the Convertible Preferred Shares in the period ended March 31, 2025 and December 31, 2024:

 

Closing balance December 31, 2023   431,333 
Net foreign exchange loss/(gain)   136,374 
Interest expense   49,261 
Interest paid   (38,986)
Closing balance December 31, 2024   577,982 
Net foreign exchange loss/(gain)   (44,685)
Interest expense   13,201 
Interest paid   (12,398)
Closing balance March 31, 2025   534,100 
    
Current   12,398 
Non-current   521,702 

 

 

On January 1, 2025, the Entity paid the total amount of R$ 12,398 related to the dividends of the series A convertible preferred shares.

 

F-41

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(ii)Commercial notes

 

On August 15, 2022, Vinci Soluções de Investimentos Ltda., a subsidiary of Vinci Compass, issued 80,000 commercial notes in the total amount of R$ 80,000 (R$ 1,000.00 for each commercial note). The commercial notes were subject to public distribution 90 days after the issuing date. The main characteristics of the financial instrument are indicated below:

 

Term and expiration date: 5 (five) years, ending on August 15, 2027.

 

Interest rate: 100% of the daily rates of interbank deposits (“DI”) plus a spread of 2,15% on an annual basis.

 

Amortization: On semi-annually basis, beginning on February 15, 2023.

 

Commercial Notes comprise financial liability evaluated at amortized cost. Interest expense is calculated using the effective interest method and is recognized in profit or loss as part of financial expense.

 

Accordingly, to the terms of the agreement, the Group is committed to be compliant with financial covenants, on an annual basis and beginning on December 31, 2022. The entity was in compliance with the covenants as of March 31, 2025 and December 31, 2024.

 

The following table presents the changes in the Commercial Notes up the period ended March 31, 2025 and December 31, 2024:

 

Closing balance December 31, 2023   73,189 
Interest expense   8,651 
Interest paid   (8,912)
Principal paid   (17,778)
Closing balance December 31, 2024   55,150 
Interest expense   2,008 
Interest paid   (3,595)
Principal paid   (8,889)
Closing balance March 31, 2025   44,674 
      
Current   9,630 
Non-current   35,044 

 

(iii)Consideration payable

 

SPS Capital Gestão de Recursos Ltda.

 

According to Note 7(a), Vinci Compass acquired SPS Capital Gestão de Recursos Ltda, on August 16, 2022. As part of the deal, Vinci Compass assumed a financial obligation to be paid on the second anniversary of the closing date. The amounts as of March 31, 2025, and December 31, 2024, are R$ 9.

 

On August 16, 2024, the amount of R$ 51,336 was paid as part of the liquidation of the obligation.

 

The consideration payable is financial liability evaluated at amortized cost. Interest expense is calculated using the effective interest method and is recognized in profit or loss as part of financial expense.

 

F-42

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

MAV Capital Gestora de Recursos SS Ltda.

 

According to Note 7(a), Vinci Compass acquired MAV Capital Gestora de Recursos SS Ltda, on June 28, 2024. As part of the deal, Vinci Compass assumed a financial obligation to be paid in two installments on the first anniversary and second anniversary of the closing date. The amounts as of March 31, 2025, and December 31, 2024, are R$ 5,433 and R$ 10,533, respectively.

 

On February 28, 2025, the amount of R$ 5,372 was paid as part of the liquidation of the obligation.

 

Consideration payable is financial liability evaluated at amortized cost. Interest expense is calculated using the effective interest method and is recognized in profit or loss as part of financial expense.

 

(iv)Contingent consideration

 

The following table presents the changes in the Contingent consideration up the period ended March 31, 2025 and December 31, 2024:

 

Earn-out  03/31/2025  12/31/2024
       
SPS   75,541    79,674 
Compass   74,101    79,515 
MAV   18,010    18,010 
Lacan   33,467    33,467 
Total   201,119    210,666 

 

SPS Capital Gestão de Recursos Ltda.

 

Vinci Compass shall pay an additional consideration in VINP’s Class A shares through an earnout structure to be paid in 2027, up to a maximum number of 1.7 million shares, subject to the achievement of certain fundraising and incremental management fee revenue targets. The amount reflects the fair value of the obligation, based on the terms of the purchase agreement and how the current economic environment is likely to impact it, according to Vinci Compass’s best estimate.

 

On March 31, 2025, Vinci Compass reevaluated the fair value of the obligation based on the economic conditions at that date, resulting in an increase of the contingent consideration fair value. The variation was recognized as a gain in the financial result in the amount of R$ 4,132 for the period ended March 31, 2025 (expense of R$ 5,756 for the year ended March 31, 2024).

 

Compass

 

Vinci Compass shall pay an additional consideration through an earnout structure to be paid in 2026 and 2027 subject to the achievement of certain pre-determined metrics, to be paid in VINP Class A common stock.

 

On March 31, 2025, the fair value of the obligation based on the economic conditions at that date is R$ 74,101. The variation was recognized as a gains in the financial result in the amount of R$ 5,414.

 

F-43

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

MAV Capital Gestora de Recursos SS Ltda.

 

Vinci Compass shall pay an additional consideration through an earnout structure to be paid in 2027 subject to the achievement of certain fundraising and incremental management fee revenue targets. The amount reflects the fair value of the obligation, based on the terms of the purchase agreement and how the current economic environment is likely to impact it, accordingly to Vinci Compass’s best estimate.

 

On March 31, 2025 and December 31, 2024, the fair value of the obligation based on the economic conditions at that date is R$ 18,010.

 

Lacan Ativos Reais

 

Vinci Compass shall pay an additional consideration through an earnout structure to be paid in 2026 and 2028 subject to the achievement of certain fundraising and incremental management fee revenue targets. The amount reflects the fair value of the obligation, based on the terms of the purchase agreement and how the current economic environment is likely to impact it, accordingly to Vinci Compass’s best estimate.

 

On March 31, 2025 and December 31, 2024, the fair value of the obligation based on the economic conditions at that date is R$ 33,467.

 

(v)Banco Security

 

See details in note 5 (d).

 

16Retirement plans liabilities

 

During the year of 2023, the subsidiary Vinci Vida e Previdência S.A. started its retirement services operations. As of March 2025 and December 2024, active plans are principally accumulation of financial resources through products PGBL (Free Benefit Generator Plan) and VGBL (Free Benefit Generator Life) structured in the form of variable contribution, for the purpose of granting participants with returns based on the accumulated capital in the form of monthly withdraws for a certain term or temporary monthly withdraws.

 

In this respect, such financial products represent investment contracts that have the legal form of retirement plans, but which do not transfer insurance risk to the Group. Therefore, contributions received from participants are accounted for as liabilities and balance consists of the balance of the participant in the linked Specially Constituted Investment Fund (“FIE”) at the reporting date (Note 5). On March 31, 2025 the Retirement plan liabilities are R$ 416,134 (R$ 374,813 as of December 31, 2024).

 

17Equity

 

(a)Capital

 

The capital comprises 54,230,733 Class A shares and 14,466,239 Class B shares with a par value of US$ 0.00005 each.

 

The Class A common shares have been approved for listing on the Nasdaq Global Select Market, or Nasdaq, under the symbol "VINP." Vinci Compass has two classes of common shares: Class A common shares and our Class B common shares.

 

F-44

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

Class B common shares carry rights that are identical to the Class A common shares, except that (1) holders of Class B common shares are entitled to 10 votes per share, whereas holders of our Class A common shares are entitled to one vote per share; (2) holders of Class B common shares have certain conversion rights; (3) holders of Class B common shares are entitled to preemptive rights in the event that additional Class A common shares are issued in order to maintain their proportional ownership interest; and (4) Class B common shares shall not be listed on any stock exchange and will not be publicly traded.

 

Fair value option of convertible preferred shares

 

As informed on note 14 (i), when the initial carrying amount of a compound financial instrument is allocated to its equity and liability components, the equity component is assigned the residual amount after deducting from the fair value of the instrument determined for the liability component. At the transaction date, the fair value of the stock option and the amount of transaction cost were allocated to the equity in the amounts of R$ 34,141 and R$ 1,958, respectively.

 

(b)Retained earnings

 

Retained earnings comprise the net profit generated by the Entity which were not distributed to their shareholders or approved to be distributed by the Entity management.

 

(c)Other reserves

 

Other reserves comprise the following operations:

 

(i)Exchange variation on investees

 

Comprises the exchange variation in investments made on investees which have a functional currency other than Brazilian Reais, the Entity functional currency. When a foreign operation is sold, the associated exchange differences are reclassified as a profit or loss, as part of the gain or loss on sale.

 

(ii)Share-based payments

 

Benefits to its employees through a share-based incentive.

 

(d)Dividends

 

On February 26, 2025, Vinci Compass declared a quarterly dividend distribution of US$ 0.15 per common share to shareholders as of March 13, 2025, totalizing US$ 9,525 (R$ 55,012), paid on March 27, 2025.

 

Once dividends are declared and approved by the board of directors, they will be paid on a proportional basis to the owners of the common shares.

 

(e)Treasury shares

 

When shares recognized as equity are repurchased, the amount of the consideration paid, which includes directly attributable costs, is recognized as a deduction from equity. Repurchased shares are classified as treasury shares and are presented in the treasury share reserve. When treasury shares are sold or reissued subsequently, the amount received is recognized as an increase in equity and the resulting surplus or deficit on the transaction is presented within the additional paid-in capital.

 

F-45

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

On February 7, 2024, the Company announced a new share buyback plan and a share repurchase plan to buy back up to R$60.0 million of the Company's outstanding Class A common shares which shall be executed through open market transactions or privately negotiated purchases. The plan is approved to replace the share buyback and repurchase plans approved on February 14, 2023, which expired on the date that the R$60.0 million buyback limit set thereunder was reached.

 

On September 26, 2024, the Company announced a new share buyback and share repurchase plans to buy back up to US$15.0 million of the Company’s outstanding Class A common shares which shall be executed through open market transactions or privately negotiated purchases. The plans are approved to replace the share buyback plan announced on February 7, 2024, which expired on the date that the R$60.0 million buyback limit set thereunder was reached.

 

During the first quarter of 2025, the Company bought back 683,148 shares from its shareholders and the market, in the amount of R$ 40,309.

 

In March 2025 the Company holds 5,333,765 Class A common shares in treasury.

 

F-46

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(f)Basic and diluted earnings per share

 

a) Basic earning per share  03/31/2025  03/31/2024
From continuing operations attributable to the ordinary equity holders of the Entity   0.89    0.84 
Total basic earning per share attributable to the ordinary equity holders of the Entity   0.89    0.84 
           
b) Diluted earning per share   03/31/2024    03/31/2024 
From continuing operations attributable to the ordinary equity holders of the Entity   0.86    0.80 
Total basic earning per share attributable to the ordinary equity holders of the Entity   0.86    0.80 
           
c) Reconciliations of earnings used in calculating earnings per share          
           
Basic earnings per share:   03/31/2025    03/31/2024 
Profit attributable to the ordinary equity holders of the Entity used in calculating basic earnings per share:          
From continuing operations   56,532    46,157 
    56,532    46,157 
           
Diluted earnings per share   03/31/2025    03/31/2024 
Profit from continuing operations attributable to the ordinary equity holders of the Entity          
Used in calculating basic earnings per share   56,532    46,157 
Used in calculating diluted earnings per share   56,532    46,157 
           
           
d) Weighted average number of shares used as the denominator   03/31/2025    03/31/2024 
Weighted average number of ordinary shares used as the denominator in calculating basic earnings per share:   63,712,362    56,799,459 
Adjustments for calculation of diluted earnings per share:   1,733,042    3,079,155 
Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating diluted earnings per share   65,445,404    57,878,614 

F-47

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

18Revenue from services rendered

 

   03/31/2025  03/31/2024
       
Gross revenue from management fees   203,246    103,185 
Gross revenue from performance fees   3,253    2,352 
Gross revenue from advisory services   25,167    10,934 
Gross revenue from other revenues   11,262    —   
           
Gross revenue from services rendered   242,928    116,471 
           
In Brazil   89,558    87,902 
Abroad   153,370    28,569 
           
Taxes and contributions   (8,207)   (7,384)
           
Net revenue from services rendered   234,721    109,087 
           
Net revenue from fund management   195,529    96,455 
Net revenue from performance fees   3,077    2,273 
Net revenue from advisory services   24,853    10,359 
Net revenue from other revenues   11,262    —   

 

19General and administrative expenses

 

   03/31/2025  03/31/2024
       
Personnel (a)   (62,467)   (17,314)
Share Based Plans (b)   (5,003)   (6,148)
Profit sharing (a)   (33,094)   (19,757)
    (100,564)   (43,219)
Third party expense (c)   (46,058)   (8,413)
Right of use depreciation (d)   (5,662)   (2,339)
Depreciation and amortization (e)   (8,176)   (3,125)
Travel and representations   (3,246)   (1,140)
Condominium expenses   (2,532)   (660)
Other operating expenses (f)   (9,207)   (2,762)
    (175,445)   (61,658)

 

(a)Personnel and profit-sharing

 

According to the profit-sharing program and based on Law 10,101 of December 19, 2000 and on objectives established at the beginning of each year, management estimated the payment of profit sharing in the amount of R$ 33,094(R$ 19,757 on March 31, 2024) for the three-months period ended March 31, 2025.

 

The increase in the first quarter of 2025 is mainly related to the business combinations concluded in the third quarter of 2024, which increases the personnel and profit-sharing expenses.

 

F-48

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(b)Share-based payments

 

See Note 25 for more details.

 

(c)Third party expense

 

Third party expenses are composed of accounting, advisory, information technology, marketing, third-party distribution services and other contracted services.

 

(d)Right of use depreciation

 

See Note 11 for more details.

 

(e)Depreciation and amortization

 

The amount is mainly comprised by property and equipment depreciation and intangible amortization.

 

(f)Other operating expenses

 

The amount is mainly comprised of office expenses, including energy, cleaning, maintenance and conservation, among other several expenses.

 

20Finance profit/(loss)

 

   03/31/2025  03/31/2024
       
Investment income (i)   18,429    25,871 
Financial revenue through amortized cost   205    6,065 
Foreign currency variation income   1,140    —   
Financial revenue on sublease agreements   64    179 
Contingent consideration variation (iii)   9,546    —   
Other finance income   1,025    496 
           
Finance income   30,409    32,611 
           
Financial expense on lease agreements   (3,758)   (2,216)
Interest expense on loans and financing (ii)   (16,141)   (15,010)
Bank fees   (191)   (36)
Fines on taxes   —      (1)
Foreign currency variation on liabilities at amortized cost   —      (614)
Interest on taxes   —      (78)
Contingent consideration variation (iii)   —      (5,756)
Other financial expenses   (106)   (237)
           
Finance costs   (20,196)   (23,948)
           
Finance profit/(loss), net   10,213    8,663 

 

 

F-49

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(i)Investment income and losses comprise the fair value changes on the financial instruments at fair value through profit or loss, Segregated investment income result is demonstrated below.

 

   03/31/2025  03/31/2024
Mutual funds and fixed income investments (a)   16,360    25,038 
Private equity funds   2,069    833 
    18,429    25,871 

 

(a)Vinci Monalisa corresponds to the most part of the Group’s investment income,

 

(ii)Interest expense on loans and financing comprises the financial result on the Commercial notes, the consideration payable related to SPS acquisition and interest expense on the convertible preferred shares. Please see note 14 for more detail.

 

(iii)Variation on contingent consideration comprises the financial result of the fair value evaluation. Please see note 14 (iii) for more detail.

 

F-50

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

21Income tax and social contribution

 

As an exempted company incorporated in the Cayman Islands, Vinci Partners Ltd is subject to Cayman Islands laws, which currently levy no taxes on individuals or corporations based upon profits, income, gains or appreciation and there is no taxation in the nature of inheritance tax or estate duty or withholding tax applicable to us. Certain subsidiaries of Vinci Partners Ltd subsidiaries are taxed based on the deemed profit.

 

Vinci Compass has tax losses and negative basis resulting from previous years and deferred income tax and social contribution credits which are recognized since there is expectation of future tax results for these companies, The tax credit arising from the tax loss and negative basis under the taxable profit regime in March 31, 2025 is R$ 14,343 (R$ 13,102 on December 31, 2024).

 

The income tax and social contribution charge on the results for the year can be summarized as follows:

 

   03/31/2025  03/31/2024
       
Current income tax   (6,264)   (9,440)
Current social contribution   (2,212)   (3,431)
           
    (8,476)   (12,871)
           
Deferred income tax   (2,120)   1,829 
Deferred social contribution   (764)   658 
           
    (2,884)   2,487 
           
Total income tax and social contribution   (11,360)   (10,384)

F-51

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Deferred tax balances

 

   03/31/2025  12/31/2024
Deferred tax assets          
Tax losses   14,343    13,102 
Leases   (57)   68 
RSU   3,220    3,103 
Interest expense on obligation for acquisition   3,190    3,190 
Amortization on management Contracts   2,678    2,419 
Contingent consideration   4,444    5,849 
Others   2,071    3,615 
Total   29,889    31,346 
           

Deferred tax liabilities      
Financial revenue   (2,493)   (2,287)
Estimated revenue   (1,193)   (1,193)
Leases   (929)   (984)
Total Income Tax   (4,615)   (4,464)
           
Estimated revenue   (622)   (622)
Total (Taxes and contribution)   (622)   (622)
           
Total deferred tax liabilities   (5,237)   (5,086)

 

Movements  Tax losses  Leases  RSU  Other (*)  Total
Deferred tax assets                         
As at December 31, 2023   6,066    1,084    2,188    4,149    13,487 
to profit and loss   7,036    (1,016)   915    10,923    17,858 
As at December 31, 2024   13,102    68    3,103    15,072    31,345 
to profit and loss   1,240    (125)   117    (2,688)   1,456 
As at March 31, 2025   14,342    (57)   3,220    12,384    29,889 

 

(*) Comprises deferred taxes related to interest expense on obligation for ownership acquisition, amortization on management contracts and contingent consideration.

 

F-52

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Movements  Financial Revenue  Estimated Revenue  Leases  Total
Deferred tax liabilities                    
As at December 31, 2023   (1,147)   (2,385)   (351)   (3,883)
to profit and loss   (1,140)   570    (633)   (1,203)
As at December 31, 2024   (2,287)   (1,815)   (984)   (5,086)
to profit and loss   (206)   —      55    (151)
As at March 31, 2025   (2,493)   (1,815)   (929)   (5,237)

 

(a)Tax effective rate

 

   03/31/2025  03/31/2024
       
Profit (loss) before income taxes   67,288    56,092 
Combined statutory income taxes rate - %   34%   34%
Income tax benefit (expense) at statutory rates   (22,878)   (19,071)
Reconciliation adjustments:
          
Expenses not deductible   (31)   (99)
Tax benefits   29    37 
Share based payments   (445)   (338)
Unrecognized tax loss credits   (1,534)   (918)
Effect of presumed profit of subsidiaries (i) and offshore subsidiaries   13,459    9,981 
           
Other additions (exclusions), net   40    24 
           
Income taxes expenses   (11,360)   (10,384)
Current   (8,476)   (12,871)
Deferred   (2,884)   2,487 
           
Effective rate   17%   19%

  

(i)Brazilian tax law establishes that companies that generate gross revenues of up to R$ 78,000 in the prior fiscal year may calculate income taxes as a percentage of gross revenue, using the presumed profit income tax regime. The Entity's subsidiaries adopted this tax regime and the effect of the presumed profit of subsidiaries represents the difference between the taxation based on this method and the amount that would be due based on the statutory rate applied to the taxable profit of the subsidiaries.

 

F-53

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

22Related parties

 

(a)Key management remuneration

 

The total remuneration (salaries and benefits) of key management personnel, including the Executive Committee, amounted to R$ 1,905 for the three-month period ended March 31, 2025 (March 31, 2024 – R$ 1,755).

 

According to Vinci Compass internal policy, the key management is entitled to receive a profit-sharing compensation for the current year. As informed in Note 12, Vinci Compass accrued a provision for profit sharing for the Group as of March 31, 2025.

 

(b)Receivavbles from related parties

 

The Entity receivables from related parties as of March 31, 2025, and December 31, 2023, as shown in the table below:

 

   03/31/2025  12/31/2024
       
Compass Group Cayman Ltd.  (“CGC”) (*)   17,608    21,673 
CCLA Chile   1,469    1,600 
Hakone Participações Societárias S.A.   18    12 
Palermo Empreendimentos e Participacoes S.A   9    —   
Osaka Participações Societárias S.A.   8    8 
Cagliari Participações S.A.   4    4 
    19,116    23,297 

 

(*) Refers to a credit line financing from Vinci Compass to CGC in the amount of US$ 3,500 to fund redemptions, repurchases and other acquisitions of equity interests in CGC. Until March 31, 2025 US$ 434 was paid, remaining outstanding US$ 3,066.

 

(c)Employees loans

 

As presented in Note 7(i), Vinci Compass may advance payments to its employees.

 

(d)Receivables from employees

 

During 2024 and 2023, Vinci Compass sold part of its treasury shares to employees. The amount will be received from January 31, 2025, in annual installments until January 31, 2029, and a monetary variation will be charged by inflation index.

 

23Segment reporting

 

The Entity's reportable segments are those business units which provide different services and are separately managed since each business demands different market strategies.

 

The main information used by management for assessment of the performance of each segment is the profit by segment for the analysis of the return of these investments.

 

F-54

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

The information on assets and liabilities by segment is not disclosed in these financial statements because it is not used by management when managing segments. Management does not make an analysis by geographical areas for the management of the Entity's business.

 

Segments are independently managed, with professionals specifically skilled allocated in each segment.

 

Vinci Compass decided to reorganize the segments by grouping strategies that align with their management characteristics, management fees, performance, and duration. This restructuring aims to better accommodate the recent acquisitions and ensure the company is organized in a more cohesive and efficient manner. It will also foster collaboration across all areas of the business, helping the Company maintain a strong, adaptable organization that is better equipped to respond to market demands and capitalize on new opportunities.

 

The Entity's operations are segmented according to the organization and management model approved by management, and they are divided as follows:

 

Global Investment Products and Solutions (Global IP&S)

 

The Global IP&S segment provides access to a network of world-class GPs and top-tier asset managers as well as proprietary investment solutions, on a discretionary and non-discretionary basis. The strategy is designed to deliver investment and advisory solutions, with a focus on alpha generation, tailored to clients' objectives. Within the Global IP&S segment, we provide multi-asset allocation strategies, as well as portfolio and management services, structured around medium to long-term risk allocation. The segment operates as a comprehensive strategy that includes Third-Party Distribution (Liquid and Alternative), Separate Mandates, Commingled Funds, Brokerage, Pension Plans, Global Solutions and Vinci Retirement Services.

 

Credit

 

The segment operates across three business lines: Public and Private Credit, Opportunistic Capital Solutions, and Agribusiness Credit, with both local and hard currency strategies. The Credit segment is designed to address the diverse financing needs of both mature and growing businesses through a broad range of sub-strategies, including local currency high grade and high yield, structured credit and confirming, real estate and infrastructure credit, agribusiness, hard currency high-grade and high-yield strategies, and opportunistic capital solutions.

 

Private Equity

 

The Private Equity segment has a sector-agnostic approach focused on growth equity investments in Brazil. The main strategic focus is vale creation by promoting revenue, productivity and profitability growth through significant operating and management changes in portfolio companies. The Private Equity segment invests through two sub-strategies: Vinci Capital Partners, which focuses on control and co-control investments, and Vinci Impact and Return, that focuses on minority investments in small-to-medium enterprises with a dual mandate of generating ESG impact as well as market returns.

 

Equities

 

The Equities segment operates through two distinct strategies, delivering robust and diversified investment solutions across Latin America or specific country markets. These strategies are designed to capitalize on regional opportunities and specialized market dynamics, offering clients tailored approaches to achieve their investment goals. The segment includes a range of sub-strategies to address different investor profiles and market conditions, including Long Only, Dividends, Small Caps, Long Biased, and other specialized approaches.

 

F-55

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

Real Assets

 

The Real Assets segment comprises investments focused on tangible, income-generating assets through real estate, infrastructure and forestry strategies, as described below:

 

(i)Real Estate

 

The Real Estate segment is focused on income-generating mature real estate assets across Brazil through REITs listed on the B3, including shopping centers, industrial properties, commercial offices, urban properties and funds of funds, and seek to achieve differentiated returns through an active management of a diversified and quality portfolio. The strategy covers also additional development strategies in Brazil, Uruguay and Peru, following up to five key steps: origination of opportunities, analysis, execution, monitoring and asset sale.

 

(ii)Infrastructure

 

The infrastructure strategy has exposure to real assets across the infra sector in Brazil, through equity and debt instruments. The management team invests through the following sub-sectors: power, oil & gas, transportation & logistic and water & sewage. The strategy invests across two sub-strategies: sector-focused funds and structured credit. The fund’s investments are periodically monitored, including the evolution of ESG metrics, financial and operational metrics.

 

(iii)Forestry

 

The Forestry strategy focuses on investments in eucalyptus, pine, and native forests in Brazil, aiming to generate attractive returns through sustainable timber harvesting. The strategy includes both greenfield and brownfield projects, leveraging active management practices to enhance productivity and long-term asset value. Investments are structured across multiple vintages, with the fourth fund currently in fundraising and progressing toward Article 9 classification. The strategy applies an ESG framework to guide portfolio monitoring, set clear objectives, and assess social impacts, prioritizing projects that deliver both environmental and social benefits. The local presence of Lacan and its long-term relationships with key industry players provide privileged access to the best opportunities.

 

Corporate advisory

 

The corporate advisory services objective is including high value-added to financial and strategic advisory services to entrepreneurs, corporate senior management teams and boards of directors, focusing primarily on IPO advisory and M&A transactions for Brazilian middle-market companies. The corporate advisory services team serves as trusted advisors to clients targeting local and/or product expertise in the Brazilian marketplace.

 

F-56

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

         Three-month period ended 03/31/2025
   Private Equity  Real Assets  Credit  Global IP&S  Equities  Corporate Advisory  Corporate Center  Total
In Brazil   17,398    24,905    18,253    16,969    11,533    500    —      89,558 
Abroad   15,851    5,627    36,648    85,327    9,917    —      —      153,370 
Gross revenue from services rendered   33,249    30,532    54,901    102,296    21,450    500    —      242,928 
Fund Advisory fee   —      2,036    —      22,631    —      500    —      25,167 
Fund Management fee   33,249    28,320    54,885    67,144    19,648    —      —      203,246 
Other revenues   —      176    —      11,086    —      —      —      11,262 
Fund Performance fee   —      —      16    1,435    1,802    —      —      3,253 
Taxes and contributions   (1,955)   (1,509)   (2,068)   (1,744)   (888)   (43)   —      (8,207)
Net revenue from services rendered   31,294    29,023    52,833    100,552    20,562    457    —      234,721 
(-) General and administrative expenses   (3,825)   (10,198)   (22,358)   (27,753)   (7,919)   (687)   (97,702)   (170,442)
Share-based payments   —      —      —      —      —      —      (5,003)   (5,003)
Operating profit   27,469    18,825    30,475    72,799    12,643    (230)   (102,705)   59,276 
Finance income                                      30,409 
Finance cost                                      (20,196)
Finance result, net                                      10,213 
Equity Gain/Loss                                      (2,201)
Profit before income taxes                                      67,288 
Income taxes                                      (11,360)
Profit for the period                                      55,928 

 

F-57

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

         Three-month period ended 03/31/2024 (Restated)
   Private Equity  Real Assets  Credit  Global IP&S  Equities  Corporate Advisory  Corporate Center  Total
In Brazil   15,468    22,215    14,281    21,477    14,273    188    —      87,902 
Abroad   12,574    2,414    —      1,964    1,485    10,132    —      28,569 
Gross revenue from services rendered   28,042    24,629    14,281    23,440    15,759    10,320    —      116,471 
Fund Advisory fee   —      300    306    8    —      10,320    —      10,934 
Fund Management fee   28,042    24,329    13,967    23,421    13,426    —      —      103,185 
Fund Performance fee   —      —      8    11    2,333    —      —      2,352 
Taxes and contributions   (1,554)   (1,253)   (795)   (2,393)   (866)   (523)   —      (7,384)
Net revenue from services rendered   26,488    23,376    13,486    21,048    14,892    9,797    —      109,087 
(-) General and administrative expenses   (3,327)   (4,342)   (3,778)   (8,916)   (3,041)   (3,507)   (28,600)   (55,510)
Share-based payments   (10)   (46)   (5)   (10)   (13)   —      (6,064)   (6,148)
Operating profit   23,152    18,988    9,703    12,122    11,839    6,290    (34,664)   47,429 
Finance income                                      32,611 
Finance cost                                      (23,948)
Finance result, net                                      8,663 
Profit before income taxes                                      56,092 
Income taxes                                      (10,384)
Profit for the period                                      45,708 

 

F-58

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

24Legal Claims

 

As of March 31, 2025 and December 31, 2024, the Entity is not aware of disputes classified as probable chance of loss.

 

Find below the disputes classified as possible chance of loss segregated into labor, tax and civil,

 

   03/31/2025  12/31/2024
       
Tax   23,516    23,327 
Labor   419    540 
Total   23,935    23,867 

 

Tax Claims

 

Vinci Gestora de Recursos Ltda, is a party to a tax administrative proceeding in course arising from the payment of social security contributions (employer's portion and Work Accident Insurance (SAT)) in 2011, charged on amounts paid by virtue of quota of profits and results, totaling R$ 3,910 (December 31, 2024: R$ 3,857).

 

On March 21, 2018, the Brazilian federal revenue opened a tax assessment against Vinci Equities for the collection of open debts of IRPJ, CSLL, PIS and COFINS in the amount of R$ 19,606 (December 31, 2024: R$ 19,470) for the calendar year of 2013.

 

25Share-based payments

 

The Entity provides benefits to its employees through a share-based incentive. The following item refers to the outstanding plan on March 31, 2025.

 

Stock Options

 

May 2021

 

On May 6, 2021, the Entity launched a Stock Option Plan (“SOP” or “Plan”) in order to grant stock options to certain key employees (“Participants”) to incentivize and reward such individuals. These awards are scheduled to vest over a three-year period and the holders of vested options are entitled to purchase shares at the market price of the shares on the grant date. This right may be subject to certain conditions to be imposed by the Entity and aims at aligning the interests of the Entity's shareholders with those of the Participants. Each option will entitle the Participant to acquire 1 Class A common shares issued by the Company.

 

The issue or purchase price of the shares to be subscribed or purchased by the Participants (“Exercise Price”) will be US$18,00. The Exercise Price will be reduced by the amount in dollars per share distributed to its shareholders from the date of execution of this Plan, whether as dividends, interest in equity, redemption, capital reduction or other events defined by the Board of Directors.

 

As of December 31, 2024, there are stock options outstanding with respect to 1,482,753 Class A common shares. All the stock options were vested on February 1st, 2024, and the Participants have a period of 12 months to exercise their vested options from February 1, 2024 (“Exercise Deadline”). On February 1, 2025, no options were exercised by any Participant.

 

Since all the options were vested in 2024, no expense was recognized for the programs for the three- month period ended March 2025 (R$ 119 for the three-month period ended March 2024).

 

February 2023

 

In February 2023, the Board of Directors approved a second Stock Option Plan, which aims to grant up to 1,150,000 options, each entitling the beneficiary to purchase one Class A common share, Such options have an exercise price per share equal to US$9,96; provided that, unless otherwise provided for in an option agreement, this exercise price will be reduced by the amount per share distributed to our shareholders from the date of the grant of the option, whether as dividends, interest on capital, redemption, capital reduction or others. Options will become eligible to be exercised in May 2026. During the second quarter of 2023 the Entity and its subsidiaries issued stock option in connection to the related Plan.

 

As of March 31, 2025, there are stock options outstanding with respect to 1,099,472 Class A common shares.

 

The total expense recognized for the programs for the three-month period ended March 2025 was R$ 951 (R$ 977 for the three-month period ended March 2024).

 

F-59

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

January 2024

 

In January 2024, the Board of Directors approved a third Stock Option Plan, which aims to grant up to 1,274,000 options, each entitling the beneficiary to purchase one Class A common share. Such options have an exercise price per share equal to US$11.04; provided that, unless otherwise provided for in an option agreement, this exercise price will be reduced by the amount per share distributed to our shareholders from the date of the grant of the option, whether as dividends, interest on capital, redemption, capital reduction or others. Options will become eligible to be exercised in January 2027. During the first quarter of 2024 the Entity and its subsidiaries issued stock options in connection to the related Plan.

 

As of March 2025, there are stock options outstanding with respect to 1,260,892 Class A common shares.

 

The total expense recognized for the programs for the three-month period ended March 2025 was R$ 1,699 (R$ 1,430 for the three-month period ended March 2024).

 

January 2025

 

In January 2025, the Board of Directors approved a fourth Stock Option Plan, which aims to grant up to 2,569,000 options, each entitling the beneficiary to purchase one Class A common share. Such options have a weighted average exercise price per share in the amount of US$10.70; provided that, unless otherwise provided for in an option agreement, this exercise price will be reduced by the amount per share distributed to our shareholders from the date of the grant of the option, whether as dividends, interest on capital, redemption, capital reduction or others. Options will become eligible to be exercised in January 2028.

 

As of March 2025, there are stock options outstanding with respect to 2,018,965 Class A common shares.

 

The total expense recognized for the programs for the three-month period ended March 2025 was R$ 1,392.

 

Restricted Share Unit (RSU)

 

a)Restricted Shares Units Plan

 

On April 04, 2022, the Entity announced its Restricted Share Unit Award Plan (“Plan”). The purpose of this Plan is to provide the opportunity for officers and employees of Vinci Compass and its Subsidiaries, as elected by the Executive Compensation Committee, to receive restricted Shares (“RSU”). Shares representing up to 1,65% of the total amount of the capital stock of the Company, which equals, on this date, approximately 950,000 shares.

 

Under the Plan, stocks are awarded to the recipient upon their grant date. Subject to the terms of the Plan, each RSU shall grant the beneficiary the right to receive one (1) share, subject to the satisfaction of the conditions for acquisition of the shares. The RSUs awarded to the beneficiary shall be vested in different tranches, as long as the service condition is fulfilled and verified. The vesting dates may vary from 1 to 6 years after the granted date, according to the dates defined in each Restricted Share Unit Award Agreement.


If an eligible participant ceases its relationship with the Group, within the vesting period, the rights will be forfeited, except

 

in limited circumstances.

 

b)Fair value of shares granted.

 

Estimating fair value for share-based payment transactions requires determination of the most appropriate valuation model and underlying assumptions, which depends on the terms and conditions of the grant and the information available at the grant date.

 

The Company uses certain assumptions to determine the RSUs fair value at the granted date, including the following:

 

Market value of the shares at the granted date.

 

Estimative of dividend yield and the US interest rate for the years comprised from the granted date until the vesting dates.

 

F-60

 

Vinci Partners Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

These estimates also require determination of the most appropriate inputs to the valuation models including assumptions,

 

regarding the expected life of a share-based payment.

 

c)Outstanding shares granted and valuation inputs

 

The total RSUs awarded for this Plan was 781,881. The table below summarizes the activity for the year ended December 31, 2024, and for the three-month period ended March 31, 2025.

 

   03/31/2025  12/31/2024
       
RSU outstanding on January 1st   616,158    688,779 
Forfeited   —      (4,310)
Vested   —      (68,311)
RSU outstanding on December 31   616,158    616,158 
           

 

d)     As of March 31, 2025, total compensation expense of the plans was R$ 960 (R$ 3,622 as of March 31, 2024), including e reversion in the accrual for social charges of R$ 348 (R$ 1,689 as of March 31, 2024).

 

26Deferred Revenue

 

In accordance with the Partnership Agreement of some funds managed by Vinci Compass, management fees are payable in advance semiannually on January 1 and July 1. The revenue fees are recognized monthly on a linear basis during the semester. The deferred revenue balance in March is R$15,514.

 

F-61