XML 102 R72.htm IDEA: XBRL DOCUMENT v3.26.1
Financial instruments (Tables)
12 Months Ended
Dec. 31, 2025
Notes and other explanatory information [abstract]  
Schedule of classification of financial instruments
                         
      12/31/2025  12/31/2024
Description  Note  Measured at amortized cost  Fair value through profit and loss (1)  Measured at amortized cost  Fair value through profit and loss (1)
Assets                         
Current                         
Cash and cash equivalents   5    6,214          45,918       
Trade accounts receivable   6          1,392          11,584 
Cash held as collateral   10    11,253                  
Non-current                         
Loan and accounts receivable from related parties   13    18,542          12,953       
Cash held as collateral   10               12,686       
         36,009    1,392    71,557    11,584 
                          
Liabilities                         
Current                         
Loans and export prepayment   15    127,334          61,596       
Suppliers   14    49,524          32,627       
Prepayment from customer   17                      1,514 
Accounts payable related parties        3,050          1,240       
Non-current                         
Loans and export prepayment   15    13,199          112,003       
Accounts payable related parties        5,653                   
         198,760          207,466    1,514 
(1) The Company measures certain financial assets and liabilities using Level 2 inputs, which are observable but not quoted in active markets.
Schedule of foreign Exchange rate risk
     
Description  12/31/2025
Canadian dollars     
Cash and cash equivalents   7 
Tax recoverable   784 
Suppliers   (6,331)
Other current liabilities   (17)
    (5,557)
      
United States dollar     
Cash and cash equivalents   4,840 
Trade accounts receivable   1,392 
Cash held as collateral   11,253 
Suppliers   (131)
Prepayment from customer   (5,062)
Interest on export prepayment agreement   (956)
Export prepayment agreement   (123,800)
    (112,464)
Schedule of sensitivity analysis
                    
   12/31/2025
Currency  Exchange rate  Probable scenario (1)  Scenario 1 (+/-10%) 

Scenario 2

(+/-20%)

CAD (+)   4.0219    3.7686    4.1455    4.5223 
CAD (-)   4.0219    3.7686    3.3917    3.0149 
USD (+)   5.5024    5.1682    5.6850    6.2018 
USD (-)   5.5024    5.1682    4.6514    4.1346 
Schedule of effects on profit and loss
                    
   12/31/2025
   Notional  Probable scenario (1)  Scenario 1  Scenario 2
Canadian dollar-denominated (+)   (5,557)   374    (166)   (615)
Canadian dollar-denominated (-)   (5,557)   374    1,032    1,856 
U.S dollar-denominated (+)   (112,464)   7,272    (3,613)   (12,684)
U.S dollar-denominated (-)   (112,464)   7,272    20,576    37,207 
(1) Sensitivity analysis of the scenario probable was measured using as reference the exchange rate, published by the Central Bank of Brazil, on February 24, 2026.
Schedule of sensitivity analysis of interest rate variations
                       
      Notional  Probable scenario (1)  Scenario 1  Scenario 2
Liabilities                       
Rate      15.00%   12.25%   13.48%   14.70%
BDMG  SELIC (+10% and +20%)   16,611    457    7    0 
                        
Rate      4.15%   4.27%   4.38%   4.48%
Export prepayment agreement  SOFR (+2.5% and +5.0%)   100,000    (121)   (228)   (335)
(1) Sensitivity analysis of the probable scenario was measured using as reference the rates on February 23, 2026.
Schedule of contractual maturities of financial liabilities
                         
Contractual obligations  Up to 1 year  1-3 years  4-5 years  More than 5 years  Total
Suppliers   49,524                      49,524 
Loans and export prepayment   128,047    6,956    5,992    373    141,368 
Lease liabilities   1,214    705    501    381    2,801