Log-In Logística Intermodal S.A.
Individual and Consolidated
1
March 31, 2026.
Centro Empresarial PB 370
Praia de Botafogo, 370
8º ao 10º andar - Botafogo
22250-040 - Rio de Janeiro - RJ - Brasil Tel: +55 21 3263-7000
ey.com.br
A free translation from Portuguese into English of Independent Auditor's Review Report on quarterly information prepared in Brazilian currency in accordance with Accounting Pronouncement NBC TG 21 and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB)
Independent auditor's review report on quarterly information (ITR)To the Shareholders, Board of Directors and Officers
Log-in Logística Intermodal S.A. and SubsidiariesRio de Janeiro - RJ
Introduction
We have reviewed the accompanying individual and consolidated interim financial information contained in the Quarterly Information Form (ITR) of Log-in Logística Intermodal S.A. ("Company") for the quarter ended March 31, 2026, which comprises the statement of financial position as at March 31, 2026, and the related statements of profit or loss, of comprehensive income for the three-month period then ended and of changes in equity and of cash flows for the three-month period then ended, including the explanatory notes.
The executive board is responsible for the preparation of the individual and consolidated interim financial information in accordance with Accounting Pronouncement CPC 21 Interim Financial Reporting, and IAS 34 Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), as well as for the fair presentation of this information in conformity with the rules issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of the Quarterly Information Form (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and international standards on review engagements (NBC TR 2410 and ISRE 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the individual and consolidated interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the individual and consolidated interim financial information included in the quarterly information referred to above is not prepared, in all material respects, in accordance with CPC 21 and IAS 34 applicable to the preparation of Quarterly Information Form (ITR), and presented consistently with the rules issued by the Brazilian Securities and Exchange Commission (CVM).
1
Other matters
Statements of value added
The interim financial information referred to above includes the individual and consolidated statements of value added (SVA) for the tree-month period ended March 31, 2026, prepared under the Company management's responsibility and presented as supplementary information under IAS
34. These statements have been subject to review procedures performed together with the review of the quarterly information with the objective to conclude whether they are reconciled to the interim 313 financial information and the accounting records, as applicable, and if their format and content are in accordance with the criteria set forth by Accounting Pronouncement CPC 09 Statement of Value Added. Based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, in accordance with the criteria set forth by this standard and consistently with the overall interim financial information.
Rio de Janeiro, May 13, 2026. ERNST & YOUNG
Auditores Independentes S/S Ltda.
CRC SP-015199/F
Fernando Alberto S. Magalhães Accountant CRC 1SP-133169/O-0
2
In thousands of reais - R$
Consolidated Note 03.31.2026 12.31.2025 | Parent Company |
03.31.2026 12.31.2025 | |
ASSETS | |
CURRENT Cash and cash equivalents | 5 | 220,402 | 300,109 | 162,809 | 227,638 |
Total investments | 5 | 18,559 | 7,303 | - | - |
Trade accounts receivable | 6 | 416,071 | 449,409 | 230,420 | 264,527 |
Inventories | 71,676 | 72,800 | 56,749 | 57,940 | |
Related party receivables | 7 | 37,264 | 52,433 | 178,453 | 173,937 |
Recoverable taxes | 8 | 271,220 | 273,547 | 221,848 | 222,802 |
Merchant Marine Fund - AFRMM | 9 | 49,222 | 62,941 | 49,222 | 62,941 |
Recoverable claims | 5,174 | 4,218 | 137 | 24 | |
Other current assets | 140,669 | 104,229 | 11,998 | 16,388 | |
Total current assets | 1,230,257 | 1,326,989 | 911,636 | 1,026,197 | |
NON-CURRENT | |||||
Total investments | 5 | 32,425 | 32,041 | - | - |
Merchant Marine Fund - AFRMM | 9 | 53,480 | 30,939 | 53,480 | 30,939 |
Trade accounts receivable | 6 | 68,530 | 68,530 | - | - |
Deferred income tax and social contributions | 10 | 339,876 | 340,965 | 295,910 | 299,330 |
Escrow deposits | 21,857 | 21,737 | 11,549 | 11,463 | |
Related party receivables | 7 | - | - | 108,926 | 105,250 |
Indemnifiable Asset | 11 | 209,156 | 210,389 | - | - |
Other non-current assets | 433 | 148 | 150 | 147 | |
Investments in subsidiaries | 11 | - | - | 1,300,000 | 1,308,678 |
Right of Use Assets - Leasing | 14 | 354,871 | 347,104 | 93,447 | 109,183 |
Property, plant and equipment | 12 | 1,387,152 | 1,395,681 | 139,958 | 136,165 |
Intangible assets | 13 | 115,711 | 116,193 | 28,378 | 28,097 |
Total non-current assets | 2,583,491 | 2,563,727 | 2,031,798 | 2,029,252 |
TOTAL ASSETS | 3,813,748 | 3,890,716 | 2,943,434 | 3,055,449 |
LIABILITIES
CURREN | |||||
Payroll and social charges | 99,951 | 84,113 | 43,639 | 36,900 | |
Taxes and contributions payable | 66,901 | 87,733 | 24,050 | 41,843 | |
Trade Accounts Payable and operating provisions | 15 | 278,400 | 255,525 | 158,837 | 168,716 |
Loans, financing, debentures and commercial notes | 16 | 289,733 | 326,022 | 172,079 | 197,225 |
Liabilities with Leasing | 14 | 102,170 | 113,729 | 60,571 | 78,605 |
Related party payables | 7 | 33,536 | 19,172 | 219,862 | 176,159 |
Proposed dividends | 18 | 18 | - | - | |
Acquisition of shareholding | 31,937 | 37,325 | 23,005 | 21,656 | |
Other current liabilities | 24,673 | 13,849 | 761 | 712 | |
Total current liabilities | 927,319 | 937,486 | 702,804 | 721,816 | |
NON-CURRENT Acquisition of shareholding | 79,396 | 79,125 | 57,283 | 57,769 | |
Loans, financing, debentures and commercial notes | 16 | 1,347,779 | 1,373,705 | 1,042,448 | 1,066,737 |
Liabilities with Leasing | 14 | 241,192 | 226,969 | 42,579 | 46,611 |
Contingencies | 17 | 63,725 | 87,519 | 1,013 | 1,141 |
Deferred income tax and social contributions Loss on investment in subsidiary | 10 | 100,449 - | 92,610 - | - 45,408 | - 70,100 |
Other non-current liabilities | 3,616 | 3,627 | 1,850 | 1,847 | |
Total non-current liabilities | 1,836,157 | 1,863,555 | 1,190,581 | 1,244,205 | |
TOTAL LIABILITIES | 2,763,476 | 2,801,041 | 1,893,385 | 1,966,021 | |
EQUITY | 18 | ||||
Share capital | 1,324,210 | 1,324,210 | 1,324,210 | 1,324,210 | |
Capital reserve | 38,370 | 38,370 | 38,370 | 38,370 | |
Treasury shares | (50,922) | (50,922) | (50,922) | (50,922) | |
Accumulated losses | (261,414) | (223,465) | (261,414) | (223,465) | |
Cash flow hedge reserve | 9,886 | 10,785 | 9,886 | 10,785 | |
Cumulative translation adjustments | (10,081) | (9,550) | (10,081) | (9,550) | |
Equity attributable to controlling shareholders | 1,050,049 | 1,089,428 | 1,050,049 | 1,089,428 | |
Non-controlling shareholder interest | 223 | 247 | - | - | |
TOTAL EQUITY | 1,050,272 | 1,089,675 | 1,050,049 | 1,089,428 | |
TOTAL LIABILITIES AND EQUITY | 3,813,748 | 3,890,716 | 2,943,434 | 3,055,449 | |
The accompanying notes are an integral part of these interim financial statements. | |||||
3 | |||||
T
INCOME STATEMENT
In thousands of reais - R$
Consolidated | Parent Company |
Note 03.31.2026 03.31.2025 | 03.31.2026 03.31.2025 |
Ongoing operations | |||||
Net Revenue | 21 | 680,144 | 683,763 | 419,552 | 415,576 |
Cost of services provided | 22 | (634,045) | (572,351) | (434,420) | (366,775) |
GROSS PROFIT (LOSS) | 46,099 | 111,412 | (14,868) | 48,801 | |
Funds from subsidy - AFRMM invested | 9 | 16,644 | 19,242 | 16,644 | 19,242 |
Administrative and selling expenses | 22 | (49,289) | (44,569) | (23,043) | (19,253) |
Other income (expenses), net | (2,815) | 5,169 | (4,063) | 1,908 | |
Income from equity method | - | - | (2,463) | 5,494 | |
PROFIT BEFORE NET FINANCE COSTS | 10,639 | 91,254 | (27,793) | 56,192 | |
FINANCIAL RESULT | 23 | ||||
Finance Income | 18,572 | 8,372 | 18,373 | 5,783 | |
Finance expenses | (67,239) | (62,443) | (39,181) | (42,326) | |
Monetary and exchange rate variances, net | 26,305 | 18,800 | 22,663 | 15,782 | |
(22,362) | (35,271) | 1,855 | (20,761) | ||
PROFIT BEFORE TAX | (11,723) | 55,983 | (25,938) | 35,431 | |
INCOME TAX AND SOCIAL CONTRIBUTIONS Current | 10 | (16,149) | (14,804) | (1,452) | - |
Deferred | (10,063) | (14,636) | (10,559) | (8,900) | |
(26,212) | (29,440) | (12,011) | (8,900) | ||
PROFIT (LOSS) FOR THE PERIOD | (37,935) | 26,543 | (37,949) | 26,531 | |
PROFIT (LOSS) ATTRIBUTABLE TO | |||||
Controlling shareholders | (37,949) | 26,531 | |||
Non-controlling shareholders | 14 | 12 | |||
EARNINGS PER SHARE - IN REAIS | |||||
Basic (centavos per share) | 19 | (0.36) | 0.25 | (0.36) | 0.25 |
Diluted (centavos per share) | 19 | (0.36) | 0.25 | (0.36) | 0.25 |
The accompanying notes are an integral part of these interim financial statements.
4
STATEMENT OF COMPREHENSIVE INCOME
In thousands of reais - R$, except for earnings per share
Consolidated | Parent Company |
Note 03.31.2026 03.31.2025 | 03.31.2026 03.31.2025 |
Profit (loss) for the period (37,935) 26,543 (37,949) 26,531
Other comprehensive income:
5
Items that may subsequently be reclassified to the profit or loss
Exchange gain (loss) on hedge instruments during the period | 18 | (12,005) | 9,744 | (619) | 16,673 |
SWAP - IPCA mark-to-market | 11,442 | 6,823 | - | - | |
Recycling | 18 | (336) | 654 | (280) | 548 |
Translation adjustments of foreign operations/subsidiaries | 11 | (530) | (710) | (530) | (710) |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | (39,364) | 43,054 | (39,378) | 43,042 | |
TOTAL COMPREHENSIVE INCOME ATTRIBUTED TO | |||||
Controlling shareholders | (39,378) | 43,042 | - | - | |
Non-controlling shareholders | 14 | 12 | - | - | |
The accompanying notes are an integral part of these interim financial statements. | |||||
5
STATEMENT OF CHANGES IN EQUITY
In thousands of reais - R$
Note | Share capital | Capital reserve | Treasury shares | Accumulated Losses (Profits) | Cash flow hedge reserve | Cumulative translation adjustments | Equity attributable to controlling shareholders | Non-controlling shareholder interest | Total Equity | |
BALANCES AS AT JANUARY 1, 2025 | 1,324,210 | 38,370 | (50,922) | (317,067) | (17,443) | (8,479) | 968,669 | 185 | 968,854 | |
Profit for the year | - | - | - | 93,675 | - | - | 93,675 | 62 | 93,737 | |
Recognition of the hedge reserve | 18 | - | - | - | - | 28,228 | - | 28,228 | - | 28,228 |
Other comprehensive income | - | - | - | (73) | - | (1,071) | (1,144) | - | (1,144) | |
Balances as at December 31, 2025 | 1,324,210 | 38,370 | (50,922) | (223,465) | 10,785 | (9,550) | 1,089,428 | 247 | 1,089,675 | |
BALANCES AS AT JANUARY 1, 2026 | 1,324,210 | 38,370 | (50,922) | (223,465) | 10,785 | (9,550) | 1,089,428 | 247 | 1,089,675 | |
Loss for the period | - | - | - | (37,935) | - | - | (37,935) | (24) | (37,959) | |
Recognition of the hedge reserve/derivatives | 18 | - | - | - | - | (899) | - | (899) | - | (899) |
Other comprehensive income | - | - | - | (14) | - | (531) | (545) | - | (545) | |
Balances on March 31, 2026 | 1,324,210 | 38,370 | (50,922) | (261,414) | 9,886 | (10,081) | 1,050,049 | 223 | 1,050,272 | |
7
The accompanying notes are an integral part of these interim financial statements.
6
CASH FLOW STATEMENT
In thousands of reais - R$
Consolidated Note 03.31.2026 03.31.2025 | Parent Company |
03.31.2026 03.31.2025 | |
Cash flow from operating activities | |
Profit (loss) for the period | (37,935) | 26,543 | (37,949) | 26,531 | |
Adjustments by: | |||||
Income from equity method | 11 | - | - | 2,463 | (5,494) |
Depreciation and amortization | 22 | 76,725 | 71,731 | 28,229 | 25,184 |
Income tax and social contributions | 10 | 26.212 | 29,440 | 12,011 | 8,900 |
Provision for risks and monetary restatement | 17 | (23.022) | (25,811) | 210 | 1,588 |
Operating provisions | 15 | (7.004) | 11,137 | 13,190 | (1,904) |
Provision for expected credit loss - ECL | 6 | 180 | (371) | 180 | (371) |
Provision for profit sharing | 9,587 | 9,865 | 5,569 | 4,983 | |
Interest, charges and exchange rate fluctuations on loans and financing. | 35,252 | 69,459 | 9,181 | 15,241 | |
Funds from subsidy - AFRMM invested | 9 | (16,644) | (19,242) | (16,644) | (19,242) |
Income from financial investments | 23 | (8.361) | (7,962) | (4,655) | (2,063) |
Recoverable claim | (956) | (264) | (113) | 297 | |
Realization of gains and losses to acquire new businesses | 11 | 1.233 | 1,396 | (18,267) | (26,153) |
Other | 2,349 | 6,869 | 7,912 | - | |
Changes in assets and liabilities: | |||||
Related Party and trade accounts receivable | 48,327 | 6,386 | 75,735 | 75,053 | |
Inventories | 1,124 | (1,023) | 1,191 | 1,882 | |
Recoverable taxes | 2,327 | (14,114) | 954 | (11,303) | |
Merchant Marine Fund - AFRMM | 7,822 | 1,797 | 7,822 | 1,797 | |
Other assets | (36,725) | (6,887) | 4,387 | 412 | |
Escrow deposits | (120) | (843) | (86) | (698) | |
Payroll and social charges | 6,251 | (7,617) | 1,170 | (3,298) | |
Taxes and contributions payable | (24,918) | (2,398) | (19,245) | 2,234 | |
Trade Accounts Payable and amounts payable to related parties | 36,366 | 199,292 | 16,981 | 128,156 | |
Risk provision payments | 17 | (772) | (1,020) | (338) | (728) |
Other liabilities | 12,892 | 10,709 | 914 | 16,522 | |
Cash Flow from operations | 110,190 | 357,072 | 90,802 | 237,526 | |
Income tax and social contributions paid | (12,063) | (12,972) | - | - |
Net cash provided by operating activities | 98,127 | 344,100 | 90,802 | 237,526 |
Cash flows from investing activities | ||||
Payment of capital and Advance for Future Capital (AFAC) in subsidiaries | - | - | (56.043) | 3,731 |
Additions property, plant and equipment and intangible assets | (27,647) | (10,665) | (8,551) | (4,154) |
Acquisition of shareholding | (7,196) | (3,731) | - | (4,641) |
Financial investments and redemptions, net | (3,279) | (4,438) | 4,655 | 2,063 |
Net cash used in investing activities | (38,122) | (18,834) | (59,939) | (3,001) | |
Cash flows from financing activities | 25 | ||||
Issuance of debentures and commercial papers and funding. | 247,090 | - | 77,694 | - |
Repayment of loans and financing | (309,002) | (250,400) | (122,488) | (113,305) |
Interest paid on loans, financing, debentures and commercial notes | (38,817) | (15,273) | (32,387) | (11,260) |
Amortization of liabilities with Leasing | (38,983) | (33,395) | (18,511) | (21,982) |
Net cash used in financing activities | (139,712) | (299,068) | (95,692) | (146,547) |
Net increase (decrease) (a) in cash and cash equivalents | (79,707) | 26,198 | (64,829) | 87,978 |
Cash and cash equivalents at beginning of period | 300,109 | 289,792 | 227,638 | 115,415 |
Cash and cash equivalents at end of period | 220,402 | 315,990 | 162,809 | 203,393 |
The accompanying notes are an integral part of these interim financial statements.
7
STATEMENT OF VALUE ADDED
9
In thousands of reais - R$
Consolidated | Parent Company |
03.31.2026 03.31.2025 | 03.31.2026 03.31.2025 |
Generating added value | ||||
Revenue generated: | 795,733 | 796,252 | 493,127 | 485,551 |
Gross Revenue | 779,269 | 776,639 | 476,663 | 465,938 |
Other revenue | 16,644 | 19,242 | 16,644 | 19,242 |
Provision for expected credit loss - ECL | (180) | 371 | (180) | 371 |
Inputs used to generate revenues from services: | (490,231) | (419,814) | (348,895) | (285,614) |
Contracted services | (402,500) | (338,943) | (303,869) | (239,449) |
Material | (25,822) | (24,120) | (7,197) | (7,732) |
Fuel oil and gases | (59,616) | (73,090) | (38,078) | (55,149) |
Reversal (contribution) of provision for risks | 23,022 | 25,811 | 210 | (1,588) |
Other | (25,315) | (9,535) | 39 | 18,291 |
Gross value added | 305,502 | 376,375 | 144,232 | 199,924 |
Depreciation and amortization | (76,725) | (71,731) | (28,229) | (25,185) |
Net value added | 228,777 | 304,644 | 116,003 | 174,739 |
Value added received for transfer: | 54,569 | 68,778 | 47,381 | 64,995 |
Income from equity method | - | - | (2,463) | 5,494 |
Finance income and monetary variances and asset exchange rates | 54,569 | 68,778 | 49,844 | 59,501 |
Total value added for distribution | 283,346 | 373,422 | 163,384 | 239,734 |
Distribution of value added | ||||
Personnel: | 119,894 | 114,790 | 47,501 | 43,408 |
Remuneration | 90,827 | 87,670 | 36,742 | 33,861 |
Benefits | 23,101 | 21,581 | 8,618 | 7,848 |
FGTS (Severance Fund) | 5,966 | 5,539 | 2,141 | 1,699 |
Taxes, charges and contributions: | 87,502 | 92,115 | 38,546 | 36,702 |
Federal | 39,231 | 44,243 | 8,606 | 8,570 |
State | 40,625 | 41,280 | 29,536 | 27,830 |
Municipal | 7,646 | 6,592 | 404 | 302 |
Remuneration of third-party capital: | 113,885 | 139,974 | 115,286 | 133,093 |
Finance expense and monetary and exchange liabilities | 76,932 | 104,049 | 47,989 | 80,262 |
Freight, rental and leasing | 36,953 | 35,925 | 67,297 | 52,831 |
Remuneration of own capital: | (37,935) | 26,543 | (37,949) | 26,531 |
Retained earnings | (37,949) | 26,531 | (37,949) | 26,531 |
Non-controlling shareholder interest | 14 | 12 | - | - |
Total added value distributed | 283,346 | 373,422 | 163,384 | 239,734 |
The accompanying notes are an integral part of these interim financial statements. | ||||
8
ACCOMPANYING NOTES
In thousands of Brazilian reais - R$, except when otherwise stated.
OPERATIONS
Log-In Logística Intermodal S.A. and its subsidiaries ("Log-In" or "Company") provide maritime cabotage and long-haul services (Mercosur), as well as road haulage and land and port terminals in Brazil.
The Company offers integrated solutions for container handling for door-to-door and part-load transport, that is, by sea, supplemented by road haulage. As at March 31, 2026, the Company has 9 (nine) own ships in operation, 1,245 (one thousand, two hundred and forty-five vehicles in its own fleet, including trucks, operates 1 (one) port terminal and 1 (one) intermodal terminal.
Log-In ("Parent Company") is a publicly-held corporation headquartered in the city of Rio de Janeiro and its securities are traded on B3 S.A.
- Brasil, Bolsa, Balcão under the code LOGN3.
The Company is controlled by SAS Shipping Agencies Services Sàrl ("SAS"), a company in the MSC Group and majority holder of the ordinary shares issued by Log-In, excluding treasury shares, as per Note 18.
HIGHLIGHTS
The following are some key matters that occurred in the first quarter in 2026:
Real Estate Acquisition
On October 20, 2025, Tecmar Transportes Ltda., a wholly-owned subsidiary of Log-In, entered into a Private Instrument of Commitment to Purchase and Sell Real Estate to acquire a commercial property located in Manaus owned by Gradiente S.A. ("Transaction"). The amount of the Transaction is up to R$ 40,000,000.00 (forty million reais), less charges, taxes, and other applicable costs, paid after all conditions precedent needed to complete the Transaction have been met.
The Company believes that the Transaction will capture strategic synergies necessary for the expansion of Tecmar's business in the region, allowing it to expand its logistics services offering, including transport, storage, and container pre-stacking, further consolidating itself as a relevant and efficient logistics solution for industry and retail in the Manaus Free Trade Zone.
BASIS OF PREPARATION AND PRESENTATION OF THE INTERIM FINANCIAL STATEMENTS
STATEMENT OF COMPLIANCE
The individual and consolidated financial statements ("financial statements") were prepared in accordance with the International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Board ("IASB") and in accordance with accounting practices adopted in Brazil ("BR GAAP").
The Management hereby declares that all relevant information specific to the financial statements, and only this, is being proven and corresponds to that used by Management in its management.
BASIS OF PREPARATION
The financial statements were prepared based on historical cost, except for certain financial instruments measured at fair value at the end of each reporting period, as described in the accounting practices below. Historical cost is usually based on the fair value of the consideration paid in exchange for goods and services.
On the date that the financial statements were approved, Management and directors fully expect that the Group has adequate funds to continue operating in the near future. Therefore, they continue to adopt the going concern basis of accounting in preparing the individual and consolidated financial statements.
FUNCTIONAL AND REPORTING CURRENCY
These financial statements are reported in Reais (R$), the Company's functional currency, with rounding when applicable, except when otherwise stated.
For subsidiaries abroad that operate in a stable economic environment and have a functional currency different from that of the Parent Company, the income statements are converted into reais at the average monthly exchange rate, assets and liabilities at the final rate and equity items at the historic rate.
9
9
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
For the subsidiary Log-In Mercosur, which operates in a hyperinflationary economy (Argentina), the financial statements were prepared by the Management in the functional currency of that country and subsequently converted into the reporting currency of the parent company, based on the precepts provided for in CPC42 - Financial Reporting in Hyperinflationary Economies (IAS 29).
Exchange variations on investments in subsidiaries, with a functional currency different from that of the Parent Company, are recorded in equity as a cumulative conversion adjustment that is transferred through the profit or loss when the investments are disposed of.
BASIS OF CONSOLIDATION
The consolidated financial statements include the financial information of the Company and its subsidiaries prepared up to March 31, 2026. Further information on the Company's subsidiaries is given in Note 11.
Control is obtained when the Company: (i) has power over the investee; (ii) is exposed, or has rights, to variable returns arising from its involvement with the investee; and (iii) has the ability to use that power to affect its returns.
The consolidation of a subsidiary begins when the Company obtains its control and ends when it loses it. Specifically, the income and expenses of a subsidiary acquired or disposed of during the period are included in the income statement from the date on which the Company obtains control until the date on which the Company ceases to control the subsidiary.
When necessary, the subsidiaries' financial statements are adjusted to bring their accounting policies into line with the Company's accounting policies. All transactions, balances, income, unrealized income and expenses and cash flows between group companies are eliminated in the consolidated financial statements.
Non-controlling interests in subsidiaries are identified separately from the Company's interest in these subsidiaries. The book value of non-controlling interests corresponds to the value of these interests in the initial recognition plus the portion of subsequent changes in the equity of the subsidiaries.
SEGMENT REPORTING
The Company's line of business consists of integrated solutions for handling and transporting containers door-to-door. In order to provide intermodality for its customers, the company offers maritime transport, short-haul road services, land terminals, port terminals and warehousing services. The Company's assets operate in an integrated manner, with interconnected and interdependent results.
The Port Terminal ("Terminal de Vila Velha - TVV"), in addition to being part of the Company's integrated solutions, started to operate more general cargo, mainly related to new businesses, positioning itself increasingly as a multipurpose terminal. Tecmar and Oliva Pinto were classified as the Company's road freight transportation. The information was prepared and analyzed by the Company's CEO (the main operational decision maker) to allocate resources and evaluate the company's performance for the period ended March 31, 2026. The three operational segments are considered inter-modalities of the services provided:
Integrated Solutions;
Port Terminal; and
Road Cargo Transport.
The Company's main decision maker does not analyze certain balance sheet accounts segregated by operating segment, with the exception of loans, financing and debentures. Therefore, this segment information is not being presented.
10
10
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Information on results by segment
INCOME STATEMENT
Integrated Solutions
Port Terminal
March 31, 2026
Road Cargo Transport
Elimination
Consolidated
March 31, 2025
Integrated Solutions
Port Terminal
Road Cargo Transport
Elimination
Consolidated
Net Revenue 518,981
106,612
134,396
(79,845)
680,144
527,610
88,093
129,869
(61,809)
683,763
Cost of services provided (506,217)
(67,637)
(140,036)
79,845
(634,045)
(437,897)
(55,174)
(141,089)
61,809
(572,351)
GROSS PROFIT 12,764
38,975
(5,640)
-
46,099
89,713
32,919
(11,220)
-
111,412
Funds from subsidy - AFRMM 16,644
-
-
-
16,644
19,242
-
-
-
19,242
Administrative and selling (29,478)
(9,438)
(10,373)
-
(49,289)
(25,631)
(10,256)
(8,682)
-
(44,569)
Other income (expenses), net (4,688)
31
1,842
-
(2,815)
2,597
1,285
1,287
-
5,169
Ongoing operations
invested expenses
PROFIT BEFORE NET FINANCE COSTS
(4,758)
29,568
(14,171)
-
10,639
85,921
23,948
(18,615)
-
91,254
FINANCIAL RESULT
18,710
3,482
411
(4,031)
18,572
7,929
3,825
314
(3,696)
8,372
(40,736)
(11,616)
(18,918)
4,031
(67,239)
(44,118)
(11,926)
(10,095)
3,696
(62,443)
26,017
295
(7)
-
26,305
18,383
417
-
-
18,800
Finance Income Finance expenses
Monetary and exchange rate variances, net
3,991
(7,839)
(18,514)
-
(22,362)
(17,806)
(7,684)
(9,781)
-
(35,271)
PROFIT BEFORE TAXES
(767)
21,729
(32,685)
-
(11,723)
68,115
16,264
(28,396)
-
55,983
INCOME TAX AND SOCIAL CONTRIBUTIONS
Current
(5,800)
(10,254)
(95)
-
(16,149)
(7,670)
(6,225)
(909)
-
(14,804)
Deferred
(14,489)
2,997
1,429
-
(10,063)
(16,184)
2,468
(920)
-
(14,636)
(20,289)
(7,257)
1,334
-
(26,212)
(23,854)
(3,757)
(1,829)
-
(29,440)
PROFIT (LOSS) FOR THE PERIOD
(21,056)
14,472
(31,351)
-
(37,935)
44,261
12,507
(30,225)
-
26,543
REVENUE FROM FREIGHT AND SERVICES
Integrated Solutions
Port Terminal
March 31, 2026
Road Cargo Transport
Elimination
Consolidated
March 31, 2025
Integrated Solutions
Port Terminal
Road Cargo Transport
Elimination
Consolidated
Revenue from freight
537,806
4,853
159,354
(75,188)
626,825
540,786
5,187
156,327
(57,294)
645,006
Revenue from services
43,268
113,833
-
(4,657)
152,444
41,772
91,677
2,700
(4,515)
131,634
Gross Revenue
581,074
118,686
159,354
(79,845)
779,269
582,558
96,864
159,027
(61,809)
776,640
Taxes on revenue
(62,092)
(12,075)
(24,958)
-
(99,125)
(54,948)
(8,771)
(29,158)
-
(92,877)
Net Revenue
518,982
106,611
134,396
(79,845)
680,144
527,610
88,093
129,869
(61,809)
683,763
NATURE OF THE OPERATING EXPENSES AND COSTS RECOGNIZED IN THE INCOME STATEMENT
March 31, 2026 March 31, 2025
Integrated Solutions
Port Terminal
Road Cargo Transport
Elimination
Consolidated
Integrated Solutions
Port Terminal
Road Cargo Transport
Elimination
Consolidated
Payroll, charges and benefits
(78,601)
(21,453)
(34,697)
-
(134,751)
(70,888)
(19,841)
(34,351)
-
(125,080)
Material
(12,374)
(3,351)
(8,508)
-
(24,233)
(12,673)
(2,283)
(7,477)
-
(22,433)
Fuel oil and gases
(43,664)
(2,120)
(13,107)
-
(58,891)
(57,124)
(1,707)
(12,833)
-
(71,664)
Freight, rental and leasing
(67,754)
(6,510)
(1,835)
48,671
(27,428)
(58,319)
(5,500)
(2,102)
34,967
(30,954)
Contracted services
(289,714)
(30,199)
(77,996)
31,175
(366,734)
(231,972)
(25,794)
(78,908)
26,842
(309,832)
Depreciation and amortization
(54,173)
(12,424)
(9,930)
-
(76,527)
(54,196)
(7,974)
(9,624)
(71,794)
Other
10,585
(1,018)
(4,337)
-
5,230
21,645
(2,331)
(4,476)
-
14,838
(535,695)
(77,075)
(150,410)
79,846
(683,334)
(463,527)
(65,430)
(149,771)
61,809
(616,919)
11
11
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Information about geographic area
NON-CURRENT ASSETS
March 31, 2026
Integrated Logistics Solutions
Port Terminal
Road Cargo Transport
Elimination
Consolidated
Brazil
2,345,645
564,643
271,810
(1,187,081)
1,995,017
Austria
587,676
-
-
-
587,676
Other countries*
798
-
-
-
798
Total non-current assets
2,934,119
564,643
271,810
(1,187,081)
2,583,491
*Since they are not individually representative, the financial statements of operations in foreign countries are being disclosed together.
March 31, 2025
Integrated Logistics Solutions
Port Terminal
Road Cargo Transport
Elimination
Consolidated
Brazil
2,484,837
512,502
275,318
(993,951)
2,278,706
Austria
630,505
-
-
-
630,505
Other countries
197
-
-
-
197
Total non-current assets
3,115,539
512,502
275,318
(993,951)
2,909,408
LIABILITIES
March 31, 2026
Loans, financing, debentures and commercial notes Integrated Logistics Port Terminal Road Cargo Transport Consolidated Solutions
Brazil
1,281,221
197,241
159,050
1,637,512
Total
1,281,221
197,241
159,050
1,637,512
Current Liabilities
187,153
28,809
73,771
289,733
Non-current liabilities
1,094,068
168,432
85,279
1,347,779
March 31, 2025
Loans, financing, debentures and commercial notes Integrated Logistics Port Terminal Road Cargo Transport Consolidated Solutions
Brazil
1,391,000
213,130
73,912
1,678,042
Total
1,391,000
213,130
73,912
1,678,042
Current Liabilities
248,572
28,209
66,558
343,339
Non-current liabilities
1,142,428
184,921
7,354
1,334,703
GROSS AND NET REVENUE
March 31, 2026 March 31, 2025
Integrated Port Road Cargo Elimination Consolidate Integrated Port Road Cargo Elimination Consolidated Solutions Terminal Transport d Solutions Terminal Transport
Brazil
427,276
71,360
159,354
(69,110)
588,880
364,903
44,703
159,027
(44,293)
524,340
Argentina
24,120
-
-
(328)
23,792
23,041
-
-
(296)
22,745
Switzerland
88,734
21,203
-
-
109,937
132,105
-
-
-
132,105
Austria
10,407
-
-
(10,407)
-
17,219
-
-
(17,219)
-
Denmark
7,984
8,440
-
-
16,424
10,285
10,836
-
-
21,121
Germany
23
-
-
-
23
2,880
52
-
-
2,931
France
18,861
5,302
-
-
24,163
22,052
6,348
-
-
28,400
Israel
197
103
-
-
300
857
318
-
-
1,175
China
140
12,238
-
-
12,378
1,215
7,435
-
-
8,650
Italy
18
45
-
-
63
-
944
-
-
944
Other (*)
3,300
9
-
-
3,309
8,001
26,228
-
-
34,229
Gross Revenue
581,060
118,700
159,354
(79,845)
779,269
582,558
96,864
159,027
(61,809)
776,640
Taxes on
income
(62,092)
(12,075)
(24,958)
-
(99,125)
(54,948)
(8,771)
(29,158)
-
(92,877)
Net Revenue
518,968
106,625
134,396
(79,845)
680,144
527,610
88,093
129,869
(61,809)
683,763
(*) Since they are not individually representative, the financial statements of operations in foreign countries are being disclosed together.
12
12
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
CASH FLOW STATEMENT ("CFS")
The Company and its subsidiaries classify interest paid and loans obtained as financing activities, loans granted as investment activities and dividends received as operating activities in the cash flow statements. Therefore, the Company understands that the interest paid represents costs to obtain its financial resources, the dividends received represent an extension of its operating activities, the loans obtained are useful to forecast the requirements on future cash flows, as well as to manage its financial capacity, using external funds for the purpose of financing operating and financing activities and the loans granted represent an increase and/or decrease in the long-term (non-current) assets that the Company uses to produce goods and services.
STATEMENT OF VALUE ADDED ("DVA")
The purpose of this statement is to disclose the wealth created by the Company and its subsidiaries and its distribution during a certain reporting period. It is submitted by the Company and its subsidiaries, as required under Brazilian Corporate Law, as part of its individual financial statements and as supplementary information to the consolidated financial statements, since this statement is not provided for, nor mandatory, under IFRS.
The DVA was prepared based on information obtained from the accounting records that serve as the basis for preparing the financial statements and following the provisions contained in CPC 09 - Statement of Value Added.
MATERIAL INFORMATION ON ACCOUNTING POLICIES
Material information on the accounting policies for a better understanding of the basis of recognition and measurement applied in the preparation of these financial statements is described below in the respective accompanying notes. These accounting practices are consistent with those adopted and disclosed in the financial statements for previous periods shown for comparative purposes.
New and amended IFRS/CPC standards in force in the current year
As of January 1, 2026, the following new standards and amendments are in force:
Amendments to IFRS 7 (CPC 40) - Financial instruments: Disclosures;
Amendments to IFRS 9 (CPC 48) - Financial instruments:
Amendments to IAS 7 (CPC 03 (R2)) - Statement of Cash Flows.
The adoption of these new standards and amendments did not have any significant impact on the financial statements as of March 31, 2026 and comparative periods.
New and revised IFRSs/CPCs issued and not yet applicable
Issue of IFRS 18, which replaces IAS 1 (equivalent to CPC 26 (R1) - Presentation of Financial Statements;
Issue of IFRS 19 - Subsidiaries without Public Accountability: Disclosures;
Amendments to CPC 18 (R3) - Investments in Associates, Subsidiaries and Joint Ventures and ICPC 09 - Individual Accounting Statements, Separate Statements, Consolidated Statements and Application of the Equity Method;
Amendments to CPC 02 (R2) - Effects of Changes in Foreign Exchange Rates and Translation of Financial Statements;
Management does not expect that the adoption of the standards listed above will have a material impact on the Company's individual and consolidated financial statements in future periods.
MAIN ACCOUNTING JUDGMENTS AND SOURCES OF UNCERTAINTIES IN ESTIMATES
The preparation of these interim financial statements requires the use of estimates and the exercise of judgment by Management in the application of the Company's accounting policies. These estimates are based on management's experience and knowledge, information available on the reporting date and other factors, including expectations of future events that are believed to be reasonable under normal circumstances. Changes in facts and circumstances may lead to a revision of these estimates. Actual future results may differ from those estimated.
13
13
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
The significant estimates and judgments used by the Company in the preparation of these interim financial statements are shown in the accompanying notes and take into account that the comparative interim financial statements do not change:
Critical accounting estimates and judgments
Accompanying Notes
Measurement of expected credit losses ("ECL") in accounts receivable.
6
Payment of deferred income tax and social contributions
10
Uncertainty over Income Tax Treatments
10
Determination of the useful life of property, plant and equipment
12
Assumptions for identifying indications of loss and impairment tests of fixed assets and intangible assets
12 and 13
Incremental discount rate used to measure leasing transactions
14
Estimates relating to lawsuits and contingencies
17
Highly probable income subject to Hedge Accounting
18
CASH AND CASH EQUIVALENTS, AND FINANCIAL INVESTMENTS
Accounting policy
Cash and cash equivalents, measured at fair value through the profit or loss, comprise cash amounts, net deposits and immediately redeemable, financial investments in investments with an insignificant risk of change in value, to meet short-term cash commitments.
Financial investments are initially measured at fair value and subsequently measured according to their respective classifications:
Amortized cost: cash flows that constitute the receipt, on specified dates, of principal and interest on the principal amount outstanding and the business model aims to maintain the asset in order to receive its contractual cash flows. Interest income is calculated using the effective interest method;
Fair value through other comprehensive income: securities in which the Company has irrevocably elected due to subsequent changes in the fair value of the investment in other comprehensive income; and
Fair value through the profit or loss: all other securities.
Composition of cash and cash equivalents
Consolidated
Parent Company
03.31.2026 12.31.2025
03.31.2026 12.31.2025
Cash and banks
34,115
31,523
22,261
17,778
Total investments
186,287
268,586
140,548
209,860
220,402
300,109
162,809
227,638
The consolidated financial investments refer mainly to investments in Certificates of Deposit ("CD"), with an average rate of return of approximately 98.94% of the CDI (100.95% on December 31, 2025).
The parent company's financial investments refer mainly to investments in Certificates of Deposit ("CD"), with an average rate of return of approximately 98.06% of the CDI (100.74% on December 31, 2025).
Consolidated
03.31.2026
12.31.2025
Amortized cost
19,289
7,303
Fair value through profit or loss
31,695
32,041
50,984
39,344
Current
18,559
7,303
Non-current
32,425
32,041
Composition of financial investments
Financial investments refer mainly to investments in funds, with an average rate of return of approximately 99.09% of the CDI (100.67% on December 31, 2025).
14
14
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
TRADE ACCOUNTS RECEIVABLE
Accounting policy
Trade accounts receivable represent the amounts receivable for services rendered by the Company and its subsidiaries. It is recognized at fair value and subsequently measured at amortized cost using the effective interest method. The Company and its subsidiaries apply the simplified approach of IFRS 9/CPC 48 to measure expected credit losses, using a provision matrix based on expected losses for the entire balance of accounts receivable.
Critical accounting estimates and judgments
The default loss is an estimate of the loss resulting from the failure of the customers to make actual payments. It is based on the difference between the contractual cash flows due and those that the creditor would expect to receive, taking into account cash flows from guarantees and improvements in total credit. When measuring Expected Credit Losses ("ECL"), the Company and its subsidiaries use information about the future that are reasonable and supportable, which are based on economic assumptions and how these will affect potential risk of loss due to default in its operations.
The probability of default is an important piece of data for measuring ECL. It is an estimate of default during a specific period, the calculation of which includes historical data, assumptions and expectations of future conditions.
The Company and its subsidiaries have recognized a loss (ECL) for all accounts receivable in which historical experience has indicated that these receivables are generally not recoverable.
Composition
Consolidated
Parent Company
03.31.2026 12.31.2025
03.31.2026 12.31.2025
Trade accounts receivable
490,362
528,467
232,284
275,055
Expected credit loss
(5,761)
(10,528)
(1,864)
(10,528)
484,601
517,939
230,420
264,527
Current
416,071
449,409
230,420
264,527
Non-current (a)
68,530
68,530
-
-
(a) This recognition is related to the court case at the Vila Velha Terminal in which the Federal Government was ordered to pay the storage fees for goods seized by the Federal Revenue Service, with interest and monetary correction, in accordance with a final judgment. The amount to be paid to the Company will be settled in approximately three years, with payment expected by 2027. The sale of the credit through precatorios is not economically viable for the company in the period ending March 31, 2026, since the amount will remain subject to monetary restatement until the actual payment, and the company's cash flow does not include this receipt, making it as an extraordinary amount, with no direct impact on the company's regular operations and liquidity needs.
Consolidated
Parent Company
"Aging list" of short-term trade accounts receivables 03.31.2026 12.31.2025
03.31.2026 12.31.2025
Amounts due
242,077
274,425
156,265
181,479
Past due:
From 0 to 30 days
33,906
58,216
7,295
30,002
From 31 to 90 days
39,882
46,661
20,859
28,940
From 91 to 180 days
44,510
28,634
27,249
14,652
181 to 360 days
30,153
26,781
10,804
10,187
Over 360 days
31,304
25,220
9,812
9,795
421,832
459,937
232,284
275,055
Consolidated
Parent Company
Changes in expected credit losses 03.31.2026 12.31.2025
03.31.2026 12.31.2025
Opening balances
(10,528)
(1,584)
(10,528)
(1,584)
Additions and Reversals
(180)
(167)
(180)
(167)
Write-offs in accounts receivable
4,947
(8,777)
8,844
(8,777)
Closing balances
(5,761)
(10,528)
(1,864)
(10,528)
15
15
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
RELATED-PARTY TRANSACTIONS
Composition
Consolidated
03.31.2026 12.31.2025
Parent Company
03.31.2026
12.31.2025
Assets
Liabilities
Assets
Liabilities
Assets
Liabilities
Assets
Liabilities
Terminal de Vila Velha S.A. - TVV (a)
-
-
-
-
51,124
35,718
44,902
30,851
Log-In Mercosur S.R.L. (b)
-
-
-
-
100
1,480
2,351
1,752
Log-In International GmbH (c)
-
-
-
-
1
32,301
1
31,030
Log-In Uruguay (d)
-
-
-
-
445
1,250
462
1,318
-
-
-
-
56,451
16,147
45,667
12,618
The Company's main transactions with related parties consist of the provision of services, carried out under normal market conditions. The prices charged are determined on the basis of market criteria, as shown in detail in Note 11, which provides information on the subsidiaries involved.
Log-In Navegação Ltda (e)
Log-In Marítima Cabotagem Ltda (f)
-
-
-
-
5,820
88,926
1,743
73,398
Tecmar Transportes (g)
-
-
-
-
142,694
8,810
140,796
3,625
Oliva Pinto (h)
-
-
-
-
473
2,657
1,035
3,022
MSC Mediterranean Shipping Company S.A (i)
35,120
9,951
46,146
7,994
29,510
9,897
35,418
8,067
MSC Mediterranean Logística Ltda (i)
1,271
12,166
1,587
997
558
12,064
944
913
MSC Multi-Rio Operações Portuárias S.A (i)
691
2
778
5
21
2
21
5
Portonave (Grupo MSC) (i)
-
4,359
-
3,832
-
4,359
-
3,832
MSC Mediterranean Shipping do Brasil LTDA (i)
-
1,269
3,284
456
-
1,042
5,209
339
Uniter Administração de Bens Ltda (i)
-
-
-
28
-
-
-
MSC Global Supplies Srl (i)
-
-
-
-
-
-
-
Brasil Terminal Portuário S.A. (i)
-
2
-
2
-
2
-
2
Medlog Paraguay Sociedad Anonima (i)
-
40
-
46
-
40
-
46
Medlog Argentina S.A(i)
-
91
-
91
-
91
-
91
Tecon - Rio Grande S/A(j)
5
1,002
5
907
5
1,002
5
907
Tecon - Salvador S/A(j)
142
2,705
594
2,653
142
2,705
594
2,653
Wilson Sons Serviços Marítimos Ltda.(j)
-
1,945
-
2,159
-
1,369
-
1,688
Wilson Sons Terminais e Logistica Ltda.(j)
18
-
11
2
18
11
2
Allink Transportes Internacionais LTDA.(j)
17
-
28
-
17
28
-
Wilson Sons Shipping Services Ltda. (j)
-
4
-
-
-
-
-
-
37,264
33,536
52,433
19,172
287,379
219,862
279,187
176,159
Current
37,264
33,536
52,433
19,172
178,453
219,862
173,937
176,159
Non-current
-
-
-
-
108,926
-
105,250
-
Asset balances with related parties mainly refer to the following transactions:
Dividends receivable in the amount of R$18,736, sharing of administrative expenses in the amount of R$27,926 and reimbursement of expenses in the amount of R$4,462.
Container freight and cleaning services for R$100.
These refer to amounts receivable for administrative expenses.
Reimbursement of administrative expenses.
Sharing of administrative expenses in the amount of R$12,094, reimbursement of bunker purchase in the amount of R$23,201 and reimbursement of operating expenses in the amount of R$21,156.
Sharing of administrative expenses in the amount of R$1.652 reimbursement of expenses in the amount of R$4.168.
Loans receivable from Tecmar Transportes in the amount of R$108,926, and forward services in the amount of R$33,466, these transactions bearing interest/monetary and/or exchange rate updating and maturity.
Reimbursement of administrative expenses.
Amounts receivable from the MSC Group arising from the provision of services.
Amounts receivable from the Wilson Sons Group arising from the provision of services.
Liability balances with related parties basically refer to the following transactions:
Amounts payable totaling R$35,718 relate to port services and container loading and unloading.
Port operations services for R$1.480.
Amounts payable relating to the charter of a vessel with the subsidiary in the amount of R$32,301.
Dividends payable of R$1.250 corresponding to US$240 with Log-In Uruguay.
Amounts payable relating to the charter of a vessel with the subsidiary in the amount of R$16,147.
16
16
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Amounts payable relating to the charter of a vessel with the subsidiary in the amount of R$88,926.
Amounts payable relating to road transportation services with the subsidiary, amounting to R$8,810.
Amounts payable relating to road transportation services with the subsidiary, amounting to R$2,657.
Amounts payable to MSC group companies for contracted services supporting port and road transport.
Amounts payable to Wilson Sons group companies for contracted services to support port.
The Company's transactions with related parties recorded in the income statement for the periods ended March 31, 2026 and 2025 total the following amounts:
Consolidated
03.31.2026 03.31.2025
Parent Company
03.31.2026
03.31.2025
Income
Expense
Income
Expense
Income
Expense
Income
Expense
Terminal de Vila Velha S.A. - TVV
-
-
-
-
60
(4,657)
-
(4,515)
Log-In Mercosur S.R.L
-
-
-
-
157
(328)
309
(800)
Log-In International GmbH
-
-
-
-
-
(3,575)
-
(8,536)
Log-In Navegação Ltda
-
-
-
-
24
(24,340)
-
(8,555)
Log-In Marítima Cabotagem Ltda
-
-
-
-
-
(13,923)
-
(9,048)
MSC Mediterranean Logística Ltda
48
(5,069)
-
(3,554)
48
(5,647)
-
(2,573)
MSC Mediterranean Shipping Company S.A.
107,795
-
155,265
(1,688)
79,111
-
113,344
(1,327)
MSC Mediterranean Shipping do Brasil LTDA
-
(5,094)
3
(6,762)
-
(5,158)
3
(6,649)
MSC Multi-Rio Operações Portuárias S.A
1,029
-
224
-
-
-
-
(507)
Tecmar Transportes
-
-
-
-
10,421
(12,008)
6,868
(11,552)
Brasil Terminal Portuário S.A.
-
-
-
(289)
-
-
-
(289)
Portonave (Grupo MSC)
-
(12,577)
-
(8,405)
-
(12,577)
-
(8,405)
Medlog Paraguay Sociedad Anonima
-
(15)
-
-
-
(15)
-
-
Medlog Argentina S.A
-
(10)
-
(438)
-
(10)
-
(438)
Uniter Administração de Bens Ltda
-
(23)
-
(66)
-
(23)
-
(66)
MSC Global Supplies Srl
-
-
-
(703)
-
-
-
(351)
Mediterranean Shipping Company España S.L.U.
-
-
-
-
-
-
-
-
Oliva Pinto
-
-
-
-
219
(7,029)
-
(6,804)
Wilson Sons Serviços Marítimos Ltda.
-
(5,637)
-
-
-
(4,138)
-
-
Wilson Sons Terminais e Logistica Ltda.
-
(85)
-
-
-
(85)
-
-
Tecon - Rio Grande S/A
-
(4,748)
-
-
-
(4,748)
-
-
Tecon - Salvador S/A
-
(8,449)
-
-
-
(8,632)
-
-
Allink Transportes Internacionais LTDA.
55
-
-
-
55
-
-
-
Wilson Sons Shipping Services Ltda.
36
(3)
-
-
-
-
-
-
108,963
(41,710)
155,492
(21,905)
21,905
90,095
120,524
(70,415)
Consolidated
03.31.2026 03.31.2025
Parent Company
03.31.2026
03.31.2025
Income
Expense
Income
Expense
Income
Expense
Income
Expense
Freight and services
108,963
(41,710)
155,492
(21,905)
7,204
(65,860)
117,161
(70,415)
Finance Income
-
-
- -
-
3,677
-
3,363
-
108,963
(41,710)
155,492
(21,905)
10,881
(65,860)
120,524
(70,415)
In the period ended March 31, 2026, the balance of the receivable loan with the subsidiary Tecmar Transportes changed as follows:
Balances at 12.31.2025
Loans granted
Financial charges
Loan collections
Balances at 03.31.2026
Loans with subsidiaries
105.250
-
3.676
-
108,926
The remuneration of key Management personnel, including short and long-term benefits, is shown in the table below:
Consolidated and Parent Company
03.31.2026
03.31.2025
Remuneration and bonuses
3,931
4,083
3,931
4,083
17
17
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
The company signed a container and real estate lease agreement with the MSC Group. The amounts are shown in Note 14, under "Composition of Liabilities with Leasing", in the "Container equipment" and "Office real estate" groups, totaling R$84.284 and R$21.688 respectively, with the following amount referring to related parties:
Consolidated
Parent Company
03.31.2026 12.31.2025
03.31.2026 12.31.2025
MSC Mediterranean Shipping Company S.A
40,726
57,415
40,726
57,415
Uniter Administração de Bens Ltda.
549
553
549
553
41,275
57,968
41,275
57,968
RECOVERABLE TAXES
Composition
Consolidated
Parent Company
03.31.2026 12.31.2025
03.31.2026 12.31.2025
Income tax and social contributions
26,297
28,947
4,386
7,067
PIS AND COFINS (a)
235,597
240,518
216,026
214,368
Other
9,326
4,082
1,436
1,367
271,220
273,547
221,848
222,802
Current
271,220
273,547
221,848
222,802
(a) Of the total amount of R$ 235,597, R$ 159,297 was recognized in 2025. This amount relates to a tax credit arising from a lawsuit related to the Manaus Free Trade Zone, which has become final and binding and has been registered with the Federal Revenue. The Company will use this to offset tax liabilities of a similar nature due to arise in 2026.
FREIGHT SURCHARGE FOR THE RENEWAL OF THE MERCHANT MARINE - "AFRMM"
Accounting policy
A Freight Surcharge for the Renewal of the Merchant Marine (AFRMM) was established by Decree-Law No. 2,404/1987 and is regulated by Law No. 10,893/2004. With the changes brought by Laws 12,599/2012 and 12,788/2013, the management of the activities relating to the payment receipt, inspection, funding, refund and reimbursement of AFRMM became the responsibility of the Federal Revenue of Brazil (RFB).
The AFRMM was established to meet the responsibilities of Federal Government to support the development of the merchant navy and the Brazilian naval industry and is a basic source of the Merchant Marine Fund (FMM).
The Company earns 8% of the value of its customers' cabotage freight, the amounts of which can only be used in construction, docking, repairs, maintenance of vessels and amortization of financing granted for the acquisition of vessels.
Government grants are not recognized until there is reasonable assurance that the Company will meet the related conditions and that the grants will be received. If the requirements for recognition of the subsidized revenue in the income statement are not satisfied, the consideration for the benefit in the asset is recorded in a specific Company liabilities account.
The benefit of AFRMM is recognized in current assets and liabilities when the funds receivable from the Merchant Marine Fund - FMM are released to the linked account; this also applies to receivables from FMM related to amortizations of financing provided from the Company's own funds. AFRMM amounts recorded under liabilities are recognized in the income statement when the financing is amortized when the obligations are complied with, according to specific legislation.
Investment grants are not subject to taxation and must be recorded as profit reserves up to the limit of profit for the period, as per Note 18. The amount allocated to profit reserves will be taxed under the actual taxable income method if this investment grant is used for any other purpose other than that provided for in the current legislation.
18
18
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Composition
Consolidated and Parent Company
03.31.2026 12.31.2025
Balance sheet - Assets:
AFRMM to be invested (estimated release in 12 months)
49,222
62,941
AFRMM to apply(a)
53,480
30,939
102,702
93,880
Current
49,222
62,941
Non-current
53,480
30,939
(a) The AFRMM to be applied is recognized in non-current assets due to the predictability of receipt of funds, from the grant management body, being greater than the operational cycle practiced by the Company.
Below are the changes in the AFRMM funds recorded by the Company in the interim financial statements as of March 31, 2026:
Consolidated and Parent Company
03.31.2026
12.31.2025
Opening balance
93,880
143,527
Additions/Income
16,644
88,337
Transfer to current account
(7,946)
(138,488)
Other
124
504
Closing balance
102,702
93,880
INCOME TAX AND SOCIAL CONTRIBUTIONS
Accounting policy
Income tax and social contribution expenses for the period are recognized in the income statement unless they are related to items directly recognized in equity, including current and deferred taxes. Income tax and social contributions are disclosed net, by taxpayer entity, when there is a legally enforceable right to offset recognized amounts and when there is an intention to net them off, or realize the asset and settle the liability simultaneously.
Current tax is based on the actual taxable income for the period, in accordance with the relevant legislation and rates in effect at the end of the period being reported.
Deferred taxes are generally recognized on temporary differences between the tax bases of assets and liabilities and their carrying amounts and measured at the rates estimated for the period when the asset is realized or the liability settled, based on the rates (and tax legislation) that have been enacted or substantively enacted at the end of the period being reported. Offsetting tax losses and negative social contribution base is limited to 30% of the taxable income (taxable income) for the year.
Deferred tax assets are recognized for all deductible temporary differences, including unused tax losses and credits, insofar as it is probable that there will be taxable income against which the deductible temporary difference can be used and tax losses and credits are recognized and can be used, unless the deferred tax asset arises from the initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction does not affect either the profit or the taxable profit (tax loss).
The existence of future taxable income based on the accounting records of deferred tax assets on March 31, 2026, is based on a technical study, approved by the Company's Board of Directors at the end of the year that ended on December 31, 2025. This technical analysis and approval process is carried out annually by the Company.
Critical accounting estimates and judgments
Significant judgments, estimates and assumptions are required to determine the amount of deferred tax assets that are recognized based on future taxable income and time. Deferred tax assets arising from tax losses and temporary differences are recognized considering projected assumptions and cash flows, as prepared by Management. Deferred tax assets may be affected by factors including but not limited to: (i) internal assumptions about projected taxable income, based on planning for handling containers and cargo, operating costs and planning for cost of capital; (ii) macroeconomic scenarios; and (iii) commercial and tax aspects, when changed.
In addition, the Company applies critical accounting judgment in identifying uncertainties about tax positions on profit, which may impact the consolidated financial statements. Log-In and its subsidiaries are subject to review of income tax and other tax returns and, therefore, disputes may arise with the tax authorities due to the differences in interpretation of applicable laws and tax regulations.
19
19
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Reconciliation of Income Tax (IRPJ) and Social Contributions on Profit (CSLL)
Consolidated
03.31.2026 03.31.2025
Parent Company
03.31.2026
03.31.2025
Profit (loss) before tax
(11,723)
55,983
(25,938)
35,431
Credit (expenses) IRPJ and CSLL at the effective rate (34%)
3,986
(19,034)
8,819
(12,047)
Adjustments:
Tax subsidy revenue (AFRMM applied)
5,659
6,542
5,659
6,542
Credits on unrecognized tax losses and temporary differences
(36,200)
(23,697)
(27,525)
(14,471)
Profit from equity method
-
-
(837)
1,868
Other
343
6,749
1,873
9,208
Income tax and social contributions in the profit or loss
(26,212)
(29,440)
(12,011)
(8,900)
Current
(16,149)
(14,804)
(1,452)
-
Deferred
(10,063)
(14,636)
(10,559)
(8,900)
Composition of deferred taxes
Consolidated Parent Company
Deferred taxes
03.31.2026 12.31.2025
03.31.2026 12.31.2025
Balance sheet - assets (net):
Tax losses and negative bases
194,968
194,968
167,093
167,093
Temporary differences (a)
144,908
145,997
128,817
132,237
339,876 340,965 295,910 299,330
Balance sheet - liabilities (net):
Temporary differences (b)
100,449
92,610
-
-
100,449
92,610
-
-
Temporary differences related mainly to operating and administrative provisions, leasing, provisions for risks and exchange rate variations taxed under the cash basis method.
Temporary liability differences related to, basically the accelerated depreciation of vessels in the shipping companies and the gains and losses of assets acquired, and liabilities assumed in the Tecmar business combination.
These deferred tax assets are expected to be realized, adjusted for timing differences up to March 31, 2026, according to a study approved by the Company's Board of Directors, is shown in the table below:
Consolidated
Parent Company
Year
03.31.2026
03.31.2026
2026
13,126
-
2027
7,151
-
2028
13,389
-
2029
5,731
4,041
2030
13,483
13,483
2031-2033
102,880
102,880
2034-2035
117,091
108,481
272,851
228,885
The main assumptions of the Technical Study (Business Plan) prepared by Management and approved by the governance bodies consider an operation with a fleet of nine owned vessels, brought in under tonnage rights, combined with medium-term capacity growth strategies.
The bases and taxes shown below represent the tax credits not recorded on March 31, 2026, since the amounts are not expected to be realized according to the approved technical study.
Consolidated
Parent Company
Description
Base
Unrecognized deferred tax asset
Base
Unrecognized deferred tax asset
IRPJ
1,875,744
467,080
1,398,230
349,558
CSLL
1,786,620
160,796
1,494,729
134,526
Total
627,876
484,084
The changes to CPC 32 (IAS 12) were made to comply with the OECD Pillar Two rules, which impose a global minimum tax rate on large companies. The rule requires economic groups with revenue above €750 million to assess their effective tax rate in each country where they operate. If this rate is less than 15%, it will be necessary to pay a supplementary tax.
In Brazil, the rule was implemented by Law No. 15,079/2024, effective from 2025. After evaluation, it was concluded that there were no significant impacts on the Company, which is why there are no effects to be reflected in the financial statements.
20
20
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
INVESTMENTS IN SUBSIDIARIES
Accounting policy
In the individual financial statements, investments in subsidiaries are valued using the equity method (EM) from the date they become their subsidiary. For the purpose of measuring equity income in affiliates, Log-In and its subsidiaries use the same base date.
Composition
Entities
Core business
Number of shares (in units)
% equity interest
Log-In International GmbH (a)
Logistics
1
100.00
Log-In Mercosur S.R.L. (b)
Port Assistance
567,819
94.00¹
Log-In Intermodal Del Uruguay S.A. (c)
Port Assistance
100,000
100.00
Log-In Navegação Ltda. (d)
Feeder
101,394,963
99.99²
Log-In Marítima Cabotagem Ltda. (e)
Coastal shipping
166,511,443
99.99²
Terminal de Vila Velha S.A. (f)
Port and storage
9,766,878
99.90
Tecmar Transportes Ltda. (g)
Road transport
167,423,024
100.00
Oliva Pinto Logística Ltda. (h)
Road transport
23,743,911
100,00³
6% is held by Log-In Intermodal Del Uruguay S.A.
0.001% held by TVV.
100% acquired by the subsidiary Tecmar Transportes Ltda.
Log-In International GmbH ("GmbH")
Company based in Austria, operating in Austria and internationally, for the purpose of managing, acquiring, selling or renting real estate and hiring personnel worldwide in the field of logistics and specifically in relation to Log-In group companies.
Log-In Mercosur S.R.L. ("Log-In Mercosur")
Company based in Argentina, providing management and logistics services, with specialized advice in the transportation and distribution of materials and equipment, by air, land, sea and waterways in Argentina and internationally, in addition to warehousing and customs clearance.
Log-In Intermodal Del Uruguay S.A. ("Log-In Uruguay")
Company based in Uruguay, operating domestically and internationally, whose purpose is to invest in other companies, as well as to administer and manage all types of securities investment activities, and purchase, sell, rent, administer, build and conduct operations involving real estate, except for rural properties.
Log-In Navegação Ltda. ("Log-NAV")
Company headquartered in Brazil, operating its own and third-party vessels for maritime trade in general cargo transportation, coastal shipping, long-haul and waterway navigation, procurement and fitting of vessels, commercial representation, customs clearance, cargo import, export and warehousing, multimodal transportation, port operations and complementary, related or advisory activities.
Log-In Marítima Cabotagem Ltda. ("Log-MAR")
Company headquartered in Brazil, operating its own and third-party vessels, for maritime trade in general cargo transportation, coastal shipping, long-haul and waterway navigation, procurement and fitting of vessels, commercial representation, customs clearance, cargo import, export and warehousing, multimodal transport operations, port operations and complementary, related or advisory activities.
Terminal de Vila Velha S.A. ("TVV")
Company headquartered in Brazil, handling port operations and commercial operations for berths 203 and 204 along the Capuaba quay in the Public Port of Vitória, Espírito Santo and supplementary port facilities and equipment for handling containers and general cargo, and multimodal transport operations.
In addition, on February 24, 2025, the subsidiary TVV signed a contract to operate a port facility located in the back area of the Public Port of Vitória/ES, for a period of 6 (six) years, with the port authority Vports Autoridade Portuária S.A. This strategic investment aims to meet the growing demand from the import and export cargo market, including containers, granite, steel
21
21
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
products and fertilizers. In addition, the new facility will enable significant improvements in service levels and operational efficiency.
Tecmar Transportes Ltda. ("Tecmar")
A company based in Brazil that operates in the national and municipal road transport of cargo and parcels, general warehousing, storage, loading, unloading, storage and safekeeping of goods of any kind. It also organizes distribution logistics on its own behalf, on behalf of third parties, consignees or shippers, as well as acting as a logistics operator, managing and controlling stock.
Oliva Pinto Logística Ltda. ("OP Logística")
Company headquartered in Brazil, which operates mainly in the road transport of inter-municipal and inter-state cargo, except for dangerous products and removals.
Main balances of subsidy companies
03.31.2026 12.31.2025
Assets
Liabilities
Equity
Profit (loss) for
the period
Assets
Liabilities
Equity
Profit (loss) for
the year
667,291
3,890
663,401
(2,941)
670,728
8,640
662,088
46,927
16,839
7,547
9,292
1,469
15,123
14,616
507
10,386
2,284
656
1,628
535
2,396
695
1,701
1,452
199,802
167,703
32,099
5,511
153,184
133,074
20,110
(29,189)
291,695
85,911
205,784
9,945
298,251
125,928
172,323
70,964
761,014
531,506
229,508
14,471
638,952
448,645
190,307
105,783
431,460
476,866
(45,406)
(31,351)
379,739
362,933
16,806
(88,899)
83,782
40,566
43,216
4,573
73,144
46,365
26,779
4,500
Log-In Internacional GmbH Log-In Mercosur S.R.L.
Log-In Intermodal Del Uruguay S.A.
Log-In Navegação Ltda.
Log-In Marítima Cabotagem Ltda.
Terminal de Vila Velha S.A. Tecmar Transportes Ltda. Oliva Pinto Logística Ltda.(a)
Company accounted for under the equity method in the subsidiary Tecmar and the indirect subsidiary Log-In.
Changes in investments in parent companies
Log-In Log-In Log-In Log-Mar TVV Log-Nav Tecmar Total GmbH Mercosul Uruguay
Balances at 12.31.2024
662,085
475
1,700
172,324
190,257
20,110
70,672
1,117,623
Equity Method
4,251
6,987
880
73,515
74,947
2,933
(110,278)
53,235
Inflationary effect
-
-
-
-
-
-
-
-
Proposed dividends and interest on own
capital
-
-
-
(40,000)
(18,737)
-
-
(58,737)
Increase in share capital
-
-
-
-
- -
23,374
23,374
Accounting hedging reserve
-
-
-
-
- 3,931
-
3,931
Goodwill on fixed assets
-
-
-
-
- -
(21,218)
(21,218)
Non-competition added value
-
-
-
-
- -
(232)
(232)
Amortization of goodwill on Property, plant and equipment
-
-
-
-
-
-
(2,223)
(2,223)
Contingency losses
-
-
-
-
-
-
164,622
164,622
Deferred taxes on capital gains / losses
-
-
-
-
-
-
(47,923)
(47,923)
Derivatives
-
-
-
-
7,197
-
-
7,197
Translation adjustments
-
(84)
(987)
-
-
-
-
(1,071)
Balances at 12.31.2025
666,336
7,378
1,593
205,839
253,664
26,974
76,794
1,238,578
Equity Method
(2,941)
1,381
535
9,945
14,457
5,511
(31,351)
(2,463)
Proposed Dividends
-
-
-
(10,000)
(40,000)
-
-
(50,000)
Accounting hedging reserve
-
-
-
-
-
(402)
-
(402)
Advance for Future Capital (AFAC)
-
-
-
-
-
-
56,043
56,043
Derivatives
-
-
-
-
1,306
-
-
1,306
Goodwill on fixed assets
-
-
-
-
-
-
(5,304)
(5,304)
Non-competition added value
-
-
-
-
-
-
(58)
(58)
Capital gain on an indemnifiable asset
-
-
-
-
-
-
2,767
2,767
Contingency losses
-
-
-
-
-
-
20,866
20,866
Deferred taxes on capital gains / losses
-
-
-
-
-
-
(6,211)
(6,211)
Translation adjustments
-
(25)
(505)
-
-
-
-
(530)
Balances at 03.31.2026
663,395
8,734
1,623
205,784
229,427
32,083
113,546
1,254,592
Investments
663,395
8,734
1,623
205,784
229,427
32,083
158,954
1,300,000
Investment loss (liability)
-
-
-
-
-
-
(45,408)
(45,408)
22
22
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
PROPERTY, PLANT AND EQUIPMENT
Accounting policy
Property, plant and equipment are stated at acquisition costs or construction costs, which also include directly attributable costs incurred so that the asset is operational, less accumulated depreciation and impairment losses.
Expenses with major maintenance (docking) planned to restore or maintain the original performance standards of the vessels are recognized in property, plant and equipment. These expenses are depreciated over the forecast period until the next major maintenance. Maintenance expenses that do not meet these requirements are recognized as costs in the income statement for the period.
Spare parts with a useful life of more than one year and which can only be used in connection with items of property, plant and equipment are recognized and depreciated along with the main asset. These items are depreciated over the useful life of the corresponding fixed asset.
Property, plant and equipment are depreciated using the straight-line method, based on the estimated useful life, from the date on which the assets are available for use in their intended use and are capitalized. The exception is land which is not depreciated.
An item of property, plant and equipment is written off after disposal or when there are no future economic benefits resulting from the continued use of the asset. The gain or loss on the sale or write-off of an asset is determined by the difference between the amounts received on the sale and the carrying amount of the asset and is recognized in the profit or loss.
Critical accounting estimates and judgments
The estimated useful life, residual values and depreciation method are reviewed at the end of the reporting period and the effect of any changes in estimates is accounted for prospectively. Management reviewed accounting estimates related to the economic useful life of its own vessels.
Non-financial assets are assessed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized when the carrying amount of the asset exceeds its recoverable value, which is the higher of the fair value of an asset less costs to sell and its value in use.
As of March 31, 2026 and December 31, 2025, the Company's management had not identified any indicators of impairment.
Composition
Consolidated Parent Company
Average annual rates
03.31.2026 12.31.2025 03.31.2026 12.31.2025
Assets in operation:
Vessels
4%
1,206,353
1,206,353
164,571
164,571
Buildings and Facilities
6%
203,525
203,525
18,949
18,949
Machinery and Equipment
7%
272,328
271,947
28,213
28,213
Improvement on chartered vessels
20%
300,005
300,005
155,265
155,265
Furniture and fixtures
10%
19,486
19,168
9,995
9,995
Data processing equipment
20%
55,920
55,920
25,903
25,903
Improvements in properties leased from third
parties
10%
39,172
38,950
7,592
7,592
Vehicles
20%
436,415
425,364
96
96
Other assets
20%
4,441
4,696
2,988
2,988
2,537,645
2,525,928
413,572
413,572
Fixed assets under construction
84,333
63,751
19,126
8,878
Fixed assets cost
2,621,978
2,589,679
432,698
422,450
Accumulated depreciation
(1,234,826)
(1,193,998)
(292,740)
(286,285)
Net Property, plant and equipment
1,387,152
1,395,681
139,958
136,165
23
23
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Changes
Consolidated Parent
Company
Vessels
Buildings and facilities
Machinery and Equipment
Improvement on chartered vessels
Other assets
Fixed assets under construction
Total Total
Cost
Balances at 1,206,353
198,508
227,337
300,005
534,665
59,599
2,526,467
397,816
Additions -
-
-
-
-
68,057
68,057
24,634
Transfers -
5,017
49,455
-
9,433
(63,905)
-
-
Reversal -
-
(4,845)
-
-
-
(4,845)
-
Balances at 1,206,353
203,525
271,947
300,005
544,098
63,751
2,589,679
422,450
Additions -
-
-
-
-
32,645
32,645
10,248
Transfers -
-
381
-
11,682
(12,063)
-
-
Reversal -
-
-
-
(346)
-
(346)
-
Balances at 1,206,353
203,525
272,328
300,005
555,434
84,333
2,621,978
432,698
Accumulated
depreciation
Balances at (389,162)
(59,482)
(96,056)
(157,354)
(334,051)
-
(1,036,105)
(262,338)
Additions (35,142)
(11,917)
(12,603)
(53,210)
(49,569)
-
(162,440)
(23,947)
Reversal -
-
4,548
-
-
-
4,548
-
Balances at (424,304)
(71,399)
(104,111)
(210,564)
(383,620)
-
(1,193,998)
(286,285)
Additions (11,651)
(3,064)
(4,234)
(9,445)
(12,675)
-
(41,069)
(6,455)
Reversal -
-
-
-
240
-
240
-
12/31/2024
12/31/2025
03/31/2026
12/31/2024
12/31/2025
Balances at
03/31/2026
(435,955)
(74,463)
(108,345)
(220,009)
(396,055)
-
(1,234,826)
(292,740)
Total
770,398
129,062
163,983
79,996
159,379
84,333
1,387,152
139,958
The main fixed assets under construction as of March 31, 2026 are:
R$42,135 resulting from the pre-docking of vessels.
R$7,965 resulting from the refurbishment of the docking dolphin at subsidiary TVV;
R$5,948 resulting from the partial refurbishment of the yard at subsidiary TVV;
R$5,641 resulting from the acquisition of a fire protection system.
Allowance for estimated losses on the realization of assets under construction:
Hulls EI 506, EI 507 and EI 508
On July 12, 2017, the Company rescinded the contract for the construction of three (3) vessels at the EISA shipyard; consequently, a provision for estimated losses was recorded with the realization of those assets, net of the receivable indemnification amount, in the total amount of R$57,428, as below:
Consolidated and Parent Company
Description
Hulls EI-506, EI-507
and EI-508
Indemnity for breach of
contract, receivable
Materials and equipment at
the shipyard (a)
Reversal of
estimated loss (b)
Provision for
estimated losses
Advances made to 420,461
(59,632)
(22,236)
(281,165)
57,428
Capitalized 164,335
-
-
(164,335)
-
584,796
(59,632)
(22,236)
(445,500)
57,428
"EISA"
charges
On November 30, 2007, Log-In entered into a Contract for the Construction of Vessels to Order ("Construction Contract") with EISA, through which EISA undertook to "build, launch, equip, assemble, test and deliver to the CONTRACTING PARTY [Log-In], 05 (five) 2,700 (two thousand seven hundred) TEU container ships, made of steel (...)", where the hulls would be identified by the numbers EI-504, EI -505, EI-506, EI-507 and EI-508.
In 2016, the shipyard filed for bankruptcy protection and halted its operations without delivering 3 ships, referring to hulls 506, 507 and 508, in addition to their respective parts. Log-In terminated the construction contract and, in 2017, after carrying out an impairment test on the assets, entered the residual balance in fixed assets referring to the amounts that, at the time, the Company believed it would be able to recover from the shipyard. The aforementioned contract provided that in the event of default by the shipyard, Log-In would have the right to assume ownership of the parts acquired by the shipyard with the funds advanced by the Company under the construction contract or reverse the corresponding amount in indemnity.
An EISA Creditors' Meeting should have taken place in the first half of 2021, in which the shipyard's controller would present a credible recovery plan that would address the issue of parts, but this did not happen. So far, EISA has not presented a court-supervised reorganization plan with feasible conditions to pay creditors, including Log-In. As a result, the negotiations that had been held with EISA to
24
24
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
remove parts from the shipyard proved to be unfeasible.
In this context, and after analysis by the Company's Management, was resolved at a board meeting held on September 27, 2021, to waive the parts and convert the corresponding amounts into indemnity. At the same time, the EISA RJ process will be monitored in order to collect Log-In's credits, which have already been recognized in the lawsuit and the above amounts are 100% provisioned in the financial statements.
In 2023, the Creditors' Meeting was called for the second time, at which it was decided to approve the reorganization plan for Classes I (labor), III (unsecured) and IV (unsecured EPP/ME). For Class II (in-rem guarantees), there was a voting deadlock between the parties represented by EISA's creditors and Log-In, resulting in the Reorganization Plan not being approved. EISA then submitted a request for "cram down" for the approval of the Reorganization Plan, which was approved on August 8, 2023.
At the close of the financial year on December 31, 2025, Log-In classified as a definitive loss the deduction from the credits of the effective portion that exceeds the commitment assumed by EISA under the recovery agreement.
Intangible assets
Accounting policy
Intangible assets with defined useful lives acquired separately are recorded at cost, less amortization and accumulated impairment losses. Amortization is recognized on a straight-line basis according to the estimated useful lives of the assets. The estimated useful life and the amortization method are reviewed at the end of each year and the effect of any changes on the estimates is accounted for prospectively.
Intangible assets under development (systems) are the application of the results of research or other knowledge in a plan or project aimed at the production of systems or substantial improvement, before the start of their use, characterized as referred to in CPC 04 (R1). Upon completion of the project and its availability to obtain the benefits generated by the Company, the full amount is recognized as an intangible asset (systems) and amortized from that date.
An intangible asset is written off on disposal or when there are no future economic benefits resulting from the use or disposal. Gains or losses resulting from the write-off of an intangible asset, measured as the difference between the net proceeds from the sale and the book value of the asset, are recognized in the income statement when the asset is written off.
Upon the acquisition of an investment in a subsidiary, associate or joint venture, any excess found in the investment cost on the interest held by the Company in the net fair value of the investee's identifiable assets and liabilities is recognized as goodwill, which is included in the carrying amount in the consolidated financial statements as an intangible asset. If there is objective evidence that the investment in a subsidiary, associate or joint venture is impaired, the requirements of IAS 36 (CPC 01 (R1)) are applied to determine the need to recognize any impairment loss related to the investment in the Company. Annually, the total carrying amount of the investment (including goodwill classified as an intangible asset in the consolidated financial statements) is tested for impairment in accordance with IAS 36 as a single asset, comparing its recoverable amount with its carrying amount. Recognized impairment losses are not allocated to any asset, including goodwill that forms part of the carrying amount calculated on the acquisition. Any reversal of this impairment loss is recognized in accordance with IAS 36 to the extent that the recoverable amount of the investment subsequently increases.
Composition
Consolidated Parent
Company
Goodwill on Client Non- Intangible assets
Systems Investments portfolio competition under Total Total
development
Cost
Balances at 12/31/2024
159,715
60,082
22,480
5,401
8,521
256,199
145,640
Additions
-
-
-
-
14,935
14,935
8,252
Transfers
13,789
-
-
-
(13,789)
-
-
Balances at 12/31/2025
173,504
60,082
22,480
5,401
9,667
271,135
153,892
Additions
-
-
-
-
2,984
2,984
1,956
Transfers
5,083
-
-
-
(5,083)
-
-
Balances at 03/31/2026
178,587
60,082
22,480
5,401
7,569
274,119
155,848
Accumulated amortization
Balances at 12/31/2024
(131,834)
-
(7,194)
(2,052)
-
(141,080)
(118,816)
Additions
(9,336)
-
(3,597)
(929)
-
(13,862)
(6,979)
Balances at 12/31/2025
(141,170)
-
(10,791)
(2,981)
-
(154,942)
(125,795)
Additions
(2,335)
-
(899)
(232)
-
(3,466)
(1,675)
Balances at 03/31/2026
(143,505)
-
(11,690)
(3,213)
-
(158,408)
(127,470)
Total
35,082
60,082
10,790
2,188
7,569
115,711
28,378
Average amortization rate
20%
20%
20%
20%
The main intangible assets under development on March 31, 2026 are:
R$3,633 resulting from improvements in billing and administrative systems;
25
25
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
R$792 resulting from the upgrade of Architecture and Safety in the load management system.
LEASES
Accounting policy
When a contract starts, the Company assesses whether an instrument is, or contains a lease. A contract is or contains a lease when the Company obtains the right to control the use of an identified asset, for a period, in exchange for a consideration.
The Company recognizes the asset relating to the right-of-use and a liability corresponding to the lease on the date of the start of the contract, except for short-term leases (defined as leases with a lease term of a maximum of 12 months) and leases of low value assets (such as tablets and personal computers, small items of office furniture and telephones). Right-of-use assets are initially measured at cost, which includes the initial amount of the lease liability adjusted by any lease payment made on or before the commencement date. The asset is subsequently depreciated on a straight-line basis during the contractual period or until the end of the asset's useful life.
A lease liability is initially measured at the present value of the lease payments, discounted using the implied interest rate of the lease or, if that rate cannot be immediately determined, based on the Company's incremental funding rate. These are classified as current or non-current according to the due dates of the considerations.
Lease payments included in the measurement of the lease liability comprise: (i) fixed payments, including fixed payments in substance; (ii) variable lease payments that depend on an index or rate; and (iii) the exercise price of a purchase or renewal option, when it is probable that the contractual option will be exercised and it under the control of the Company.
The lease liability is measured at amortized cost using the effective interest method and re-measured when there is a change in future lease payments resulting from a change in an index or rate. When the lease liability is recalculated, a corresponding adjustment is made to the carrying amount of the lease agreement asset or is recognized directly in the income statement for the period if the carrying amount of the asset has already been reduced to zero.
Critical accounting estimates and judgments
Incremental rates are estimated based on the risk-free nominal interest rate, plus the Company's credit risk premium, adjusted to further reflect the specific conditions and characteristics of the lease, such as the risk within the country's economic environment, the impact of guarantees, currency, term and start date of each contract.
Composition and changes in right-of-use assets
Consolidated Parent
Company
Cost
Container equipment
Office real Vehicles estate
Port terminals
Real estate at port terminals
Port equipment
Equip. Vessel Total Total IT/Systems
Balances at 12.31.2024 291,911 76,172 18,834 96,550 21,921 30,611 9,738 33,910 579,647 352,271
Additions 77,387 16,306 523 103,753 - 12,603 1,625 - 212,197 85,203
Balances at 12.31.2025 369,298 92,478 19,357 200,303 21,921 43,214 11,363 33,910 791,844 437,474
Additions 2,923 345 2,129 24,850 - 9,325 195 - 39,767 4,363 Other - (302) - - - 296 - - (6) -
Balances at 03.31.2026 372,221 92,521 21,486 225,153 21,921 52,835 11,558 33,910 831,605 441,837
Accumulated amortization
Balances at 12.31.2024 (204,639) (47,206) (7,448) (12,978) (21,921) (23,415) (5,289) (12,566) (335,462) (255,520)
Additions (65,142) (19,129) (4,302) (3,578) - (11,124) (2,502) (3,501) (109,278) (72,771)
Balances at 12.31.2025 (269,781) (66,335) (11,750) (16,556) (21,921) (34,539) (7,791) (16,067) (444,740) (328,291)
Additions (18,156) (4,791) (1,005) (3,681) - (2,980) (687) (890) (32,190) (20,099) Other - 293 - - - (97) - - 196 -
5.00%
13.33%
47.85%
-
7.94%
34.11% 20.00%
19.81%
Average rates of
amortization
93,447
16,953 354,871
3,080
15,219
-
8,731 204,916
21,688
84,284
(348,390)
(16,957) (476,734)
(8,478)
(37,616)
(21,921)
(287,937) (70,833) (12,755) (20,237)
Balances at 03.31.2026
26
26
ACCOMPANYING NOTES
In thousands of Brazilian reais - R$, except when otherwise stated.
Composition of liabilities with leases
Consolidated Parent Company
03.31.2026
12.31.2025
03.31.2026
12.31.2025
Container equipment
94,012
115,187
94,012
115,186
Vehicles
10,606
9,639
-
-
Office real estate
23,400
28,576
5,779
5,743
Port terminal (b)
191,781
169,084
-
-
Port equipment
16,139
9,515
396
700
Systems
3,999
4,631
2,962
3,587
Vessels (a)
3,425
4,066
-
-
343,362
340,698
103,149
125,216
On March 19, 2018, the subsidiary Log-In International GmbH obtained financing from the London financial institution (Bailrigg Leasing No.3 Limited), in the amount of US$5,100 thousand (equivalent to Euro 4,156 thousand and R$16,260), with the guarantee of transferring the ownership of the vessel NV Resiliente with OCM Log-In Resiliente LLC. The term of the financing is 5 (five) years, with monthly amortization of US$60 thousand, plus annual interest "pro rata" by Libor, pursuant to an agreement between the parties and the Parent Company.
Log-In International GmbH holds the right-of-use/operation of the vessel NV Resilient, Sale lease back, entering into a bareboat charter agreement with Bailrigg Leasing No. 3 Limited. Log-In International GmbH's financial obligations are: (i) debt repayment over 5 (five) years, in 60 monthly fixed installments, of US$60 thousand each; and (ii) final payment of US$1,500 thousand (repurchase value). With the total repayment of the debt, within the term or in advance, there will be a mandatory transfer of ownership of the vessel back to Log-In International GmbH, where rules for early repurchase (optional) or at the end of the contractual term (mandatory) are defined in that contract.
In March 2023, an amendment to the sale leaseback agreement with Bailrigg Leasing was signed, refinancing the transaction for another 5 years. The total remaining amount negotiated was USD 1,630 thousand with monthly amortizations of USD 27 thousand, with monthly interest, calculated using SOFR + 4.5% p.a.
On February 24, 2025, the subsidiary TVV signed a contract to operate a port facility located in the retro area of the Public Port of Vitória/ES, for a period of 6 (six) years, with the port authority Vports.
Changes in liabilities with leases
Consolidated
Parent Company
Transactions
Balances at 12.31.2025
340,698
125,216
Addition
39,761
4,363
Interest and exchange rate variance in the period.
1,886
(7,918)
Payments in the period
(38,983)
(18,511)
Balances at 03.31.2026
343,362
103,150
Current
102,170
60,571
Non-current
241,192
42,579
Consolidated
Parent Company
2026
87,400
55,314
2027
37,719
10,731
2028
23,327
5,657
2029
25,183
5,792
2030 to 2048
169,733
25,656
Balances at 03.31.2026
343,362
103,150
Schedule of the maturities of lease liabilities
Short-term lease payments and low-value underlying assets
Consolidated
Parent Company
03.31.2026 03.31.2025
03.31.2026 03.31.2025
Short-term lease costs and low-value underlying assets. 27,428 30,954 60,695 49,413
The table below shows the rates used for the terms of the contracts:
Contract terms
Rate % p.a.
1 year
15.98%
2 years
15.86%
3 years
16.96%
4 years
15.07%
5 years
14.35%
7 years
15.73%
8 years
18.00%
9 years
15.32%
22 years
10.00%
27
27
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Indicative of the potential right to recover PIS/COFINS as part of the lease consideration
Cash Flow | 03.31.2026 | Adjusted to present value |
Lease consideration | 474,483 | 343,362 |
Potential PIS/COFINS (9.25%) | 43,890 | 31,761 |
TRADE ACCOUNTS PAYABLE AND OPERATING PROVISIONS
Accounting policy
The balances of Trade Accounts Payable and operating provisions refer to liabilities to pay for goods or services that have been acquired or used in the normal course of business, being classified as current liabilities if payment is due within a period of up to 12 months; otherwise, they are presented as non-current liabilities. They are measured at amortized cost, using the effective interest rate method, when applicable.
Operational provisions arise from port (navigation), road and other operating expenses, where services have already been provided and/or the products have been delivered by suppliers, generating a present liability for the Company at the end of each reporting period, estimated based on the contractual terms with the suppliers or according to the accumulated historical experience.
Composition
Consolidated
Parent Company
03.31.2026 12.31.2025
03.31.2026 12.31.2025
Trade Accounts Payable
Operating provisions
171,093
141,214
79,838
76,527
Maritime expenses for container transportation
86,099
92,591
66,007
76,031
Road expenses
16,813
19,275
9,660
14,022
Administrative expenses
3,029
1,972
2,798
1,824
Other operating expenses
1,366
473
534
312
Total
107,307
114,311
78,999
92,189
278,400
255,525
158,837
168,716
Current
278,400
255,525
158,837
168,716
LOANS, FINANCING, DEBENTURES AND COMMERCIAL NOTES
Accounting policy
Currency
Indexed to
Fees and
Maturity
Consolidated
Parent Company
03.31.2026 12.31.2025
charges
03.31.2026 12.31.2025
Loans, financing and debentures are financial liabilities initially recognized at fair value, net of directly attributable transaction costs, and are subsequently measured at amortized cost and updated using the effective interest method, charges, monetary and exchange rate variations. Any difference between the amount raised (net of transaction costs) and the settlement value is recognized through the profit or loss during the period in which the loans, financing and debentures are outstanding, using the effective interest rate method. Fees paid on borrowings, financing and debentures are recognized as transaction costs and appropriated over the payment terms of transactions.
R$ TJLP 2.5% and Apr 34
247,937
257,901
216,225
224,431
4.3%
US$ USD 2.5% and Apr 34
231,133
252,931
196,218
214,197
4.3%
R$
IPCA
6.86%
Nov 33
203,413
197,095
-
-
R$
IPCA
6.86%
Nov 33
(6,224)
(6,429)
-
-
R$
CDI
1.49%
May 31
422,759
407,348
422,759
407,348
R$
CDI
1.49%
May 31
(3,245)
(3,402)
(3,245)
(3,402)
R$
CDI
1.54%
Jul 31
55,954
53,908
55,954
53,908
R$
CDI
1.54%
Jul 31
(442)
(463)
(442)
(463)
R$
CDI
1.30%
Jul 32
289,238
300,991
289,238
300,991
BNDES/FMM (a) BNDES/FMM (a)
Debentures - TVV (b)
Cost with issuance - TVV (b) Commercial Notes 3rd issue 1st series (c)
Cost of issuing 3rd issue 1 series (c) Commercial Notes 3rd issue 2nd series (c)
Cost of issuing 3rd issue 2 series (c) Debentures 5th Issue (d)
28
28
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Cost of issuing 5th issue (d)
R$
CDI
1.30%
Jul 32
(2,456)
(2,554)
(2,456)
(2,554)
Debtor risk (e)
R$
-
-
Jun 26
21,136
23,634
14,403
15,695
Bunker financing (f)
R$
R$
1.00%
May 26
25,873
53,812
25,873
53,811
Pamcard (g)
R$
CDI
6.00%
Jun 26
42,518
52,410
-
-
Bradesco (h)
R$
-
13.11%
Feb 26
-
25
-
-
Banco CNH (h)
R$
-
10.16%
Jan 26
-
85
-
-
Sicoob (h)
R$
CDI
8.21%
Dec 30
7,170
7,521
-
-
Ademicon (h)
R$
-
14.00%
Jan 28
87
99
-
-
Oliva Pinto Secured Account (i)
R$
CDI
3.04%
Apr 26
5,508
5,851
-
-
Tecmar Secured Account (i)
R$
CDI
3.04%
Apr 26
4,608
9,548
-
-
Consortia (j)
R$
-
13.50%
Mar 27
119
167
-
-
Fuel Financing (k)
R$
CDI
1.18%
Mar 26
11,383
9,093
-
-
Finame BNDES (l)
R$
IPCA
9.18%
Apr 34
81,043
80,156
-
-
1,637,512
1,699,727
1,214,527
1,263,962
Current
289,733
326,022
172,079
197,225
Non-current
1,347,779
1,373,705
1,042,448
1,066,737
They mainly refer to funds obtained from the Merchant Marine Fund ("FMM"), through the transfer of its financial agent the Brazilian Development Bank ("BNDES"), mainly for the construction of vessels -BNDES/FMM.
In December 2021, TVV settled its 1st issue of Debentures, signed in November 2021 in the amount of R$240 million, fully subscribed in April 2022. The purpose of the issue was to modernize equipment essential to port activities. Simple debentures, not convertible into shares, of the type with an in-rem guarantee, in a single series, consisting of 240 thousand (two hundred and forty thousand) debentures, with a unit par value of R$1,000 (one thousand reais). Debentures are amortized in annual installments, with the first installment due on November 15, 2022 and the last installment due on November 15, 2033, that is, for 12 (twelve) years contracted from the issue date on November 15, 2021. A financial instrument (SWAP) was contracted to mitigate fluctuations in the IPCA of this debt.
In May 2024, Log-In issued its 3rd Commercial Papers, in two series, totaling R$ 420 million. The value is R$370 million in the first series, and R$50 million in the second series. The purpose of the 1st series issue was to supplement working capital, carry out the early settlement of the 1st issue Commercial Notes and the early settlement of the 4th issue Debentures. The purpose of the 2nd series issue was the early settlement of the 3rd issue debentures.
In June 2025, Log-In carried out its 5th issue of simple debentures, non-convertible into shares, unsecured, in a single series, with a nominal value of R$ 1,000.00 (one thousand reais) each, totaling R$ 280,000,000.00 (two hundred and eighty million reais) ('Debentures'), which mature seven (7) years from the date that the Debentures were issued. The net funds raised through the Issue will be used for the Company's working capital and for the purposes of managing liabilities, extending terms, optimizing financial conditions and/or repaying existing debts, including the book-entry commercial notes, in a single series, for public distribution, under the automatic procedure, of the Company's 2nd issue.
Refer to amounts contracted in reverse factoring transactions with financial institutions Banco Itaú, Banco Votorantim, Banco Sofisa, Direta Securitizadora and Banco do Brasil, in which certain carriers can prepay their receivables without co-obligation on the part of the ceding party, without incurring a correction or interest and with an approximate 60-day payment term as its initial due date for the Company, and with that, it now has to pay for the service contracted directly to the banks mentioned above and no longer to the suppliers, as directed by the Brazilian Securities and Exchange Commission through the Circular Letter/CVM/SNC/SEP No. 01/2021 item 8 - Debtor Risk. These transactions are aimed at strengthening the commercial relationship with those suppliers and invoices are brought forward only at the discretion of suppliers. In the event of non-compliance with the monetary obligations arising from these contracts, the amounts due will be subject, from the date of non-compliance until the date of actual payment, compensatory interest capitalized daily, default interest at the effective rate of 1% per month, capitalized daily "pro rata temporis" and a non-compensatory fine of 2% calculated on the total amount owed to Banco Itaú.
Refers to financing to acquire a bunker fuel for the company's own fleet from the financial institution Alelo Instituição de Pagamento S.A. ("Alelo"). In consideration for the services provided by Alelo, the company will pay an administration fee, applicable to the total value of transactions made with the Alelo card, at a progressive rate in line with SELIC fluctuations.
These relate to financing for the payment of freight with the financial institution Banco Bradesco S.A. In consideration for the services provided by Bradesco, the company will pay a management commission applicable to the sum, at a rate of 20.98% p.a.
These refer to funds obtained from the financial institutions Bradesco, Banco CNH, Banco da Amazonia, Itaú, Banco do Brasil, Santander and Sicoob through direct consumer credit to acquire a fleet of vehicles and working capital, relating to the company Oliva Pinto Logística Ltda. indirectly controlled through Tecmar Transportes Ltda., acquired on December 23, 2022.
This refers to funds obtained from financial institutions Bradesco, Santander and Itaú to strengthen working capital, optimize cash flow and ensure the continuity and efficiency of road freight transport.
These refer to funds obtained through consortia by the subsidiary Tecmar and Oliva Pinto for the acquisition of a fleet of vehicles from the financial institutions Randon, Volvo and Ademicon.
This refers to financing to purchase fuel for the company's own fleet of vehicles from the financial institutions Alelo Instituição de Pagamento S.A. ("Alelo") and Ticket Soluções HDFGT S/A.
This refers financing contracted from Banco Nacional de Desenvolvimento Econômico e Social ("BNDES"), through the FINAME line. The funds have a term of up to 16 years and are earmarked for the acquisition of trucks and trailers for container transport, as well as for strengthening the company's working capital.
Installments due on
Consolidated
03.31.2026
Parent Company
03.31.2026
2027
82,816
46,374
2028
110,946
61,831
2029
325,363
271,831
2030
321,343
271,499
2031 to 2034
507,311
390,913
1,347,779
1,042,448
Amortization schedule of non-current liabilities
29
29
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Changes
Consolidated
Parent Company
03.31.2026 12.31.2025
03.31.2026 12.31.2025
Opening balance
1,699,727
1,689,145
1,263,962
1,320,938
Issuance of debentures, commercial papers and financing
-
280,000
-
280,000
Fundraising for working capital
106,897
288,801
-
-
Costs for issuing debentures and commercial papers
-
(2,751)
-
(2,751)
Debtor risk transactions
83,456
137,997
32,341
104,494
Bunker, Pamcard and truck freight financing
56,737
432,656
45,353
193,696
Exchange variance
(17,333)
31,405
(11,340)
36,637
Exchange variance - establishment of a hedge reserve
2,545
2,864
2,079
2,726
Interest and charges Loans, financing, debentures and commercial notes
53,302
204,989
37,007
154,479
Interest and charges paid Loans, financing, debentures and commercial notes
(38,817)
(163,300)
(32,387)
(128,298)
Principal repayment Loans, financing, debentures and commercial notes
(309,002)
(1,202,079)
(122,488)
(697,959)
Closing balance
1,637,512
1,699,727
1,214,527
1,263,962
Guarantees BNDES/FMM
50.05% of TVV shares (hulls 506, 507 and 508);
99.99% of Log-Mar shares (hulls 506, 507 and 508);
Vessels Log-In Jacarandá and Log-In Jatobá (hulls 504 and 505);
Bank guarantee in the amount of R$6,318 (hulls 506, 507 and 508).
Debentures - 1st Issue (TVV)
Fiduciary assignment of TVV equipment; and
Fiduciary assignment of credit rights arising from the provision of services to certain clients.
Banco do Brasil
Guarantee on trade receivables with the financial institution.
Sicoob
Fiduciary assignment of commercial property in Manaus (Oliva Pinto).
Banco CNH
Fiduciary assignment of vehicles and solar panels.
BNDES/FINAME
Bank guarantee on the value of R$76,597.
Covenant clauses
Some of the Company's debt contracts contain covenants that may lead to early repayment of debt. The Company's main covenants require it to maintain certain indices or disclosures, as detailed below. The Company has not identified any non-compliance as at March 31, 2026, and December 31, 2025, for all the items below:
BNDES/FMM
Debt Service Coverage Ratio (DSCR) not less than 1.0 from 2021 until the settlement of the loan, calculated at the end of each year, as per the formula DSCR = EBITDA - (IR + CSLL + Working Capital Variation) / Debt Service for the Year).
Net Debt/EBITDA ratio less than or equal to 5.0 from 2021 until settlement of the contract, calculated at the end of each financial year.
Debentures - 5th Issue
Net Debt/EBITDA not exceeding 3.5 (consolidated balance sheet). EBITDA refers to the result for the twelve (12) months prior to the calculation date, including revenue from the Freight Surcharge for the Renewal of the Merchant Marine (AFRMM), and before income tax and social contributions, Cash Financial Income, Non-Operating Income, equity method, minority shareholders' interest, depreciation and amortization, and discounted amounts related to 'Leasing Obligations'; And 'Debt' means the sum of short- and long-term loans and financing, as well as new financing contracted, including discounted securities with recourse, guarantees and sureties provided for the
30
30
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
benefit of third parties, except when provided as collateral for loan and financing operations already accounted for, for debt calculation purposes, and non-convertible fixed income securities resulting from public or private issuance in local or international markets. It also includes liabilities arising from financial instruments - derivatives.
Net debt (1,368,591) / EBITDA (749,324) = 1.83x. Loans and financing (1,637,512), bank guarantees (13,907), derivatives (11,442) and cash, investments and cash equivalents (271,386).
Commercial Papers - 3rd Issue
Net Debt/EBITDA not exceeding 3.5 (consolidated balance sheet) means the result for the 12 (twelve) months prior to the calculation date, including revenue from the Freight Surcharge for the Renewal of the Merchant Marine - AFRMM, and before income tax and social contributions, Cash Financial Income, Non-Operating Income, equity method, minority shareholder participation, depreciation and amortization, and discounting the amounts relating to "Lease obligations"; And "Debt" means the sum of short- and long-term loans and financing, as well as new financing contracted, including securities discounted with a return, guarantees and sureties provided for the benefit of third parties, and non-convertible fixed-income securities issued by the public or private sector on the local or international markets. It also includes liabilities arising from financial instruments - derivatives.
Net debt (1,451,506) / EBITDA (749,324) = 1.94x. Loans and financing (1,637,512), bank guarantees (96,822), derivatives (11,442) and cash, investments and cash equivalents (271,386).
Debentures - 1st Issue (TVV)
Net Debt/EBITDA does not exceed 3.5. The EBITDA is the result for the 12 (twelve) months prior to the calculation date, before income tax and social contributions, Cash Financial Result, Non-Operating Result, the equity method, minority shareholder earnings, depreciation and amortization, and discounting the amounts relating to "Lease Liabilities;
DSCR not less than 1.3. Debt-Service Coverage Ratio, calculated using the following equation, calculated based on the Issuer's financial statements for the last year and audited by an independent auditor: DSCR = Cash Generation from Activity / Debt Service. Cash Generation from Activity means the result of the difference between EBITDA (defined above) and the amount of Income Tax and Social Contribution on Profit paid for the year.
Financing (Vehicle Consortia)
Approval from the financial institutions on the change or transfer, for whatever reason, of shareholder control or ownership of the Company's shares, as well as in the event of its incorporation, spin-off, merger or corporate reorganization;
In the event of any judicial, extrajudicial or administrative measure that may affect the Creditor's guarantees or credit rights;
Default on any of its obligations by the Company or its Guarantor, as well as if it files for judicial reorganization or bankruptcy.
PROVISIONS FOR CONTINGENT RISKS AND LIABILITIES
Accounting policy
A provision is recognized when a present obligation (legal or assumed) resulting from a past event, is considered probable by Management and its legal advisors that funds will be required to settle the obligation and it is possible to estimate its value in a reliable manner. The counter entry to the liability is an expense in the period. This obligation is updated in accordance with the progress of the lawsuit or financial charges incurred and can be reversed if the estimated loss is no longer considered probable due to changes in circumstances, or written off when the liability has been settled.
The amount recognized as a provision is the best estimate of the compensation necessary to settle the liability on the reporting date, taking into account the risks and uncertainties relating to the liability. When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognized as an asset if, and only if, the reimbursement is virtually certain and the amount can be measured reliably.
Contingent liabilities are not recognized, but are disclosed in the notes when the probability of an outflow of funds is possible, including those where the values cannot be estimated.
Contingent assets are not recognized, but are disclosed in the notes when the inflow of economic benefits is considered probable. If the inflow of economic benefits is practically certain, the related asset is not a contingent asset and its recognition is adequate.
31
31
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Critical accounting estimates and judgments
The Company and its subsidiaries are parties to lawsuits and tax, labor and civil administrative lawsuits in progress, arising from the normal course of business and, with the support of their legal advisors, Management has recognized a provision considered sufficient to cover expected losses.
Legal proceedings are contingent in nature, that is, they will be resolved when one or more future events occur or no longer occur. Normally, the occurrence or not of such events does not depend on the performance of the Company and uncertainties in the legal environment involve the exercise of significant estimates and judgments by Management regarding the potential outcome of future events.
Composition of contingencies
Labor claims
Consolidated
Tax claims Civil Claims
Total
Parent
Company
Total
Balances at 12.31.2024
235,537
20,311
2,086
257,934
1,758
Additions
4,417
11
182
4,610
1,031
Reversals (a)
(9,227)
(113,950)
(1,406)
(124,583)
-
Monetary correction
2,322
(48,465)
66
(46,077)
1,629
Reclassification
(195,821)
196,453
(632)
-
-
Payments
(4,251)
-
(114)
(4,365)
(3,277)
Balances at 12.31.2025
32,977
54,360
182
87,519
1,141
Additions
225
-
35
260
147
Reversals (a)
(2,944)
(12,760)
(22)
(15,726)
(4)
Monetary correction
(866)
(6,668)
(22)
(7,556)
67
Payments
(635)
-
(137)
(772)
(338)
Balances at 03.31.2026
28,757
34,932
36
63,725
1,013
This mainly refers to the reversal of impairment losses due to contingencies on business acquisitions.
Labor: claims by employees for non-payment of overtime, payment of port risk surcharges and other matters, often linked to disputes over the amount of compensation paid for dismissals;
Tax: legal and administrative claims arising from assessments or rulings issued by the Brazilian Federal Revenue Service for the payment of federal taxes and tax assessments involving the payment of ICMS levied by some states in which the company has operations; and
Civil: indemnity claims and lawsuits related to accidents and cargo claims.
For labor lawsuit RT-189-1996-055-01-00-4, a bank guarantee was provided in the updated amount of R$ 13,907.
Contingent assets
PIS/COFINS exemption on transport revenue to the Manaus Free Trade Zone (ZFM)
On November 23, 2023, the Company filed Writ of Mandamus No. 5133914-03.2023.4.02.5101, before the 26th Federal Court of Rio de Janeiro, with the objective of ensuring the right to exemption from PIS and COFINS contributions levied on revenues arising from the provision of transportation services to the Manaus Free Trade Zone (ZFM), pursuant to art. 4 of Law No. 10.996/2004.
On February 5, 2024, a judgement was handed down in favor of the company, recognizing its right to exemption in operations carried out to the ZFM, as well as to compensation for the amounts unduly paid in the five years prior to the filing of the lawsuit, duly updated by the SELIC rate. The Federal Government filed an appeal, but the Federal Regional Court of the 2nd Region (TRF2), in a decision dated May 21, 2024, fully upheld the decision in favor of the Company.
On August 21, 2025, the decision recognizing the non-levy of PIS and COFINS on revenues from the provision of freight transportation services to the Manaus Free Trade Zone (ZFM) became final, ensuring the Company the right to a refund or compensation for amounts unduly paid in this regard. The amounts corresponding to the credit recognized, due to the success of the case, are being calculated based on the payments made during the period covered by the court decision.
ICMS not levied on cabotage navigation in international transport (Feeder)
The Company, through the companies Log-In Logística Intermodal SA and Log-In Marítima Cabotagem Ltda., filed on April 11, 2023, Writ of Mandamus No. 1019838-44.2023.8.26.0053, with the objective of preventing the inclusion of ICMS in the calculation basis of the additional
32
32
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
State Fund to Combat Poverty (FECP), established by the State of São Paulo, levied on revenues from intermodal transport originating or destined for the aforementioned State.
The judgment handed down on December 11, 2023 recognized the company's right to the exclusion of ICMS from the basis for calculating the FECP/SP surcharge, as well as the refund/compensation of the amounts unduly paid in the five years prior to the filing of the lawsuit, plus monetary correction at the SELIC rate.
The São Paulo Court of Appeals (TJSP) upheld the lower court's decision.
On September 12, 2025, the final judgment recognizing the non-levy of ICMS on feeder import transactions originating in the State of São Paulo was certified. The amounts corresponding to the credit recognized as a result of a successful decision are being calculated based on the payments made during the period covered by the court decision in order to identify the amounts that can be recovered.
Contingent liabilities
The contingent liabilities, plus interest and monetary restatement, estimated for the lawsuits on March 31, 2026 and December 31, 2025, where the likelihood of a loss is considered possible, are shown in the following table:
Consolidated
Parent Company
Nature 03.31.2026 12.31.2025
03.31.2026 12.31.2025
Labor claims
82,209
77,096
9,159
8,666
Tax claims
214,349
195,286
140,754
122,744
Civil Claims
56,731
52,914
45,973
44,632
353,289
325,296
195,886
176,042
Labor and social security: The Company is a party to claims brought by former employees who allege that they are entitled to overtime, additional health and port risk, wage differences, compensation for pain and suffering and severance pay. Claims of this nature are generally classified as having a possible chance of loss. The social security claims involve the collection of social security contributions by the Brazilian Federal Revenue Service on items considered to be of a salary nature, employer contributions and differences in the RAT rate.
Tax: legal and administrative claims arising from assessments or rulings handed down by the Brazilian Federal Revenue Service for the payment of certain federal taxes and tax assessments involving the payment of ICMS levied by some states in which the company has operations.
Among the tax claims classified as possible, the following stand out:
ICMS: On 03/23/2012, the Company became aware of a tax-deficiency notice issued by the State of Pernambuco regarding the payment of ICMS for the periods from 06/2011 to 12/2011. On 05/20/2012, the company submitted its challenge, proving that the tax had been paid, despite the fact that there had been an error in completing the ancillary obligation. In a lower court judgment published on 06/12/2014, the notice of violation was partially upheld by the judges. On 06/27/2014, the Company filed an appeal requesting the cancellation of the notice of violation. On 11/11/2015, a decision was handed down annulling the lower court judgment and the case was sent back for due diligence, with the company submitting its statement on the final opinion on 12/23/2015, supplemented by a new statement filed on 05/18/2016. A new judgment on the Appeal is awaited. The risk of the lawsuit is assessed by the Company's external advisors as possible, in the updated amount of R$17,883 on March 31, 2026 (R$17,301 on December 31, 2025).
On 01/11/2024, the Company became aware of the tax-deficiency notice issued by the State of São Paulo for the disallowance of credits arising from amounts paid to service providers contracted to Onward carriage (period of the tax-deficiency notice 01/2019 to 12/2020), which supposedly conflicts with §1 of art. 11 of Annex III of the RICMS/SP (Decree 45.490/00). The company filed an objection because the inspection did not observe that the use of the credit granted in §1 of art. 11 of Annex III of the RICMS/SP does not prevent the use of the tax credit resulting from the Onward Carriage, as authorized by art. 38 of CAT Ordinance no. 28/02. The objection is pending analysis. The risk of the lawsuit is assessed by the Company's external advisors as possible, in the updated amount of R$46.940 on March 31, 2026.
Importing Parts and Components with REB benefits: On 09/23/2013, the Company became aware of the Notice of Violation, which alleges that the Company did not meet the requirements for exemption from federal taxes and zero rate of contributions on imports of parts. As the most recent legal movement related to this infraction notice, we have CARF ordering the return of the case to the DRJ/SPO so that a new lower court judgment can be handed down (03/21/2019). The risk of the lawsuit is assessed by our external lawyers as possible, in the amount of R$14,668 as of March 31, 2026 (R$14,480 as of December 31, 2025).
Civil: indemnity claims and lawsuits related to accidents and cargo claims. Among these civil claims, the following stand out:
33
33
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
LOG STAR: In June 2018, the trustee of Log Star's bankruptcy estate filed a lawsuit against the Company and TBS Comercial Group with the aim of declaring the joint and several liability of the Company and TBS Comercial Group Ltda. in relation to Log Star's debts, contained in its self-bankruptcy, and, secondary, the extension of the effects of the bankruptcy. The company filed its defense on 09/28/2018 and the case is awaiting service on the other defendant company. A reply is expected from foreign authorities regarding the fulfillment of the letter rogatory. The prognosis of the case is possible and the updated value is R$42,872 on March 31, 2026 (R$41,277 on December 31, 2025).
On March 23, 2007, the Company entered into an agreement with Vale SA ("Vale"), under which it undertook to indemnify Log-In, for any and all losses, damages, costs, expenses and other pecuniary liabilities, that the Company may incur as a result of the final and unappealable decision of the judicial, administrative or arbitration proceedings to which the Company is or will be a party, the cause of which occurred before the publication of the Termination Notice for the public offering of shares on July 25, 2007. As actual losses occur, as a result of these proceedings, the Company will inform Vale for reimbursement purposes. Between December 31, 2025 and March 31, 2026, Log-In has not recorded any amounts receivable from Vale given that these lawsuits do not present actual losses to the Company.
TECMAR:
Labor and social security: The Company is a party to claims brought by employees for non-payment of overtime, additional payments for allegations of unhealthy working conditions and other matters, often connected to disputes over the amount of compensation paid for dismissals. The main claims made in these claims classified as having a possible chance of loss are the following: overtime, work break, differences in travel allowances, pain and suffering, severance pay, salary differences and additional salary.
Tax: legal and administrative claims arising from assessments to collect PIS/COFINS, ICMS and fines for non-compliance with ancillary obligations.
Civil claims: Tecmar is a party to number of indemnity claims for cargo claims filed by customers or third parties involved in accidents in cargo transportation. Among the civil claims classified as possible, the following stands out:
Public civil action filed in 2017 by the Federal Public Prosecutor's Office, seeking a judgment against the company and order it to pay indemnification for collective damages due to the transport of overweight cargo. In this same lawsuit, the Federal Public Prosecutor's Office, in addition to seeking damages for collective material damage, is also seeking an injunction, namely, the obligation not to transport cargo in excess of weight limits, whether total weight or axle weight, under penalty of a fine of R$ 10,000.00 (ten thousand reais) per transport carried out in excess of weight limits.
OLIVA PINTO:
Labor and social security: Oliva Pinto is a party to claims brought by employees for non-payment of overtime, additional payments for allegations of unhealthy working conditions and other matters, often connected to disputes over the amount of compensation paid for dismissals. The main claims sought in these lawsuits classified as having a possible chance of loss are as follows: overtime and hazard pay.
EQUITY
Accounting policy
An equity instrument is any contract that shows a residual interest in an entity's assets after deducting all of its liabilities. Equity instruments issued by the Company are recognized when funds are received, net of direct issue costs. These costs are recognized net of the applicable tax effects.
The repurchase of the Company's own equity instruments is recognized and deducted directly from equity (Treasury shares). No gain or loss is recognized through the profit or loss from the purchase, sale, issue or cancellation of the Company's own equity instruments.
According to article 30 of Law 12.973/2014, investment subsidies, including tax exemptions or reductions, granted as a stimulus to implement or expand economic development and donations made by the government will not be counted in determining actual profit, that is recorded in the profit reserve referred to in art. 195-A of Law No. 6,404/1976, and subsequent amendments, which can only be used for: (i) Absorbing losses, provided that the other Profit Reserves have already been fully absorbed, with the exception of the Legal Reserve; or (ii) an increase in share capital. In the event of item I of the head provision, the legal entity must recompose the reserve as profits are calculated in the subsequent periods.
34
34
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Share capital
03.31.2026 12.31.2025
Number of shares and their % holding (in units)
CO
%
CO
%
SAS Shipping Agencies Services Sàrl
78,876,946
73.51
78,876,946
73.51
Alaska Investimentos Ltda.
16,067,321
14.97
16,067,321
14.97
Other Investors
11,143,447
10,38
11,143,447
10,38
Outstanding shares
106,087,714
106,087,714
Treasury shares
1,218,772
1.14
1,218,772
1.14
107,306,486
100.00
107,306,486
100.00
According to the Company's Bylaws, the share capital will be represented exclusively by common shares ("CO"), and each common share confers the right to one vote in the resolutions of the Annual Shareholders' Meeting. The Company's share capital may be increased by resolution of the Board of Directors and regardless of statutory reform up to the limit of one hundred and thirty-five million (135,000,000) common shares, with no par value. The Board of Directors will set the issue price and the other conditions for subscription and payment of shares within the authorized capital limit.
The fully subscribed and paid up capital on March 31, 2026 corresponds to R$1,348,103 (R$1,348,103 on December 31, 2025); R$1,324,210 (R$1,324,210 on December 31, 2025), net of direct costs to issue shares.
Treasury shares
Log-In has 1,218,772 common shares in its treasury. These shares were acquired in the year ending December 31, 2008, at the weighted average cost of R$8.35 (value in reais) per share. The market value of treasury shares, calculated based on the B3 price on March 31, 2026, was R$39,183 (R$41,182 on December 31, 2025).
Cash Flow Hedge and Derivative Reserve
Log-in and its subsidiary Log-Nav has adopted the strategy of cash flow hedge accounting to protect its profits from the exposure to variability in cash flows arising from the exchange rate effects of highly probable US dollar revenues projected over a five-year period, through non-derivative hedging instruments - debts and leases in US dollars already contracted - where the effective part of this relationship is recognized in Equity (Other Comprehensive Income) and any ineffectiveness recorded in the income statement for the period in the group of Revenue.
The nature of the hedged risk consists of the foreign exchange risk (SPOT) of highly probable revenues pegged to the US dollar, since the Company's functional currency is the Brazilian Real. The hedge instruments designated by the Companies correspond to the loan principals and liability principal with leases, both pegged to foreign currency (USD), that is, non-derivative financial liabilities where cash flows are expected to offset changes in cash flows of the object of the designated hedge.
When these revenues from services rendered exposed to foreign exchange effects in US dollars are realized, the amount accumulated in Other Comprehensive Income is recycled with effects through the profit and loss and shown on the same line item where the object of the hedge was recognized.
In addition, the subsidiary TVV has contracted financial instruments to mitigate the interest rate risk of its long-term commitments pegged to the IPCA, as disclosed in Note 16.
The accounting effects arising as of March 31, 2026 are as follows:
Consolidated
Indexing
Type of hedge
Principal
*
Recognition of the Hedge
Reserve
Recycling to profit or loss
Deferred taxes
Exchange gain (loss) on hedge instruments
during the year/period
Balances at 12.31.2024 472,538 (14,238) (13,704) 10,499 (17,443)
Log-In Income USD Cash Flow 179,485 25,246 668 (8,833) 17,081
TVV
Swap IPCA Cash Flow 184,288 7,198 - - 7,198
Log-Nav
Income | USD | Cash Flow | 39,313 | 5,864 | 117 | (2,031) | 3,950 |
Balances at 12.31.2025 | 403,086 | 24,070 | (12,919) | (365) | 10,786 |
Log-In Income USD Cash Flow 162,474 (2,307) (424) 928 (1,803)
TVV Swap IPCA Cash Flow 184,288 1,306 - - 1,306
Log-Nav
Income | USD | Cash Flow 34,849 | (524) | (86) | 207 | (403) |
Balances at 03.31.2026 | 381,611 | 22,545 | (13,429) | 770 | 9,886 |
35
35
ACCOMPANYING NOTES
In thousands of Brazilian reais - R$, except when otherwise stated.
(*) Amounts converted at the closing rate on March 31, 2026 at R$5.2194
EARNINGS PER SHARE
03.31.2026
03.31.2025
Net Income for the period attributable to controlling shareholders
(37,949)
26,531
Number of shares - in thousands
Weighted average of common shares for purposes of calculating basic earnings per share.
106,088
106,088
Basic earnings per share - R$
(0.36)
0.25
Diluted earnings per share - R$
(0.36)
0.25
Basic earnings per share are calculated by dividing profit for the period attributed to the Company's shareholders by the weighted average number of common shares outstanding in the period.
Diluted earnings per share are calculated by adjusting profit and the weighted average number of common shares outstanding, taking into account the conversion of all potential shares with dilution effect.
LONG TERM RETIREMENT BENEFITS - DEFINED CONTRIBUTION PLAN
Accounting policy
The Company provides long-term benefits to its employees, which include a defined contribution private pension plan managed by Fundação Vale do Rio Doce de Seguridade Social - VALIA. In the defined contribution plan, the Company makes fixed contributions to VALIA and has no legal or constructive obligations to make contributions if the fund does not have sufficient assets to pay all employees the benefits related to employee service in the current and prior periods.
Payments to the defined contribution pension plan are recognized as an expense when the services that grant the right to contributions are provided by employees.
Participants make monthly contributions to the VALE MAIS plan ranging from 1% to 9% of the employee's salary and the Company's contributions are equivalent to those of limited participants, but at 9% of the employee's salary.
Contributions paid in the period with the pension plan
Consolidated
03.31.2026 03.31.2025
Parent Company
03.31.2026 03.31.2025
Contributions paid by the Company 222 989
8 705
NET REVENUE
Accounting policy
Revenue is measured based on the consideration that the Company expects to receive in a contract with the client and excludes amounts charged on behalf of third parties. The Company recognizes revenues in accordance with the performance obligations of services provided to customers. Gross revenue is shown by deducting rebates and discounts. The Company recognizes revenue as follows:
Integrated Solutions:
Coastal Shipping: container transport services (freight) all around the Brazilian coast and in Mercosul, Shuttle services that connect the ports of Santos, Rio de Janeiro and Vitória
Intermodal terminal (Itajaí): warehousing, sorting and cross-docking services. They act as an access point for the North and South regions of the State, promoting integration with coastal shipping with an emphasis on multimodality;
Port Terminal
TVV: container loading and unloading operations, in addition to cargo and vehicle handling.
36
36
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Road Cargo Transport:
Tecmar and Oliva Pinto: road transport solutions with its own fleet, distribution and storage centers located in the main centers.
Composition
Consolida
ted
Parent Company
03.31.2026
03.31.2025
03.31.2026
03.31.2025
Revenue from freight
626,825
645,006
433,395
424,166
Domestic market
522,873
484,776
350,293
310,585
Foreign market
103,952
160,230
83,102
113,581
Revenue from services
152,444
131,634
43,268
41,772
Domestic market
61,515
38,398
566
544
Foreign market
90,929
93,236
42,702
41,228
Gross Revenue
779,269
776,640
476,663
465,938
Taxes on revenue
(99,125)
(92,877)
(57,111)
(50,362)
Net Revenue
680,144
683,763
419,552
415,576
INFORMATION ON THE NATURE OF THE OPERATING EXPENSES AND COSTS RECOGNIZED IN THE INCOME STATEMENT
Composition
The Company's income statement is presented based on a functional classification of expenses and costs. Information on the nature of these expenses and costs recognized in the income statement is shown below:
Consolidated
03.31.2026 03.31.2025
Parent Company
03.31.2026
03.31.2025
Payroll, charges and benefits
(134,751)
(125,080)
(52,351)
(46,170)
Material
(24,233)
(22,433)
(6,847)
(7,313)
Fuel oil and gases
(58,891)
(71,664)
(38,077)
(54,707)
Freight, rental and leasing
(27,428)
(30,954)
(60,695)
(49,412)
Contracted services
(366,734)
(309,831)
(275,624)
(218,525)
Depreciation and amortization
(76,725)
(71,731)
(28,229)
(25,184)
Other
5,428
14,772
4,360
15,283
(683,334)
(616,921)
(457,463)
(386,028)
Classified as:
Cost of services provided
(634,045)
(572,352)
(434,420)
(366,775)
Administrative and selling expenses
(49,289)
(44,569)
(23,043)
(19,253)
(683,334)
(616,921)
(457,463)
(386,028)
FINANCIAL RESULT
37
Composition
Consolidated
Parent Company
03.31.2026
03.31.2025
03.31.2026
03.31.2025
Finance Income
Financial investments result
8,361
7,962
4,655
2,063
Interest on loan receivable from related parties
-
-
3,677
3,363
Others
10,211
410
10,041
357
18,572
8,372
18,373
5,783
Finance expenses
Loan and financing charges
(18,537)
(12,568)
(8,765)
(9,712)
Charges for debenture transactions
(34,765)
(33,114)
(28,242)
(25,172)
Finance charges - leasing
(10,368)
(8,585)
(4,446)
(5,823)
Reversal (recognition) of interest provision for risks
7,539
3,831
(67)
(1,262)
Interest and commissions
(8,092)
(6,989)
(3,780)
(3,979)
Others
(3,016)
(5,018)
6,119
3,622
(67,239)
(62,443)
(39,181)
(42,326)
Monetary and exchange rate variances, net Monetary and exchange rate variances, assets
35,998
60,406
31,471
53,718
Liability monetary and exchange variances
(9,693)
(41,606)
(8,808)
(37,936)
26,305
18,800
22,663
15,782
37
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
FINANCIAL INSTRUMENTS
The classification of its non-derivative financial assets and liabilities is determined upon their initial recognition, according to the business model in which the asset is managed and its characteristics for contractual cash flows according to IFRS 9/CPC 48. Financial liabilities are measured according to their nature and purpose.
On March 31, 2026 and December 31, 2025, the Company had outstanding derivative instrument transactions.
Category of main financial instruments and their fair values
Fair value hierarchy
Consolidated
03.31.2026 12.31.2025
Book Value Fair value Book Value Fair value
Financial assets at amortized cost
Cash and cash equivalents
Level 1
220,402
220,402
289,792
289,792
Trade accounts receivable
Level 1
484,601
484,601
337,236
337,236
Related party receivables
Level 1
37,264
37,264
62,261
62,261
Financial assets at fair value through profit or loss
Total investments
Level 1
50,984
50,984
39,068
39,068
Financial liability at amortized cost
Trade Accounts Payable
Level 1
171,093
171,093
120,943
120,943
Borrowings, financing and debentures
Level 1
1,637,512
1,663,218
1,689,145
1,518,503
Liabilities with Leasing
Level 1
343,362
343,362
274,330
274,330
Parent C
ompany
03.31.2026
12.31.2025
Fair value hierarchy
Book Value
Fair value
Book Value
Fair value
Financial assets at amortized cost
Cash and cash equivalents
Level 1
162,809
162,809
115,415
115,415
Trade accounts receivable
Level 1
230,420
230,420
179,318
179,318
Related party receivables
Level 1
287,379
287,379
364,772
364,772
Financial assets at fair value through profit or loss
Financial liability at amortized cost
Trade Accounts Payable
Level 1
79,838
79,838
61,571
61,571
Loans, financing, debentures and commercial notes
Level 1
1,214,527
1,214,527
1,320,938
1,221,718
Liabilities with Leasing
Level 1
103,150
103,150
127,975
127,975
Related party payables
Level 1
219,862
219,862
81,089
81,089
Quality of credit of financial assets
The credit quality of financial assets, which have not reached term or are impaired, are assessed by benchmarking them to external credit classifications (if any) or historical information on the payment default of counterparties.
The Company adopts a conservative policy for investing funds to adapt to the conditions of the current financial market. The Company's and its subsidiaries' short-term investments are linked to private securities with banks with good ratings from risk agencies.
The table above also shows the fair value hierarchy according to the valuation method used by the Company. The different levels were defined as follows:
Level 1: inputs from an active market (unadjusted quoted price) that can be accessed on the measurement date.
Level 2: inputs other than active market data (unadjusted quoted price) included in Level 1, taken a pricing model based on observable market inputs.
Level 3: inputs taken from a pricing model based on unobservable market inputs.
Risk management
The Company's business, financial conditions, and the results of operations can be adversely affected by any of the risk factors described below. In order to increase the efficiency of the risk assessment process, the Company sets goals and lays down guidelines for risk management, encourages and proposes improvements to risk assessment processes, and classifies and defines risk control procedures.
38
38
ACCOMPANYING NOTESIn thousands of Brazilian reais - R$, except when otherwise stated.
Market risk
The Company has entered into derivative contracts to hedge its positions against market risks, mainly with respect to fluctuations in interest rates, price indices and exchange rates, as monitored by the Company, which periodically assesses its exposure and proposes operating strategies, control systems, and position limits. The Company refrains from making any speculative investments in derivatives or any other risk assets.
There was no change in the Company's exposure to market risks or in the way in which it manages and measures these risks as at March 31, 2026. The main risk management strategy adopted by the company consists of hedging profit for the period for its subsidiaries against the exchange rate exposure of highly probable income, through the main instrument of debt and obligations with leases pegged to the US dollar.
The main market risks to which the Company is exposed are as follows:
Exchange rate risk
The portion of foreign currency loans and financing (US dollar), in the amount of R$231,133 as at March 31, 2026 (R$252,931 as at December 31, 2025), corresponds to 14.11% (14.88% as at December 31, 2025) of the Company's debt (Consolidated); the exchange rate effect resulting from this exposure and from the other assets and liabilities in US dollar may be relevant in the maturity of the debt in the short, medium and long term.
The company also has leasing liabilities in foreign currency (US dollar) in the amount of R$97,437 as at March 31, 2026 (R$119,253 as at December 31, 2025), which corresponds to 28.38% (3611% as at December 31, 2025) of the liability with leasing (consolidated).
Hedge Accounting
The company has hedged up to 100% of projected highly probable revenues for a period of up to five years.
The nature of the risk to be hedged consists of the foreign exchange risk (SPOT) of highly probable revenues in USD, since the Company's functional currency is the Brazilian Real.
The risk management strategy adopted by the Company consists of hedging profit for the year of the Company and its subsidiary Log-Nav against the exposure to the exchange rate for highly probable revenues through the principal of debt and leasing obligations pegged to the US dollar.
Gains and losses measured and classified as a hedging reserve in equity are recognized in the income statement ("recycling") for the year or in the periods in which the planned transaction and hedge affect the profit, as disclosed in Note 18.
Interest rate risk
This risk arises from the possibility of the Company incurring losses due to fluctuations in the variable interest rates applicable to its financial liabilities. The Company is exposed to the following variable interest rates:
Consolidated
Parent Company
Indexed to 03.31.2026 12.31.2025
03.31.2026 12.31.2025
Assets
CDI
237,271
307,930
140,548
209,860
Liabilities
TJLP
247,937
310,396
216,225
224,431
CDI
832,995
769,367
761,808
755,828
As at March 31, 2026 and December 31, 2025, the Company and its subsidiaries have derivative contracts to hedge against these indices, which are continuously monitored by the Company, which periodically assesses its exposure and proposes risk mitigation strategies to be adopted and approved by the board of directors.
Derivative financial instruments
39
Swap: In managing the Company's cash and in accordance with the internal controls used by Management, the Company has contracted financial instruments to mitigate the interest rate risk of its long-term commitments pegged to the IPCA, as disclosed in Note 16.
Start of the transaction | Maturity of the transaction | Opening balance | Balance Amount Bank R$ Short Position (CDI) | Balance Amount Customer R$ Long Position (IPCA) | Net balance |
09/13/2024 | 05/17/2027 | 184,288 | 191,927 | 203,369 | 11,442 |
39 |
