v3.25.1
INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES
12 Months Ended
Dec. 31, 2024
INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES  
INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES

Accounting policy:

The Company controls an entity when it is exposed to, or has a right over, variable returns arising from its involvement with the entity and has the ability to affect those returns through the exercise of its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date on which the Company obtains control until the date on which control is discontinued.

The Company assesses whether it retains control over an investee if facts and circumstances indicate that there have been changes in one or more of the three elements of control mentioned above.

When the Company does not hold a majority of the voting rights in an investee, it retains control over the investee when the voting rights are sufficient to enable it, in practice, to unilaterally direct the relevant activities of the investee. In assessing whether the Company's voting rights in an investee are sufficient to give it control, the Company considers all relevant facts and circumstances, including:

  • The size of the Company's holding of voting rights in relation to the size and dispersion of the holdings of other holders of voting rights;
  • Potential voting rights held by the Company, by other holders of voting rights or by other parties;
  • Rights arising from other contractual agreements; and
  • Any additional facts and circumstances that indicate that the Company has, or does not have, the ability to direct the relevant activities when decisions need to be made, including voting at meetings.

When necessary, the financial statements of subsidiaries are adjusted to bring their accounting policies into line with the Company's accounting policies.

All intra-group transactions, balances, income, expenses and cash flows are eliminated in the consolidated financial statements.

Changes in holdings in subsidiaries that do not result in loss of control are accounted for as equity transactions. The book value of the Company's and non-controlling interests is adjusted to reflect changes in their respective interests in subsidiaries. The difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to the Company's owners.

When the Company loses control of a subsidiary, the gain or loss on disposal recognized in profit or loss is calculated as the difference between: (i) the sum of the fair value of the consideration received and the fair value of any interest retained in the former subsidiary and (ii) the previous book value of the assets (including goodwill) and liabilities of the subsidiary and the non-controlling interest. Any amounts previously recognized in “Other comprehensive income” related to the subsidiary are treated as if the Company had directly disposed of the related assets and liabilities of the subsidiary (i.e. they are reclassified to profit or loss or transferred to another equity account). The fair value of any investment held in the former subsidiary on the date control is lost is considered as the fair value on initial recognition for subsequent accounting purposes, when applicable, or as the cost on initial recognition of an investment in an associate or joint venture.

In the Parent Company's individual financial statements, the financial information of subsidiaries is accounted for using the equity method.

The Company's subsidiaries are listed below:


12/31/2024



12/31/2023


Directly owned subsidiaries excluding treasury shares






Cosan Corporate






Cosan Corretora de Seguros Ltda

100.00%



100.00%


Cosan Nove Participações S.A.

73.09%



73.09%


Cosan Luxembourg S.A.(i)

100.00%



100.00%


Cosan Overseas Limited

100.00%



100.00%


Pasadena Empreendimentos e Participações S.A.

100.00%



100.00%


Cosan Limited Partners Brasil Consultoria Ltda.

98.13%



97.50%


Barrapar Participaçoes Ltda.

100.00%



100.00%


Aldwych Temple

100.00%



100.00%


Cosan Oito S.A.

100.00%



100.00%


Cosan Global Limited

100.00%



100.00%


Cosan Dez Participações S.A.

76.80%



76.80%


Radar






Radar Propriedades Agrícolas S.A. (ii)

50.00%



50.00%


Radar II Propriedades Agrícolas S.A. (ii)

50.00%



50.00%


Nova Agrícola Ponte Alta S.A.(ii)

50.00%



50.00%


Nova Amaralina S.A. Propriedades Agrícolas (ii)

50.00%



50.00%


Nova Santa Bárbara Agrícola S.A. (ii)

50.00%



50.00%


Terras da Ponta Alta S.A. (ii)

50.00%



50.00%


Castanheira Propriedades Agrícolas S.A. (ii)

50.00%



50.00%


Manacá Propriedades Agrícolas S.A. (ii)

50.00%



50.00%


Paineira Propriedades Agrícolas S.A. (ii)

50.00%



50.00%


Tellus Brasil Participações S.A. (iii)

20.00%



20.00%


Janus Brasil Participações S.A. (iii)

20.00%



20.00%


Duguetiapar Empreendimentos e Participações S.A. (iii)

20.00%



20.00%


Gamiovapar Empreendimentos e Participações S.A. (iii)

20.00%



20.00%


Moove






Moove Lubricants Holdings

70.00%



70.00%


Rumo






Rumo S.A. (iv)

30.40%



30.42%



(i) Despite presenting an unsecured liability amount of R$39,310 on December 31, 2024, as shown below, no other events or conditions were identified that, individually or collectively, may raise relevant doubts as to the ability to maintain its operational continuity. Subsidiaries have financial support from the Company.
(ii) The Company is the majority shareholder, holding 50% of the capital stock plus one share.
(iii) The Company holds more than 60% of the voting shares of each entity, has decision-making power over the relevant activities of each entity and has the right to appoint a majority of the members of the board of directors of each entity pursuant to a shareholders' agreement entered with certain other shareholders of these entities.
(iv) The Company is the largest shareholder. In addition, the Company has decision-making power over the relevant activities of this entity and has the right to appoint a majority of the members of the board of directors in accordance with the shareholders' agreement entered with certain other shareholders of the entity.


The following are investments in associates as of December 31, 2024, which are relevant to the Company:



Shares issued by the associate



Shares held by Cosan



Cosan ownership interest


Rumo









Rhall Terminais Ltda

28,580



8,574



30.00%


Termag - Terminal Marítimo de Guarujá S.A.

500,000



99,250



19.85%


TGG - Terminal de Granéis do Guarujá S.A.

500,000



50,000



10.00%


CLI Sul S.A.

543,750,625



108,750,125



20.00%


Terminal Multimodal de Grãos e Fertilizantes S.A.

60,005,000



30,002,500



50.00%


Compass









CEG Rio S.A.

1,995,022,625



746,251,086



37.41%


Companhia de Gás de Mato Grosso do Sul - Msgás

61,610,000



30,188,900



49.00%


Companhia de Gás de Santa Catarina - Scgás

10,749,497



4,407,293



41.00%


Corporate









Vale S.A(i)

4,539,007,580



177,342,515



4.15%



(i) In April 2024, Cosan sold 33,524,185 Vale shares, reducing its stake by 0.78%. The figure of 4.15% refers to the percentage holding, excluding treasury shares, for calculating equity equivalence and receiving dividends.



Balance as of January 1, 2024



Interest in earnings of associates



Impairment in associate



Dividends



Reclassification to assets held for sale



Write-off related to sale of shareholding



Business combination (ii)



Capital increase



Other



Balance as of December 31, 2024



Dividend receivable (i)


Rumo

































Rhall Terminais Ltda

6,170



2,335





(1,208

)












7,297




Termag - Terminal Marítimo de Guarujá S.A.

6,018



(1,721

)
















4,297




TGG - Terminal de Granéis do Guarujá S.A.

15,960



7,463





(7,000

)












16,423




CLI Sul S.A.

217,738



17,953






(12,900

)














222,791




Terminal XXXIX S.A.

66,415



14,247





(19,870

)

(60,792

)













Terminal Multimodal de Grãos e Fertilizantes S.A



78






(20

)







30,000





30,058



17


Compass

































Companhia Paranaense de Gás - Compagás

403,532



27,656





(18,209

)





(413,271

)




292






Companhia de Gás de Santa Catarina - Scgás

640,332



46,179





(32,824

)












653,687



5,495


CEG Rio S.A.

288,386



66,796





(18,390

)












336,792



16,426


Companhia de Gás de Mato Grosso do Sul - Msgás

297,874



13,856





(24,254

)












287,476




Norgás S.A.























7,425


Cosan Corporate

































Vale S.A.

15,662,485



1,524,327



(4,672,396

)

(1,041,100

)



(2,462,833

)






101,653



9,112,136



78,509


Other

6,459



(138

)














1,288



7,609





17,611,369



1,719,031



(4,672,396

)

(1,175,775

)

(60,792

)

(2,462,833

)

(413,271

)

30,000



103,233



10,678,566



107,872



(i) Dividends receivable by the parent companies of the subsidiaries disclosed in the table, which are consolidated in Cosan S.A.
(ii) As disclosed in note 9.2, the subsidiary Compass acquired a 51% stake and control of Compagas and is no longer considered an associate.



Balance as of January 1, 2023



Interest in earnings of associates



Discontinued operation



Dividends



Capital reduction



Reclassification to held for sale



Reclassification of financial assets



Other



Balance as of December 31, 2023



Dividend receivable (i)


Rumo






























Rhall Terminais Ltda

5,654



1,716





(1,200

)









6,170




Termag - Terminal Marítimo de Guarujá S.A.

8,464



(2,446

)













6,018




TGG - Terminal de Granéis do Guarujá S.A.

17,468



8,826





(10,334

)









15,960




Elevações Portuárias S.A.

296,746



38,992





(18,960

)

(99,040

)







217,738




Terminal XXXIX S.A.

53,136



28,247





(14,968

)









66,415




Compass






























Companhia Paranaense de Gás - Compagás

424,837



36,300





(57,956

)







351



403,532



5,636


Companhia Pernambucana de Gás - Copergás

415,301





5,921



(19,238

)



(401,984

)








Companhia de Gás de Santa Catarina - Scgás

627,829



37,028





(24,525

)









640,332



6,957


Sergipe Gás S.A. - SERGÁS

69,430





3,230



(5,466

)



(67,194

)








Companhia de Gás do Ceará - Cegás

184,537





11,573



(13,676

)



(183,880

)



1,446






CEG Rio S.A.

274,480



84,822





(70,916

)









288,386



20,708


Companhia de Gás de Mato Grosso do Sul - Msgás

291,543



20,828





(14,497

)









297,874



2,496


Companhia Potiguar de Gás - Potigas

168,887





14,371



(13,118

)



(170,140

)








Gás de Alagoas S.A. - Algás

68,448





10,324



(8,492

)



(69,656

)



(624

)




Cosan Corporate






























Vale S.A



96,075











16,274,081



(707,671

)

15,662,485




Other

7,183



11













(735

)

6,459



39



2,913,943



350,399



45,419



(273,346

)

(99,040

)

(892,854

)

16,274,081



(707,233

)

17,611,369



35,836



(i) Dividends receivable by the parent companies of the subsidiaries disclosed in the table, which are consolidated in Cosan S.A.


Financial information of associates:


Balance as of December 31, 2024



Balance as of December 31, 2023



Assets



Liabilities



Shareholders' equity and unsecured liabilities



Profit for the year



Assets



Liabilities



Shareholders' equity and unsecured liabilities



Profit for the year


Rumo
























Rhall Terminais Ltda.

26,500



(10,150

)

16,350



7,987



33,060



(12,491

)

20,569



5,983


Elevações Portuárias S.A.

2,183,550



(1,390,465

)

793,085



66,042



1,251,643



(444,748

)

806,895



194,954


Termag - Terminal Marítimo de Guarujá S.A.

280,950



(259,472

)

21,478



(13,329

)

298,815



(268,730

)

30,085



4,721


TGG - Terminal de Granéis do Guarujá S.A.

233,962



(69,789

)

164,173



68,477



242,779



(73,216

)

169,563



88,867


Terminal XXXIX S.A.









481,569



(326,731

)

154,838



53,986


Terminal Multimodal de Grãos e Fertilizantes S.A.

61,002



(1,032

)

59,970



146


































Compass
























Companhia Paranaense de Gás - Compagás









1,208,959



(685,288

)

523,671



96,866


Companhia de Gás de Santa Catarina - Scgás

1,127,032



(328,564

)

798,468



162,847



1,118,237



(399,252

)

718,985



153,217


CEG Rio S.A.

1,695,573



(953,322

)

742,251



184,905



1,944,385



(1,326,484

)

617,901



233,099


Companhia de Gás de Mato Grosso do Sul - Msgás

378,691



(197,859

)

180,832



37,640



390,976



(193,298

)

197,678



56,649


























Cosan Corporate
























Vale S.A.

455,316,000



(248,544,000

)

206,772,000



31,592,000



423,626,000



(232,661,000

)

190,965,000



39,940,000

Accounting policy:

Business combinations are accounted for using the acquisition method. The consideration transferred in the acquisition is measured at fair value, calculated as the sum of the fair values of the assets transferred by the Company on the acquisition date, the liabilities incurred by the Company in relation to the former controlling shareholders of the acquired entity and the equity interests issued by the Company in exchange for control of the acquired entity. Acquisition-related costs are recognized in profit or loss as incurred.

The consideration transferred does not include amounts relating to the payment of pre-existing relationships. These amounts are generally recognized in the income statement.

In determining whether a set of activities and assets constitutes a business, the Company assesses whether the set of assets and activities acquired includes at least one input and one substantive process that together contribute significantly to the ability to generate output.

On the acquisition date, identifiable assets acquired and liabilities assumed are recognized at fair value on that date, except for:

  • Deferred tax assets or liabilities and assets and liabilities related to employee benefit arrangements, which are recognized and measured in accordance with IAS 12 and IAS 19;
  • Share-based payment plans held by the acquiree's employees that need to be replaced (plan replacement). All or part of the new replacement plan amount issued by the Company is included in the measurement of the consideration transferred in the business combination. This determination is based on the fair value of the replacement plan compared to the fair value of the acquiree's share-based payment plan and to the extent that this replacement plan relates to services rendered prior to the combination; and
  • Assets classified as held for sale, in accordance with IFRS 5, which are measured in accordance with this standard.

When measuring fair values, valuation techniques are used which consider market prices for similar items, discounted cash flow, among others.

Initially, goodwill is measured as the excess of the consideration transferred over the net assets acquired (identifiable assets acquired, net of liabilities assumed). If the consideration is less than the fair value of the net assets acquired, the difference must be recognized in profit or loss as a gain on a bargain purchase.

After initial recognition, goodwill is measured at cost, less any accumulated impairment losses. For impairment testing purposes, goodwill acquired in a business combination is, as of the acquisition date, allocated to each of the Company's cash-generating units that are expected to benefit from the synergies of the combination, regardless of whether other assets or liabilities of the acquiree are attributed to these units.

When goodwill is part of a cash-generating unit and a portion of that unit is disposed of, the goodwill associated with the portion disposed of must be included in the cost of the transaction when determining the gain or loss on disposal. The goodwill disposed of in these circumstances is determined on the basis of the proportional values of the portion disposed of in relation to the cash-generating unit held.

When the consideration transferred by the Company in a business combination includes a contingent consideration agreement, the contingent consideration is measured at fair value on the acquisition date and included in the consideration transferred in the business combination. Changes in the fair value of contingent consideration classified as measurement period adjustments are adjusted retroactively, with corresponding adjustments to goodwill. Measurement period adjustments correspond to adjustments resulting from additional information obtained during the “measurement period” (which cannot be longer than one year from the acquisition date), related to facts and circumstances existing on the acquisition date.

Subsequent accounting for changes in the fair value of contingent consideration not classified as measurement period adjustments depends on how the contingent consideration is classified. Contingent consideration classified as equity is not remeasured on subsequent disclosure dates, and its settlement is recorded in equity.

When a business combination is carried out in stages, the interest previously held by the Company in the acquiree is remeasured to its fair value on the acquisition date, and the corresponding gain or loss, if any, is recognized in profit or loss. The values of the interests in the acquired entity prior to the acquisition date, previously recognized in “Other comprehensive income”, are reclassified to profit or loss, to the extent that such treatment would have been appropriate if the interest had been sold.

As this is a fair value measurement, if new information obtained within one year of the acquisition date about the facts and circumstances that existed on the acquisition date indicates adjustments to the aforementioned amounts or any additional provisions that existed on the acquisition date, the accounting for the acquisition will be reviewed. Management expects that only the measurement of intangible assets will have any impact on this assessment.

Contingent liabilities recognized in a business combination

Contingent liabilities acquired in a business combination are initially measured at fair value on the acquisition date. At year-end, these contingent liabilities are measured at the higher of:

  • the amount that would be recognized in accordance with IAS 37; and
  • the amount initially recognized, less the accumulated amortization of revenue recognized in accordance with IFRS 15.

Companhia Paranaense de Gás – COMPAGAS

On September 16, 2024, the indirect subsidiary Compass Dois completed the acquisition of a 51% stake in Companhia Paranaense de Gás - Compagas (“Compagas”) for the amount of R$962,125. Therefore, the subsidiary Compass now holds a total indirect stake of 63.5% in Compagas. Of this total, R$384,394 was paid up to the date of completion of the transaction, while R$577,731 (R$595,567 monetarily updated by the Selic rate as of December 31, 2024) corresponds to the remaining installments, which will be paid up to September 2026 and are recorded under “Other financial liabilities”. The outstanding balance is updated by SELIC, totaling R$17,835 on December 31, 2024.

The acquisition is in line with the strategy of the indirect subsidiary Compass to focus on irreplicable assets in the natural gas sector.

Compagas is headquartered in the city of Curitiba, the capital of the state of Paraná, and exclusively operates the piped natural gas distribution service for that state through a concession contract valid until July 2054.

In the preliminary evaluation carried out by the subsidiary Compass, the acquisition price was mostly allocated to the concession right and will be amortized over the term of the concession contract. In addition, a contingent liability was allocated in accordance with note 16.

The fair value of the assets and liabilities acquired is shown below. The value of non-controlling interests is measured by their proportional share in the fair value of the assets and liabilities acquired.


Transferred consideration



Cash transfer - on the date of signing the contract

47,270


Cash transfer - on the closing date

337,124


Remaining installments

577,731


Transferred consideration

962,125





Identifiable assets acquired and liabilities assumed



Cash and cash equivalents

53,801


Accounts receivable from customers

106,431


Income tax and social contribution to be recovered

25,869


Other taxes to be recovered

53,317


Other assets

81,269


Contract assets

56,627


Intangible

2,905,516


Loans, borrowings and debentures

(285,033

)

Trade payables

(77,273

)

Current income tax and social contribution payable

(21,258

)

Other taxes payable

(32,066

)

Other accounts payable

(138,952

)

Provision for lawsuits

(98,126

)

Deferred income tax and social contribution liabilities

(743,602

)

Participation of non-controlling shareholders

(924,395

)

Net assets acquired

962,125


Cash received

(53,801

)

Consideration transferred, net of cash

908,324


The consolidated income statement includes since the acquisition date net operating revenue and net income for the period in the amounts of R$314,288 and R$22,746, respectively generated by Compagas. Whether Compagas had been consolidated since January 1, 2024, the consolidated income statement for the period ended December 31, 2024 would have been increased by net operating revenue and net income for the period in the amounts of R$651,206 and R$26,448 respectively.

Accounting policy:

Non-controlling interests in subsidiaries are presented separately from the parent company's interest in consolidated equity. Non-controlling interests that represent equity interests and entitle their holders to a proportionate share of the entity's assets in the event of liquidation may be measured initially at fair value or based on the proportionate share of the acquired entity's identifiable net assets attributable to non-controlling interests. The choice of measurement method is made on a transaction-by-transaction basis. Other types of non-controlling interests are initially measured at fair value. After the acquisition, the book value of the non-controlling interests is determined by the value of these interests at initial recognition, adjusted by the portion of subsequent changes in the subsidiary's equity attributable to the non-controlling interests.

The result and each component of other comprehensive income are attributed to the Company's owners and to the non-controlling interests. The total comprehensive income of subsidiaries is attributed to the Company's owners and non-controlling interests, even if this results in a negative balance for non-controlling interests.

Below is summarized financial information for each subsidiary that has non-controlling interests that are material to the group. The amounts disclosed for each subsidiary are before intercompany eliminations.


Shares issued by the subsidiary



Shares held by non-controlling shareholders



Non-controlling interest


Radar









Tellus Brasil Participações S.A.

119,063,044



95,250,435



80.00%


Janus Brasil Participações S.A.

286,370,051



229,096,041



80.00%


Duguetiapar Empreendimentos e Participações S.A.

3,573,842



2,859,074



80.00%


Gamiovapar Empreendimentos e Participações S.A.

12,912,970



10,330,376



80.00%


Radar Propriedades Agrícolas S.A.

737,500



368,750



50.00%


Nova Agrícola Ponte Alta S.A.

160,693,378



80,346,689



50.00%


Terras da Ponte Alta S.A.

16,066,329



8,033,165



50.00%


Nova Santa Bárbara Agrícola S.A.

32,336,994



16,168,497



50.00%


Nova Amaralina S.A.

30,603,159



15,301,580



50.00%


Paineira Propriedades Agrícolas S.A.

132,667,061



66,333,531



50.00%


Manacá Propriedades Agrícolas S.A.

128,977,921



64,488,961



50.00%


Castanheira Propriedades Agrícolas S.A.

83,850,938



41,925,469



50.00%


Radar II Propriedades Agrícolas S.A.

81,440,221



40,720,111



50.00%


Rumo









Rumo S.A.

1,854,868,949



1,287,383,261



69.60%


Moove









Moove Lubricants Holdings

34,963,764



10,489,129



30.00%


Cosan Corporate









Cosan Nove Participações S.A.

7,663,761,736



2,062,583,640



26.91%


Cosan Limited Partners Brasil Consultoria Ltda.

160,000



3,000



1.88%


Cosan Dez Participações S.A.

3,473,458,688



805,963,829



23.20%




The following table summarizes information relating to each of the Company's subsidiaries that has material non-controlling interests, prior to any intra-group elimination.


Balance as of January 1, 2024



Profit attributable to non-controlling interests



Capital increase (reduction)



Sale of assets held for sales



Other comprehensive income



Dividends



Business combination



Other



Balance as of December 31, 2024


Compass



























Comgás

32,145



14,726









(20,680

)



446



26,637


Commit Gás S.A.

1,562,500



138,356









(456,045

)

112,401



235



1,357,447


Norgás S.A.

372,030







(372,030

)










Companhia Paranaense de Gás - COMPAGAS



1,569









(3,446

)

462,197



188



460,508


Biometano Verde Paulínia S.A

237,981



1,228









(970

)





238,239


Compass Gás e Energia

790,672



235,988



(179,999

)



(19,254

)

(269,808

)



344



557,943


Rumo



























Rumo S.A.

11,104,589



(657,631

)






904



(6,676

)



16,266



10,457,452


Moove



























Moove Lubricants Holdings

695,848



118,209







26,028



(270,000

)



(3,094

)

566,991


Cosan Corporate



























Cosan Limited Partners Brasil

7



(2

)













5


Cosan Nove Participações S.A.

2,567,019



(365,149

)

34,202






25,796



(105,000

)



7,577



2,164,445


Cosan Dez Participações S.A.

1,512,041



501,890



(396,395

)



(34,229

)

(603,022

)



(152

)

980,133


Radar



























Janus Brasil Participações S.A.

4,743,201



513,119









(205,270

)





5,051,050


Tellus Brasil Participações S.A.

3,156,328



359,813



(74,741

)





(316,542

)





3,124,858


Gamiovapar Empreendimentos e Participações S.A.

472,244



128,911









(9,549

)





591,606


Duguetiapar Empreendimentos e Participações S.A.

66,715



7,911



(17,143

)





(59,821

)





(2,338

)

Radar II Propriedades Agrícolas S.A.

1,089,154



113,818



(584

)





(25,518

)





1,176,870


Radar Propriedades Agrícolas S.A.

204,444



67,872









(16,968

)





255,348


Nova Agrícola Ponte Alta S.A.

417,013



21,574









(7,988

)





430,599


Nova Amaralina S.A. Propriedades Agrícolas

29,893



12,140









(3,035

)





38,998


Nova Santa Bárbara Agrícola S.A.

197,833



8,239









(245

)





205,827


Terras da Ponte Alta S.A.

84,251



(4,238

)







10,237







90,250


Paineira Propriedades Agrícolas S.A.

199,303



24,339









(3,235

)





220,407


Manacá Propriedades Agrícolas S.A.

199,584



23,397









(6,503

)





216,478


Castanheira Propriedades Agrícolas S.A.

291,078



(4,050

)







(2,183

)





284,845



30,025,873



1,262,029



(634,660

)

(372,030

)

(755

)

(2,382,267

)

574,598



21,810



28,494,598




Balance as of January

1, 2023



Profit attributable to non-controlling interests



Capital (reduction) increase



Gain (loss) with capital increase



Other comprehensive income



Dividends



Business combination



Reclassification



Other



Balance as of December

31, 2023


Compass






























Comgás

27,151



11,419







444



(6,869

)







32,145


Commit Gás S.A.

2,058,651



185,312









(309,324

)



(372,030

)

(109

)

1,562,500


Norgás S.A.















372,030





372,030


Biometano Verde Paulínia S.A



521











237,460







237,981


Compass Gás e Energia

782,583



192,358







132



(183,126

)





(1,275

)

790,672


Rumo






























Rumo S.A.

10,797,146



503,029



(12,250

)

(9,280

)

704



(122,165

)





(52,595

)

11,104,589


Moove






























Cosan Lubes Investments Limited

702,001



82,979







(78,742

)

(15,346

)





4,956



695,848


Cosan Corporate






























Cosan Limited Partners Brasil

9



(2

)















7


Cosan Nove Participações S.A.

2,634,310



338,315





32,732



(14,728

)

(436,566

)





12,956



2,567,019


Cosan Dez Participações S.A.

1,302,661



573,987



1





454



(372,772

)





7,710



1,512,041


Sinlog Tecnologia em Logística S.A.

14,911



(1,969

)

21,959



(12,622

)









(22,279

)


Radar






























Janus Brasil Participações S.A.

3,773,279



924,908









(74,830

)





119,844



4,743,201


Tellus Brasil Participações S.A.

2,584,058



562,713



(18,400

)





(40,531

)





68,488



3,156,328


Gamiovapar Empreendimentos e Participações S.A.

505,681



19,233



(5,004

)





(47,377

)





(289

)

472,244


Duguetiapar Empreendimentos e Participações S.A.

70,857



26,185









(30,319

)





(8

)

66,715


Radar II Propriedades Agrícolas S.A.

878,879



174,346



(1,902

)





37,831









1,089,154


Radar Propriedades Agrícolas S.A.

212,065



4,331



(7,275

)





(4,677

)







204,444


Nova Agrícola Ponte Alta S.A.

365,807



35,196









16,010









417,013


Nova Amaralina S.A. Propriedades Agrícolas

2,041



12,971









14,881









29,893


Nova Santa Bárbara Agrícola S.A.

201,389



(3,141

)







(415

)







197,833


Terras da Ponte Alta S.A.

73,421



14,440









(3,610

)







84,251


Paineira Propriedades Agrícolas S.A.

157,784



40,115









1,404









199,303


Manacá Propriedades Agrícolas S.A.

160,553



40,163



(1,151

)





19









199,584


Castanheira Propriedades Agrícolas S.A.

210,995



52,944









27,139









291,078



27,516,232



3,790,353



(24,022

)

10,830



(91,736

)

(1,550,643

)

237,460





137,399



30,025,873



Summary statement of financial position:



Cosan Dez



Cosan Nove



Moove



Rumo



Radar



12/31/2024



12/31/2023



12/31/2024



12/31/2023



12/31/2024



12/31/2023



12/31/2024



12/31/2023



12/31/2024



12/31/2023


Current






























Assets

1,590,825



1,020,790



46,918



4,903



31,765



91,412



3,451,323



3,846,647



559,288



819,887


Liabilities

(1,336,052

)

(127,876

)

(40,018

)

(392

)



(3,603

)

(1,267,586

)

(1,135,917

)

(137,056

)

(184,004

)

Current net assets

254,773



892,914



6,900



4,511



31,765



87,809



2,183,737



2,710,730



422,232



635,883
































Non-current






























Assets

4,091,608



5,798,291



9,310,850



10,373,285



1,858,568



2,218,429



23,288,895



22,572,211



17,179,276



16,152,441


Liabilities













(10,741,388

)

(9,611,588

)

(602,315

)

(613,705

)

Non-current net assets

4,091,608



5,798,291



9,310,850



10,373,285



1,858,568



2,218,429



12,547,507



12,960,623



16,576,961



15,538,736
































Shareholders’ equity

4,346,381



6,691,205



9,317,750



10,377,796



1,890,333



2,306,238



14,731,244



15,671,353



16,999,193



16,174,619


Summary statements of profit or loss and other comprehensive income:


Cosan Dez


Cosan Nove


Moove


12/31/2024



12/31/2023



12/31/2022



12/31/2024



12/31/2023



12/31/2022



12/31/2024



12/31/2023



12/31/2022


Net revenue

















3,842,981


Income before taxes

1,556,754



1,396,633



63,578



(1,078,773

)

1,005,640



194,522



394,309



207,982



485,729


Income tax and social contribution

(15,863

)

(2,301

)



(271

)

(5,892

)







11,665


Income for the year

1,540,891



1,394,332



63,578



(1,079,044

)

999,748



194,522



394,309



207,982



497,394


Other comprehensive income (loss)

(122,246

)

1,957





76,229



(54,731

)



86,760



(262,473

)


Total comprehensive results

1,418,645



1,396,289



63,578



(1,002,815

)

945,017



194,522



481,069



(54,491

)

497,394





























Comprehensive income attributable to non-controlling shareholders

(34,229

)

454



14,965



25,796



(14,728

)

52,353



26,028



(78,742

)

149,218


Dividends paid

1,667,187



372,772







571,261





900,000





150,000




Rumo



Radar



12/31/2024



12/31/2023



12/31/2022



12/31/2024



12/31/2023



12/31/2022


Net revenue

1,064,286



1,013,446



984,597



1,441,809



743,411



834,616


Income before taxes

(863,209

)

769,233



633,164



1,936,036



2,820,202



1,556,155


Income tax and social contribution

(96,038

)

(49,569

)

(118,224

)

(130,285

)

(147,636

)

(74,915

)

Income for the year

(959,247

)

719,664



514,940



1,805,751



2,672,566



1,481,240


Other comprehensive income

1,300



1,011



2,961








Total comprehensive results

(957,947

)

720,675



517,901



1,805,751



2,672,566



1,481,240




















Comprehensive income attributable to non-controlling shareholders

904



704



360,776








Dividends paid

170,817



122,231



35,733



917,530



530,576



948,967


Summary - Statement of Cash Flows:


Cosan Dez



Cosan Nove



Moove



12/31/2024



12/31/2023



12/31/2022



12/31/2024



12/31/2023



12/31/2022



12/31/2024



12/31/2023



12/31/2022


Cash (generated (used in) in operating activities

35,059



(176

)

3



3,390



14,941



2



(3,079

)

(359

)

292,204


Cash (generated (used in) in investing activities

2,366,296



757,196





63,262



555,408



(19,217

)

896,369



(5,683

)

(41,004

)

Cash generated (used in) in financing activities

(2,770,208

)

(372,772

)

2,011



(65,000

)

(571,261

)

21,936



(900,000

)

7,976



(197,994

)

Reduction of cash and cash equivalents

(368,853

)

384,248



2,014



1,652



(912

)

2,721



(6,710

)

1,934



53,206





























Cash and cash equivalents at the beginning of the year

386,262



2,014





1,809



2,721





1,858





761,698


Effect of FX variation on the cash balance and cash equivalents













5,655



(76

)


Cash and cash equivalents at the end of the year

17,409



386,262



2,014



3,461



1,809



2,721



803



1,858



814,904




Rumo



Radar



12/31/2024



12/31/2023



12/31/2022



12/31/2024



12/31/2023



12/31/2022


Cash (generated (used in) in operating activities

469,310



674,137



94,522



999,607



626,057



791,779


Cash (generated (used in) in investing activities

(487,467

)

(175,273

)

2,518,699



22,667



(30,681

)

175,611


Cash generated (used in) in financing activities

(692,256

)

445,843



(1,235,688

)

(1,029,179

)

(581,012

)

(949,277

)

Reduction of cash and cash equivalents

(710,413

)

944,707



1,377,533



(6,905

)

14,364



18,113




















Cash and cash equivalents at the beginning of the year

3,114,042



2,169,335



791,802



39,946



25,582



7,469


Effect of FX variation on the cash balance and cash equivalents












Cash and cash equivalents at the end of the year

2,403,629



3,114,042



2,169,335



33,041



39,946



25,582



Accounting policy:

An associate is an entity over which the Company exercises significant influence and which is neither a subsidiary nor an interest in a joint venture. Significant influence is the power to participate in decisions on the financial and operating policies of the investee, without exercising individual or joint control over these policies.

The results, assets and liabilities of associates are incorporated into these financial statements using the equity method, except when the investment is classified as held for sale, in which case it is accounted for in accordance with IFRS 5.

Under the equity method, the investment in an associate is initially recognized at cost. The book value of the investment is adjusted for the purpose of recognizing changes in the Company's interest in the equity of the associate from the date of acquisition. The goodwill relating to the associate is included in the carrying amount of the investment and is neither amortized nor tested separately for impairment. Consequently, reversals of impairments may include the reversal of goodwill impairments. Impairments and reversals are presented together with the item “Equity” in the statement of profit or loss for the year.

The Company discontinues the use of the equity method from the date on which the investment ceases to be an associate. When a Company holds an interest in a former associate and that interest is a financial asset, the Company measures the interest held at fair value on the basis of the data, and that fair value is considered to be its fair value at initial recognition. The difference between the carrying amount of the associate at the date on which the use of the equity method is discontinued and the fair value of any interest held, as well as any proceeds from the partial disposal of the interest in the associate, are included in determining the gain or loss on disposal of the associate. In addition, the Company accounts for all amounts previously recognized in other comprehensive income in relation to that associate on the same basis as would be required if that associate had directly disposed of the related assets and liabilities. Therefore, if a gain or loss previously recognized in other comprehensive income by the associate is reclassified to profit or loss upon disposal of the corresponding assets and liabilities, the Company reclassifies the gain or loss from equity to profit or loss (as a reclassification adjustment) when the associate is disposed of.

Transactions between associates and their non-controlling shareholders that affect equity are recognized by the equity method in the Company's profit or loss.

The associate's financial projections are prepared for the same reporting period as the Company. When necessary, adjustments are made so that the accounting policies are audited with the Company.

On November 30, 2023, the Company obtained sufficient evidence to demonstrate its ability to exercise significant influence over Vale's policies and operations. This evidence consisted of the participation of the member appointed by Cosan to Vale's Board of Directors in the policy-making process, including decisions on dividends and other distributions. Consequently, from that date onwards, Cosan considered Vale to be an associated company, recording the investment using the equity method.

a) Summarized financial position:

The following table summarizes the financial information of the associate.

Fair value

12/31/2024



12/31/2023


Current assets

83,476,000



71,488,000


Non-current assets held for sale



19,041,000


Non-current assets

601,493,249



559,608,737


Current liabilities

82,297,159



69,424,316


Liabilities related to assets held for sale



2,714,000


Non-current liabilities

247,509,879



234,756,474


Revenue

206,005,000



208,066,000


Profits and losses from continuing operations

27,848,043



40,554


Other comprehensive income

6,474,000



(2,467,000

)

Total comprehensive income

34,322,043



38,087,000








Equity

338,900,211



326,980,947


Cosan’s share in equity

4.15

%

4.90

%

Equity interest of Cosan’s Investment

14,064,359



16,022,066



Equity method

12/31/2024



12/31/2023 (i)


Profit for the period

31,592,400



2,189,734


Cosan's share in equity

4.15

%

4.90

%

Cosan's share of year

1,311,085



107,297


Amortization of fair value adjustments

107,193



(11,222

)

Other equity effects

106,050




Equity in earnings

1,524,327



96,075



(i)

Equity in earnings related to the one-month period since the Company obtained significant influence at Vale on November 30, 2023.


b)
Impairment – ​​Recoverability test of investment in Vale

The Company periodically monitors its investments for the need to recognize impairment losses, in line with IAS 28.

During the year ended December 31, 2024, the Company identified a prolonged and significant loss of its investment in Vale, observing the variation in Vale's share price. Thus, in accordance with the requirements of IAS 28:41A to 41C, the Company performed the impairment test of its investment in Vale on December 31, 2024, recognizing a provision for impairment losses in the amount of R$4,672,396, as shown below:


Vale S.A.


Quantity held by Cosan on December 31, 2024

177,342,515


Recoverable value

9,112,136


Book value

13,784,532


Provision for impairment loss

(4,672,396

)

Assumptions for the impairment calculation

The fair value of the investment on December 31, 2024 for the recognition of the provision for impairment considers the share price adjusted by sales costs which are (i) discount rate, and (ii) structuring fee, considering a sale via auction on B3 through the Book of Block Trade (“BBT”) operation.