Other financial instruments (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Other Financial Instruments |
|
| Schedule of cash flow hedge accounting |
| Schedule
of cash flow hedge accounting |
|
|
|
| |
Reserve in OCI |
Reclassified from OCI to P&L |
Ineffectiveness in Other income and expenses |
| Cash flow hedge accounting |
|
|
|
| Concentrate sales |
(6,481) |
-
|
- |
| Mismatches of quotational periods |
1,331 |
(2,005) |
201 |
| Total cash flow
hedge accounting |
(5,150) |
(2,005) |
201 |
|
| Schedule of derivative financial instruments |
| Schedule of derivative financial instruments |
|
|
|
|
| |
|
|
|
2025 |
| |
Derivatives financial instruments |
Offtake agreement measured at FVTPL |
Energy forward contracts at FVTPL (i) |
Total |
| Current assets |
16,554 |
- |
2,089 |
18,643 |
| Non-current assets |
18,124 |
- |
- |
18,124 |
| Total
non-current assets |
34,678 |
- |
2,089 |
36,767 |
| |
|
|
|
|
| Current liabilities |
(11,646) |
(20,587) |
- |
(32,233) |
| Non-current liabilities |
(20,691) |
(43,322) |
(7,647) |
(71,660) |
| Total
non current liabilities |
(32,337) |
(63,909) |
(7,647) |
(103,893) |
| Other financial instruments, net |
2,341 |
(63,909) |
(5,558) |
(67,126) |
| |
|
|
|
|
| |
|
|
|
2024 |
| |
Derivatives financial instruments |
Offtake agreement measured at FVTPL |
Energy forward contracts at FVTPL |
Total |
| Current assets |
5,279 |
- |
- |
5,279 |
| Non-current assets |
3 |
- |
- |
3 |
| Total
non-current assets |
5,282 |
- |
- |
5,282 |
| |
|
|
|
|
| Current liabilities |
(3,600) |
(2,352) |
(2,571) |
(8,523) |
| Non-current liabilities |
(198) |
(17,314) |
(11,099) |
(28,611) |
| Total non
current liabilites |
(3,798) |
(19,666) |
(13,670) |
(37,134) |
| Other financial instruments, net |
1,484 |
(19,666) |
(13,670) |
(31,852) |
(i)
On December 31, 2025, due to the current scenario of
high energy supply in Brazil, the Company has a projected energy surplus on forward contracts with some suppliers. Consequently, the Company
recognized the fair value arising from the mark-to-market of current purchase until 2026, which resulted in an income in the amount of
USD 9,608. This amount was accounted for as an income within “Other income and expenses, net” (Note 9) and will vary according
to the market’s energy prices.
|
| Schedule of fair value by strategy |
| Schedule of fair value by strategy |
|
|
|
|
|
|
|
|
| |
|
|
|
2025 |
|
|
|
2024 |
| Strategy |
Per Unit |
Notional |
|
Fair value |
|
Notional |
|
Fair value |
| Concentrate Sales |
|
|
|
|
|
|
|
|
| Silver Zero Cost Collar |
Oz |
1,651,819 |
|
(6,478) |
|
- |
|
- |
| Gold Zero Cost Collar |
Oz |
2,067 |
|
(3) |
|
- |
|
- |
| |
|
|
|
(6,481) |
|
|
|
- |
| Mismatches of quotational periods |
|
|
|
|
|
|
|
|
| Zinc forward |
ton |
239,304 |
|
1,053 |
|
232,717 |
|
1,449 |
| |
|
|
|
1,053 |
|
|
|
1,449 |
| Metal sales |
|
|
|
|
|
|
|
|
| Zinc forward |
ton |
3,249 |
|
548 |
|
2,584 |
|
203 |
| |
|
|
|
548 |
|
|
|
203 |
| Interest rate risk |
|
|
|
|
|
|
|
|
| IPCA vs. CDI |
BRL |
100,000 |
|
(421) |
|
100,000 |
|
(168) |
| CDI vs. USD (i) |
BRL |
650,000 |
|
7,642 |
|
- |
|
- |
| |
|
|
|
7,221 |
|
|
|
(168) |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
2,341 |
|
|
|
1,484 |
(i) On December 16, 2025, the Company implemented a
new gold and silver revenue hedge program using Zero Cost Collar (“ZCC”) derivative instruments as part of its commodity risk
management strategy. This was done to reduce the Peru operations' exposure to commodity price risk in 2026 and to protect its margins.
The ZCC have monthly maturities until December 2026, in line with the forecast volume percentages provided by the commercial team. A ZCC
involves simultaneously buying and selling options to limit exposure to adverse price movements of commodities while capping potential
gains within a predefined range.
(ii) On March 28, 2025, NEXA executed a cross-currency
swap with a notional amount of USD 112,652 (BRL 650,000 at the transaction date) to hedge the BRL exposure related to Nexa BR debentures
issued on April 2, 2024, in the same BRL amount. The swap mirrors the interest and principal payment terms of the debentures, which mature
on March 28, 2030, with semi-annual payments. Under the agreement, NEXA pays 6.209% on the USD notional receives CDI + 1.50% p.a. floating
on the BRL notional. This instrument is recognized at fair value through profit or loss (FVTPL) under net financial results. Since inception,
the Company has recorded increased impacts from changes in BRL exposure on related assets and liabilities, compared to December 2024,
as presented in Table A above.
|
| Schedule of changes in fair value |
| Schedule of changes in fair value |
|
|
|
|
|
|
| |
|
|
|
|
|
2025 |
| Strategy |
Cost of
sales |
Net
revenues |
Other
income and
expenses,
net - note 9 |
Net
financial
results - note 10 |
Other
comprehensive
income |
Realized
(loss) gain |
| Concentrate Sales |
- |
- |
- |
- |
(6,481) |
- |
| Mismatches of quotational periods |
(16,807) |
6,471 |
201 |
- |
1,331 |
8,584 |
| Non-standard price metal sales |
- |
1,445 |
- |
- |
- |
(1,132) |
| Interest rate risk – IPCA vs. CDI |
- |
- |
- |
(554) |
- |
343 |
| Interest rate risk – CDI vs. USD |
- |
- |
- |
13,360 |
- |
(6,108) |
| 2025 |
(16,807) |
7,916 |
201 |
12,806 |
(5,150) |
1,687 |
| Strategy |
Cost of
sales |
Net
revenues |
Other
income and
expenses,
net - note 9 |
Net
financial
results - note 10 |
Other
comprehensive
income |
Realized
(loss) gain |
| Concentrate Sales |
- |
- |
- |
- |
- |
- |
Mismatches of quotational
periods |
(33,063) |
27,514 |
746 |
- |
(872) |
10,299 |
| Non-standard price metal sales |
- |
3,626 |
- |
- |
- |
(4,449) |
| Interest rate risk – IPCA vs. CDI |
- |
- |
- |
135 |
- |
148 |
| Interest rate risk – CDI vs. EUR |
- |
- |
- |
1,236 |
- |
(1,236) |
| 2024 |
(33,063) |
31,140 |
746 |
1,371 |
(872) |
4,762 |
|
| Schedule of energy forward contracts |
| Schedule of energy forward contracts |
|
|
|
|
|
|
|
| |
|
|
|
|
Notional |
|
Notional |
| |
2025 |
|
2024 |
|
2025 |
|
2024 |
| Balance at the beginning of the year |
(13,670) |
|
(16,064) |
|
747,498 |
|
688,877 |
| Changes in fair value |
9,608 |
|
81 |
|
- |
|
- |
| Foreign exchanges effects |
(1,496) |
|
2,313 |
|
- |
|
- |
| Energy forward contracts (Megawatts) |
- |
|
- |
|
(95,314) |
|
58,621 |
| Balance at the end of year |
(5,558) |
|
(13,670) |
|
652,184 |
|
747,498 |
|
| Schedule of changes in fair value offtake agreement |
| Schedule of changes in fair value offtake agreement |
|
|
|
|
|
|
|
| |
|
|
|
|
Notional (tons) |
|
Notional (tons) |
| |
2025 |
|
2024 |
|
2025 |
|
2024 |
| Balance at the beginning of the year |
(19,666) |
|
(19,565) |
|
22,288 |
|
27,562 |
| Changes in fair value (i) |
(49,254) |
|
(3,347) |
|
- |
|
- |
| Deliveries of copper concentrates (ii) |
- |
|
- |
|
(3,626) |
|
(5,274) |
| Price cap realized (iii) |
5,011 |
|
3,246 |
|
- |
|
- |
| Balance at the end of year |
(63,909) |
|
(19,666) |
|
18,662 |
|
22,288 |
(i) Changes in fair value increased for future deliveries,
due to a higher forward copper price in the long term.
(ii) Since June 2023, the Company is delivering copper
concentrates under an offtake agreement with an offtaker signed in January 2022 (amended in July 2023) to sell 100% of the copper concentrate
produced by Aripuanã for 5 years or until NEXA fulfills the delivery of the specified agreed volume. The Company estimates that
the full committed copper volumes will be delivered until the end of 2028. The transaction price agreed with the offtaker is below current
market prices due to a price cap established in this agreement.
(iii) During 2025, copper prices exceeded the price
cap, leading to a reduction in the financial instrument liability associated with these sales transactions. Revenue was recognized based
on the fair value of the instruments.
|