EX-99.4 5 dp237319_ex9904.htm EXHIBIT 99.4

 

Exhibit 99.4

 

 

 

Vinci Compass Investments Ltd.

(formerly known as “Vinci Partners Investments Ltd.”)

 

Unaudited Interim Condensed Consolidated Financial Statements as of September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vinci Compass Investments Ltd.

 

Consolidated balance sheets

All amounts in thousands of reais unless otherwise stated

 

 

Assets  Note  09/30/2025  12/31/2024
          
Current assets         
Cash and cash equivalents  5(c)   215,934    223,302 
Cash and bank deposits  5(c)   103,176    99,156 
Financial instruments at fair value through profit or loss  5(c)   96,994    120,492 
    Financial instruments at amortized cost  5(c)   15,764    3,654 
Financial instruments at fair value through profit or loss  5(d)   1,449,485    1,531,036 
Accounts receivable  5(a)   197,409    227,951 
Sub-leases receivable  11       1,758 
Recoverable taxes      14,062    22,137 
Other assets  7   53,576    55,273 
Total current assets      1,930,466    2,061,457 
              
Non-current assets             
Financial instruments at fair value through profit or loss  5(d)   134,809    140,824 
Financial instruments at amortized cost  6   5,866    6,991 
Accounts receivable  5(a)   14,923    15,901 
Sub-leases receivable  11   3,500    4,081 
Recoverable taxes      3,478    704 
Deferred taxes  21   33,104    31,346 
Other assets  7   44,261    49,468 
       239,941    249,315 
              
Investments accounted for using the equity method  8(b)   59,636    55,081 
Property and equipment  9   67,368    59,132 
Right of use – Leases  11   127,911    102,117 
Intangible assets  10   1,050,534    1,057,949 
Total non-current assets      1,545,390    1,523,594 
              
Total assets        3,475,856    3,585,051 

 

 

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

 

F-2 

 

Vinci Compass Investments Ltd.

 

Consolidated balance sheets

All amounts in thousands of reais unless otherwise stated

 

 

Liabilities and equity  Note  09/30/2025  12/31/2024
          
Current liabilities         
Trade payables        9,081    11,527 
Financial instruments at fair value through profit or loss   5(d)    11,217     
Deferred revenue   26    15,002     
Leases   11 and 5(e)    28,882    33,303 
Accounts payable   12    37,750    38,667 
Labor and social security obligations   13    128,508    182,071 
Loans and obligations   15    32,384    45,220 
Taxes and contributions payable   14    26,054    40,855 
Total current liabilities        288,878    351,643 
                
Non-current liabilities               
Accounts payable        275     
Leases   11 and 5(e)    114,521    86,152 
Labor and social security obligations   13    6,693    8,992 
Loans and obligations   15    705,900    816,322 
Deferred taxes   21    3,300    5,086 
Retirement plans liabilities   16    478,007    374,813 
Total non-current liabilities        1,308,696    1,291,365 
                
Total liabilities        1,597,574    1,643,008 
                
Equity   17           
Share capital        18    18 
Additional paid-in capital        2,094,601    2,097,712 
Treasury shares   17(e)    (306,608)   (259,773)
Retained earnings        98,952    30,682 
Other comprehensive income and other reserves        (6,198)   73,769 
         1,880,765    1,942,408 
                
Non-controlling interests   8(c)    (2,483)   (365)
                
Total equity        1,878,282    1,942,043 
                
Total liabilities and equity        3,475,856    3,585,051 

 

 

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

 

F-3 

 

Vinci Compass Investments Ltd.

 

Interim consolidated statement of income

For the nine-month period ended September 30

All amounts in thousands of reais unless otherwise stated

 

 

      Nine months ended September 30  Three months ended September 30
Statements of Income  Note  2025  2024  2025  2024
                
                
Net revenue from services rendered   18    717,109    354,921    241,313    114,606 
                          
General and administrative expenses   19    (532,199)   (212,884)   (174,479)   (67,678)
                          
Operating profit        184,910    142,037    66,834    46,928 
                          
Finance income   20    103,246    72,462    27,685    17,620 
Finance expenses   20    (78,338)   (63,319)   (36,971)   (9,486)
                          
Finance income/(expenses), net        24,908    9,143    (9,286)   8,134 
                          
Net profit/(loss) of investments accounted for using the equity method   8    (2,588)       3,609     
                          
Profit before income taxes        207,230    151,180    61,157    55,062 
                          
Income taxes   21    (35,970)   (35,756)   (12,598)   (13,693)
                          
Profit for the period        171,260    115,424    48,559    41,369 
                          
Attributable to the shareholders of the parent company        173,378    116,983    49,246    41,907 
Attributable to non-controlling interests        (2,118)   (1,559)   (687)   (538)
                          
Basic earnings per share in Brazilian Reais   17(f)    2.73    2.19    0.77    0.78 
Diluted earnings per share in Brazilian Reais   17(f)    2.61    2.12    0.74    0.76 

 

 

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

 

F-4 

 

Vinci Compass Investments Ltd.

 

Interim consolidated statement of comprehensive income

For the nine-month period ended September 30

All amounts in thousands of reais unless otherwise stated

 

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Profit for the period   171,260    115,424    48,559    41,369 
                     
Other comprehensive income                    
Items that may be reclassified to profit or loss:                    
Foreign exchange variance of investees   (42,624)   4,724    (9,293)   (422)
                     
Total comprehensive income for the period   128,636    120,148    39,266    40,947 
                     
Attributable to:                    
Shareholders of the parent company   130,754    121,707    39,953    41,485 
Non-controlling interests   (2,118)   (1,559)   (687)   (538)
                     
    128,636    120,148    39,266    40,947 

 

 

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

 

F-5 

 

Vinci Compass Investments Ltd.

 

Interim consolidated statement of changes in equity

For the nine-month period ended September 30

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

   Share  Additional  Retained  Other comprehensive income and  Treasury     Non-controlling  Total
   capital  Paid-in capital  earnings  other reserves  shares  Total  interests  equity
                         
                         
At January 01, 2024   15    1,408,438    111,444    31,876    (172,863)   1,378,910    1,864    1,380,774 
                                         
Profit for the year           116,983            116,983    (1,559)   115,424 
Other comprehensive income:                                        
  Foreign exchange variation of investee located abroad               4,724        4,724        4,724 
Share based payments       (2,735)        11,358    2,735    11,358        11,358 
Treasury shares bought, net of shares sold       (144)            (53,290)   (53,434)       (53,434)
Allocation of profit:                                        
Dividends           (150,361)           (150,361)       (150,361)
                                         
                                         
At September 30, 2024   15    1,405,559    78,066    47,958    (223,418)   1,308,180    305    1,308,485 
                                         
At January 01, 2025   18    2,097,712    30,682    73,769    (259,773)   1,942,408    (365)   1,942,043 
                                         
Profit for the year           173,378            173,378    (2,118)   171,260 
Other comprehensive income:                                        
  Foreign exchange variation of investee located abroad               (42,624)       (42,624)       (42,624)
Share based payments       (3,111)       17,669    3,111    17,669        17,669 
Treasury shares bought, net of shares sold                   (49,946)   (49,946)       (49,946)
Allocation of profit:                                        
Dividends           (105,108)   (55,012)       (160,120)       (160,120)
                                         
At September 30, 2025   18    2,094,601    98,952    (6,198)   (306,608)   1,880,765    (2,483)   1,878,282 

 

 

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

 

F-6 

 

Vinci Compass Investments Ltd.

 

Interim consolidated statements of cash flows

nine-month period ended September 30

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

   Notes  09/30/2025  09/30/2024
Cash flows from operating activities               
                
Profit before taxation        207,230    151,180 
Adjustments to reconcile net income to cash flows from operations:               
Depreciation and amortization   19    42,840    17,187 
Investment income and exchange variation of financial instruments at fair value through profit or loss        18,755    (45,369)
Net foreign exchange on liabilities at amortized cost   15(i)    (88,189)   61,242 
Interest expense on loans and obligations   20    46,339    46,075 
Loss/(gain) on remeasurement of contingent consideration   20    (9,080)   3,371 
Share based payments   19    20,098    15,955 
Financial result on lease agreements   20    10,732    5,772 
Net profit/(loss) of investments accounted for using the equity method   8(b)    2,588     
Other adjustments        (1,184)    
         250,129    255,413 
Changes in assets and liabilities               
Accounts receivables        31,520    31,282 
Taxes recoverable        5,301    (3,489)
Other assets        31,380    (15,842)
Trade payables        (2,450)   (725)
Deferred revenue        15,002    13,444 
Accounts payable        (26,229)   2,566 
Labor and social security obligations        (58,290)   (29,891)
Taxes and contributions payable        (17,248)   (1,016)
Other payables        275     
Purchases of financial instruments related to retirements plans        (55,928)   (219,705)
Contribution for retirements plans        63,031    215,818 
Deferred taxes        (128)    
         (13,764)   (7,558)
                
Cash generated from operations        236,365    247,855 
Income tax paid        (39,262)   (41,153)
Net cash inflow from operating activities        197,103    206,702 
                
Cash flows from investing activities               
Purchases of property and equipment and additions to intangible assets        (30,150)   (11,768)
Purchase of financial instruments at fair value through profit or loss        (182,374)   (300,875)
Sales of financial instruments at fair value through profit or loss        340,447    307,967 
Payment for acquisition of subsidiary            (5,000)
Cash and cash equivalent acquired in business combination            285 
Purchase and sales of financial instruments at amortized cost        (7,903)    
Dividends received from joint ventures investments   8(b)    2,457     
Capital increase in joint ventures investments   8(b)    (13,972)    
                
Net cash inflow (outflow) from investing activities        108,505    (9,391)
                
Cash flows from financing activities               
    Interest payments of loans and obligations   15    (41,951)   (37,015)
    Principal payments of loans and obligations   15    (27,700)   (69,113)
    Treasury shares acquisition paid, net of treasury shares sold   17(e)    (49,458)   (54,262)
    Lease payments, net of sublease received        (23,323)   (16,958)
    Dividends paid   17(d)    (159,535)   (152,291)
                
Net cash (outflow) from financing activities        (301,967)   (329,639)
                
Net increase / (decrease) in cash and cash equivalents        3,641    (132,328)
                
Cash and cash equivalents at the beginning of the period   5(c)    223,302    660,305 
                
Foreign exchange variation of cash and cash equivalents in subsidiary        (11,009)   6,429 
                
Cash and cash equivalents at the end of the period   5(c)    215,934    534,406 

 

Non-cash financing activities:

 

Dividends declared and not yet paid until September 30, 2025 and 2024 were R$ 2,696 and R$ 3,791 (Note 12), respectively.

Contingent consideration (earn-out) as of September 30, 2025 and December 31, 2024 were 201,585 and 210,666 (Note 15), respectively. Vinci expects to pay part of its contingent consideration through its equity instruments. However, accordingly to IAS 32, the earn-out obligation was classified as a financial liability.

 

 

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

 

F-7 

 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

1Operations

 

Vinci Compass Investments Ltd., formerly known as Vinci Partners Investments Ltd., is an exempted entity incorporated in the Cayman Islands (referred to herein as "Entity", "Group" or "Vinci Compass"). On July 9, 2025, Vinci Partners Investments Ltd. changes its name to Vinci Compass Investments Ltd.  The Group started its activities in September 2009. Its objective is to hold investments in the capital of other companies as partner (shareholder). The investees are specialized in rendering alternative investment management, asset allocation, corporate advisory services, distribution services and retirement services.

 

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

 

On March 07, 2024, Vinci Compass announced an agreement for a business combination with Compass and on October 29, 2024, the transaction was completed, creating a full-service Latin American alternative asset manager with more than US$50 billion in assets under management. Please see note 8(a) in further detail regarding the transaction.

 

Tax Reform on Consumption

 

In Brazil, on December 20, 2023, Constitutional Amendment No. 132 (“CA 132/2023”) was promulgated, establishing the consumption tax reform (“Reform”). The Reform adopts a dual VAT model split between two jurisdictions: a federal tax (the Contribuição sobre Bens e Serviços - CBS), which will replace PIS and COFINS, and a subnational tax (the Imposto sobre Bens e Serviços - IBS), which will replace ICMS and ISS. A Selective Tax (IS), under federal jurisdiction, was also created to be levied on the production, extraction, commercialization, or importation of goods and services harmful to health and the environment, as set forth in complementary law.

 

There will be a transition period from 2026 to 2032, during which the old and new tax systems will coexist. The full impact of the Reform on the calculation of the above-mentioned taxes from the start of the transition period will only be fully known upon completion of the regulation of the outstanding topics by complementary law. Accordingly, there is no impact from the Reform on the financial statements as of September 30, 2025.

 

2Summary of significant accounting policies

 

2.1Basis of preparation and presentation

 

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

 

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

 

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

 

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

 

The interim condensed consolidated financial statements of the Group of September 30, 2025 were approved by the Entity’s management on November 13, 2025.

 

F-8 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

The Group’s annual audited consolidated financial statements were issued on February 26, 2025.

 

(a)Interim consolidated financial statements

 

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

 

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

 

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

 

Ownership interest in subsidiaries on September 30, 2025 and December 31, 2024 are as follows:

 

   Interest - %
       
   09/30/2025  12/31/2024
       
Subsidiaries      
Vinci Partners Investimentos Ltda.   100    100 
Vinci Assessoria Financeira Ltda. (1)   100    100 
Vinci Equities Gestora de Recursos Ltda. (1)   100    100 
Vinci Gestora de Recursos Ltda. (1)   100    100 
Vinci Capital Gestora de Recursos Ltda. (1)   100    100 
Vinci Soluções de Investimentos Ltda.   100    100 
Vinci Real Estate Gestora de Recursos Ltda. (1)   100    100 
Vinci Capital Partners GP Limited.   100    100 
Vinci Partners USA LLC   100    100 
Vinci GGN Gestão de Recursos Ltda. (1)   100    100 
Vinci Infraestrutura Gestora de Recursos Ltda.   100    100 
Vinci Capital Partners Fund III GP Limited   100    100 
GGN GP LLC   100    100 
Vinci APM Ltda. (1)   100    100 
Vinci Monalisa FIM Crédito Privado IE (2)   100    100 
Vinci Asset Allocation Ltda.   75    75 
VICC Infra GP LLC   100    100 
Vinci Capital Partners IV GP LLC   100    100 
Vinci Holding Securitária Ltda.   85    85 
Vinci Vida e Previdência S.A. (3)   85    85 
Vinci SPS Capital Gestão de Recursos Ltda. (4)   100    100 
VICC Infra GP (Lux), S.A.R.L.   100    100 
VINCI US RE Corporation (5)   98    98 
MAV Capital Gestora de Recursos SS Ltda. (6)   100    100 
ICML Gestão de Negócios e Participações SS Ltda. (6)   100    100 
Lacan Administração de Bens e Participações Ltda. (7)   100    100 
Lacan Investimentos e Participações Ltda. (7)   100    100 
SPS IV GP LLC   100    100 
MNC Holdings Limited (8)   100    100 
Investis Asset Management S.A. (8)   100    100 
Compass Group S.A. (8)   100    100 
Vinci CG Gestora de Recursos Ltda (8)   100    100 

F-9 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Compass Investments Brazil LLC (8)   100    100 
Vinci Compass Chile SpA (8)   100    100 
Vinci Compass Inversiones SpA (8)   100    100 
Compass Group Chile S.A. Administradora General De Fondos (8)   100    100 
VC Servicios Financieros SpA (8)   100    100 
Compass Group S.A. Asesores de Inversion (8)   100    100 
VC Asesorias e Inversiones SpA (8)   100    100 
VC Distribución Institucional SpA (8)   100    100 
Compass Group Chile Spa (8)   100    100 
Compass Group SA Comisionista de Bolsa (8)   100    100 
VC Asesores De Inversión Colombia S.A.S (8)   100    100 
Compass Investmenst De Mexico S. A. de C. V. Sociedad Operadora de Fondos de Inversion (8)   100    100 
Compass Investmenst Corporativo S.A. de C.V. (8)   100    100 
CDI Sociedad Administradora de Proyectos S.A. De C.V (8)   100    100 
MB Property Management Mexico S de RL De C.V. (8)   100    100 
CDI Sociedad Desarrolladora de Proyectos S.A. de C.V. (8)       100 
Compass Group Holding S.A.P.I de C.V. (8)   100    100 
Compass Servicios Operativos S de RL de C.V. (8)   100    100 
Compass Desarrollo Inmobiliario S.A. de C.V. (8)   100    100 
Compass Latin America Investments LLC (Delaware) (8)   100    100 
Compass Capital Consultants S.A.C. (8)   100    100 
Compass Peru S.A. (8)   100    100 
Compass Group S.A.F. S.A. (8)   100    100 
Compass Group Global Advisors S.A. (8)   100    100 
Compass Group Uruguay Investment Advisors S.A. (8)   100    100 
Bunara S.A. (8)   100    100 
Cipresi S.A. (8)   100    100 
CG Global Services S.A. (8)   100    100 
Compass Group LLC Establecimiento Permanente en Chile (8)   100    100 
Compass Group LLC (8)   100    100 
CG Compass (USA) LLC (8)   100    100 
Compass Group Holdings Inc (8)   100    100 
Compass Group Investments Solutions LLC (8)   100    100 
Compass Group Asset Management Holdings S.L.U. (8)   100    100 
CDI Mexican Investments Ltd (8)   100    100 
Compass GP Luxemburgo (8)   100    100 
Inversiones La Esmeralda SpA (8)   100    100 
Compass GSO COF IV Solutions GP Ltd (8)   100    100 
Compass BXLS V Solutions GP (8)   100    100 
Compass SP Solutions GP (8)   100    100 
Compass LCP X Solutions GP (8)   100    100 
Compass Secondaries Solutions (8)   100    100 
Compass Capital (Cayman) (8)   100    100 
Compass BCP Asia II Solutions (8)   100    100 

 

(1)Minority interest represents less than 0.001%.

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

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

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

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

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

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

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

 

F-10 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

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

 

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

 

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

 

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

 

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

 

2.2Segment reporting

 

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

 

The strategic decisions of the Group comprise six distinct business segments: (i) Private Equity, (ii) Equities, (iii) Real Assets; (iv) Credit; (v) Global IP&S; and (vi) Corporate Advisory (see Note 23). Strategies were sorted out within business segments following technical and strategic similarities among funds’ attributes, such as management and performance fee structures, liquidity constraints, targeted returns and investor profile.

 

3Accounting estimates and judgments

 

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

 

Allowance of expected credit losses of accounts receivable.

 

Provision for profit sharing.

 

Fair value measurement of financial assets.

 

Provision for contingent liabilities.

 

Impairment for goodwill and other intangible assets.

 

Fair value measurement of contingent consideration.

 

F-11 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Fair value of share-based payments.

 

Financial evaluation of compound instruments.

 

Estimated useful lives for fixed and intangible assets.

 

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

 

4Financial risk management

 

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

 

4.1Financial risk factors

 

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

 

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

 

(a)Credit risk

 

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

 

(i) Risk management

 

As of September 30, 2025, and December 31, 2024 the expected credit losses are considered immaterial due to the short maturities of the deposits and the credit quality of the counterparties, which have investment-grade evaluated by credit agencies. The Entity has not suffered any losses from cash and cash equivalents since inception. Vinci Compass's treasury review expected credit losses on a regular basis.

 

(ii) Impairment of financial assets

 

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

 

Accounts receivable.

 

Loans and receivables from employees evaluated at amortized cost.

 

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

 

F-12 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(b)Market risk

 

(i) Foreign exchange risk

 

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

 

Balance sheet  09/30/2025  12/31/2024
       
Cash and cash equivalents   112,023    96,259 
Financial instruments at fair value through profit or loss   204,141    102,626 
Accounts receivable   46,599    171,744 
Taxes recoverable   5,507    18,940 
Other receivables   85,803    25,921 
Current assets   454,073    415,490 
           
Financial instruments at fair value through profit or loss   115,731    120,846 
Intangible assets   15,926     
Financial instruments at amortized cost   10,970    6,991 
Other receivables       1,949 
Investments accounted for using the equity method   59,636    55,081 
Deferred taxes   12,106    10,313 
Lease, property and equipment   66,367    89,130 
Non-current assets   280,737    284,310 
           
Trade payables   1,886    11,527 
Leases   46,330    12,038 
Accounts payable   61,659    6,402 
Loans and obligations   37,981    7,200 
Labor and social security obligations   49,384    69,235 
Taxes and contributions payable   5,280    19,705 
Current liabilities   202,519    126,107 
           
Other payables       309 
Loans and obligations   542,512    577,982 
Lease       40,531 
Labor and security obligations       341 
Related parties   2,197     
Deferred taxes   9,704    496 
Non-current liabilities   554,412    619,659 
           
Net Equity exposed to other currencies   (22,121)   (45,966)
           
           
Net Equity exposed to US Dollars   (116,137)   (260,868)
Net Equity exposed to Euros   2,149    2,096 
Net Equity exposed to Pounds   (1,779)   15,445 
Net Equity exposed to Chilean Pesos   45,465    120,484 
Net Equity exposed to Uruguayan Pesos   12,067    1,239 
Net Equity exposed to Colombian Pesos   3,148    13,352 
Net Equity exposed to Argentine Pesos   (1,034)   12,706 
Net Equity exposed to Mexican Pesos   11,154    11,366 
Net Equity exposed to Peruvian Sols   22,846    38,214 

 

In addition to the net assets presented in the table above, Vinci Compass Investments Ltd and Vinci Monalisa FIM Crédito Privado IE hold non-deliverable forwards contracts exposed do US Dollars in the amount of R$ 170,195 (US$ 32 million) as of September 30, 2025. Please see note 5(d)(ii) for more detail.

 

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

 

F-13 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

   Nine months ended September 30  Three months ended September 30
Net foreign exchange result  2025  2024  2025  2024
             
Financial revenue   18,253    2,293    5,830    2,293 
Financial expense       (7,073)        
                     
Net foreign exchange result, net   18,253    (4,780)   5,830    2,293 

 

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

 

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

 

(ii) Interest rate risk

 

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

 

(iii) Price risk

 

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

 

To manage its price risk arising from investments in investment securities, the Group diversifies its portfolio. Diversification of the portfolio is done in accordance with the limits set by the Group. Note 4(d) demonstrates the sensitivity analyses of impact for the assets held by the Group.

 

(c)Liquidity risk

 

Prudent liquidity risk management implies maintaining sufficient cash and marketable securities and the availability of funding through an adequate amount of committed credit facilities to meet obligations when due and to close out market positions. At the end of the reporting period the Group held bank deposits, certificates of deposits and US treasury bills of R$ 215,934 (12/31/2024 – R$ 223,302) that are expected to readily generate cash inflows for managing liquidity risk.

 

Net debt reconciliation

 

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

 

   09/30/2025  12/31/2024
Cash and cash equivalents   215,934    223,302 
Financial instruments at fair value through profit or loss   1,449,485    1,531,036 
Trade payables   (9,081)   (11,527)
Labor and social security obligations   (135,201)   (191,063)
Accounts payable   (38,025)   (38,667)
Lease liabilities   (143,403)   (119,455)
Convertible preferred shares   (493,447)   (577,982)
Commercial notes   (35,962)   (55,150)
Consideration payable   (5,821)   (10,542)
Other obligations   (1,468)   (7,202)
Retirement plans liabilities   (478,007)   (374,813)
Net debt   325,004    367,937 

F-14 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

   Financial liabilities  Other assets
   Payables  Loans and obligations  Retirement plans  Lease liabilities  Cash and cash equivalents  Financial instruments at fair value through profit or loss
Net debt as at                  
December 31, 2023   (114,752)   (617,092)   (85,554)   (72,812)   660,305    1,168,355 
                               
Cash flow, accruals and provision   (126,505)   112,315    (279,770)   29,406    (512,354)   269,443 
Fair value adjustment       (37,998)   (9,489)       31,955    93,238 
Addition and finance expenses accrual       (184,292)       (76,049)        
Foreign exchange adjustments       (134,475)           43,396     
December 31, 2024   (241,257)   (861,542)   (374,813)   (119,455)   223,302    1,531,036 
                               
Cash flow, accruals and provision   58,951    65,090    (63,033)   23,323    (12,430)   (114,059)
Fair value adjustment       5,734    (40,161)       8,943    32,508 
Addition and finance expenses accrual       (35,754)       (47,271)        
Foreign exchange adjustments       88,189            (3,881)    
September 30, 2025   (182,306)   (738,283)   (478,007)   (143,403)   215,934    1,449,485 

 

Maturities of financial liabilities

 

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

 

Contractual maturities of
financial liabilities
at September 30, 2025
  Less than 1 year  Between 1 and 3 years  Over 3 years  Total  Carrying amount
                
Trade payables   (9,081)           (9,081)   (9,081)
Labor and social security obligations   (128,508)   (6,693)       (135,201)   (135,201)
Lease liabilities   (28,882)   (54,578)   (115,703)   (199,163)   (143,403)
Accounts payable   (38,024)           (38,024)   (38,024)
Loans and financing   (48,629)   (147,556)   (938,507)   (1,134,692)   (738,283)
Total   (253,124)   (208,827)   (1,054,210)   (1,516,161)   (1,063,992)

 

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

F-15 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(d)Sensitivity analysis

 

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

 

-0.81% (or R$ -12.7 million) of the financial investment portfolio for a confidence interval of 95% on September 30, 2025 (0.17% or R$ 2.4 million on December 31, 2024).

 

-1.14% (or R$ -17.9 million) of the financial investment portfolio for a confidence interval of 99% on September 30, 2025 (0.27% or R$ 3.8 million on December 31, 2024).

 

Additionally, the Group evaluated the financial investment portfolio on September 30, 2025 and December 31, 2024, through stress scenarios according to the main risk factors related to its investments, as presented in the table below:

 

      Financial Impact (**)
Risk Factor Variation in Stress Scenario (*) 09/30/2025 12/31/2024
Current inflation Inflation index  -100bps   3.5 3.1
Exchange traded real estate funds Share prices  -10%   (10.9) (12.4)
Brazilian stock prices Share prices  -10%   (3.2) (4.4)
Fixed-rate offshore rates US yield curve  -100bps   0.1 (53.0)
Foreign exchange rate Foreign exchange rates  10% (***)   5.3 (9.4)
Domestic base overnight rate Domestic base overnight rate  -100bps   (6.6) (4.2)

 

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

(**) In millions of Brazilian reais

(***) Brazilian reais devaluation against US Dollars

 

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

 

5Financial instruments

 

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

 

- an overview of all financial instruments held by the Group

 

- specific information about each type of financial instrument

 

- accounting policies

 

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

 

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

 

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

 

those measured at amortized cost.

 

F-16 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

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

 

Recognition and derecognition

 

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

 

Measurement

 

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

 

The Group holds the following financial instruments:

 

Financial assets  Section  09/30/2025  12/31/2024
          
Accounts receivable   (a)    212,332    243,852 
Other financial assets at amortized cost   (b)    43,159    44,342 
Cash and cash equivalents   (c)    215,934    223,302 
Financial assets at fair value through profit or loss (FVPL)   (d)    1,584,294    1,671,860 
         2,055,719    2,183,356 
Financial liabilities               
                
Financial liabilities at fair value through profit or loss (FVPL)   (d)    11,217     
Liabilities at amortized cost   (e)    182,032    241,257 
Lease liabilities   (e)    143,403    119,455 
Loans and financing   (e)    738,284    861,542 
Retirement plans liabilities   (e)    478,007    374,813 
         1,552,943    1,597,067 

 

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

 

a)Accounts receivable

 

Current assets  09/30/2025  12/31/2024
Accounts receivable from contracts with customers   198,041    228,583 
Loss allowance   (632)   (632)
           
Non-current assets          
Accounts receivable from contracts with customers   14,923    15,901 
    212,332    243,852 

 

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

 

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

 

F-17 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Non-current accounts receivable comprised by unrealized performance fees and other receivables. Unrealized performance fees are recognized when the management, with accumulated experience, estimates that it is highly probable that a significant reversal will not occur. Vinci Compass expects the amounts receivable related to unrealized performance fees to be collected in 2025. However, due to uncertainties regarding their realization, the balance has been classified as non-current

 

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

 

The loss allowances for accounts receivable as of September 30, 2025 and December 31, 2024 reconcile to the opening loss allowances as follows:

 

   09/30/2025  12/31/2024
Opening loss allowance on January 1   (632)   (150)
Loss allowance assumed as a result of business combination       (491)
Decrease in accounts receivable allowance recognized in profit or loss       9 
Closing loss allowance on September 31   (632)   (632)

 

Accounts receivables are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, among others, the failure of a debtor to engage in a repayment plan with the group, and a failure to make contractual payments. The Entity wrote off R$ 19 in accounts receivable during the third quarter of 2025. Subsequent recoveries of amounts previously written off are credited against the same line item.

 

b)Other financial assets at amortized cost

 

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

 

   09/30/2025  12/31/2024
       
Employees loans (Note 7 (iii))   15,154    15,100 
Receivable from employees (Note 7 (i))   28,005    29,242 

 

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

 

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

 

See note 6 for more details.

 

c)Cash and cash equivalents

 

   09/30/2025  12/31/2024
       
Cash and bank deposits   103,176    99,156 
Financial instruments at fair value through profit or loss (i)   96,994    120,492 
Financial instruments at amortized cost (ii)   15,764    3,654 
    215,934    223,302 

 

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

 

F-18 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

(ii)Comprised of US Treasury Bills.

 

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

 

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

 

-Mutual funds;

 

-Private markets funds;

 

-Real Estate Investments;

 

-Derivatives financial instruments;

 

-Listed equity securities.

 

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

 

   09/30/2025  12/31/2024
       
Current assets   1,446,890    1,528,113 
Mutual funds (i)   1,445,316    1,519,524 
Derivative financial assets (ii)   1,468    5,647 
Listed equity securities   106    2,836 
Other financial assets       106 
           
Non-current assets   137,404    143,747 
Mutual funds   16,153    9,919 
Private markets funds (iii)   28,753    30,189 
Real Estate Investments (iv)   91,089    102,264 
Listed equity securities   1,409    1,375 
           
Current liabilities   11,217     
Derivative financial liabilities (ii)   11,217     

 

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

 

(i) Mutual funds      
   09/30/2025  12/31/2024
       
Current assets   1,445,316    1,507,177 
Vinci Monalisa FIM Crédito Privado IE (2)   879,458    1,025,462 
Vinci Multiestratégia FIM   436    1,038 
Vinci Special Opportunities Fund Master SP   14,537     
Compass Lapco Fondo De Inversion Serie B   5,768     
Vinci Institucional FI RF Referenciado DI       3,028 
Vinci Income Fund Ltd   27,609    31,150 
Vinci Argentina Opportunity Fund II       17,120 
Vinci Reservas Técnicas FI RF DI   10,192    16,392 
Retirement services investment funds (1)   478,006    374,813 
FI Vinci Renda Fixa CP   10,002    7,676 
Fondo Mutuo Compass Liquidez   5,664    14,862 
LV Money Market USD   4,946    5,592 
Other mutual funds   8,698    10,044 
           
Non-current assets   16,153    22,266 
Compass - Fondo de Inversión Adelanto de Efectivo   11,419    12,347 
Other mutual funds   4,734    9,919 

F-19 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(1) These funds refer to the financial products as part of the Group's retirement plans services. See Note 16 for further information.

 

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

 

   09/30/2025  12/31/2024
Net Asset Value   879,458    1,025,462 
Mutual funds   266,145    460,892 
Real estate funds   226,728    214,428 
Private market funds   302,870    274,699 
Other assets/liabilities   83,715    75,443 

 

Vinci Monalisa’s portfolio is comprised of liquid and illiquid investee funds with different redemption criteria. Over 49% of its investments are liquid and may be redeemed and 51% are non-redeemable investments. The following tables demonstrate the funds invested by Vinci Monalisa:

 

Mutual funds

 

Vinci Monalisa holds investments in several mutual funds to seek profitability through investments in various classes of financial assets such as fixed income assets, Brazilian government bonds, public equities, derivatives financial instruments, investment funds and other short-term liquid securities. As of September 30, 2025 and December 31, 2024, Vinci Monalisa holds R$ 266,145 and R$ 460,892 of investments in mutual funds, respectively, which are distributed in the following classification:

 

   09/30/2025  12/31/2024
Mutual Funds’ classification          
Interest and foreign exchange (a)   79.18%   81.72%
Foreign investments (b)   0.00%   7.19%
Macro (c)   6.09%   4.92%
Specific strategy (d)   14.73%   6.17%
    100.00%   100.00%

 

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

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

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

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

 

Real Estate funds        
    09/30/2025   12/31/2024
         
Vinci Fulwood DL FII (a)   75,915   71,884
Vinci Credit Securities FII (b)   61,126   56,706
Vinci Imóveis Urbanos FII (c)   38,258   40,077
Vinci Offices FII (d)   23,304   22,624
Other real estate funds (e)   28,125   23,137
    226,728   214,428

 

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

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

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

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

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

 

F-20 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Private markets funds      
   09/30/2025  12/31/2024
       
Vinci Crédito Infra Institucional Fundo Incentivado – Infraestrutura (a)   69,006    60,068 
Vinci Infra Água e Saneamento Strategy FIP – Infraestrutura (b)   56,332    56,160 
VCP IV Master FIP B (c)   81,956    67,248 
Vinci Strategic Partners I FIP – Classe A (d)   25,297    20,201 
Vinci Strategic Partners I FIP – Classe B (d)   6,790    5,598 
Vinci Infraestrutura Transporte e Logística FIP   17,507    17,626 
Vinci Infra Coinvestimento I FIP - Infraestrutura   960    7,608 
Vinci Impacto Ret IV FIP Multiestratégia   8,939    6,343 
Lacan Florestal III Feeder FIP Multiestratégia (e)   13,773    13,297 
Lacan Florestal II - FIP Multiestratégia (e)   5,624    5,444 
Lacan Florestal IV Feeder FIP Multiestratégia - IS (e)   3,003    1,763 
Other funds   13,683    13,343 
Total private markets funds   302,870    274,699 

 

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

 

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

 

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

 

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

 

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

 

(ii) Derivative financial assets/liabilities

 

September 30, 2025     Notional Amount of Contract with Final Expiration Date in thousands of US Dollars  Fair value
Derivative financial instruments  Currency  Up to 9 months  Between 9 months and 1 year  Asset  Liability
Purchase Forward  USD x CHL   (292)   (15)   (1,053)    
Sales Forward  CHL x USD   292    15    2,521     
Purchase Forward  USD x BRL   30,000            (11,217)
Total      30,000        1,468    (11,217)

 

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

 

F-21 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(iii) Private markets      
   09/30/2025  12/31/2024
       
Vinci Capital Partners III Feeder FIP Multiestratégia   4,872    4,236 
Nordeste III FIP Multiestratégia   1,707    3,400 
Fundo Garantidor de Infraestrutura – FGIE – Class A   3,587    3,272 
Fundo Garantidor de Infraestrutura – FGIE – Class B   14,408    13,151 
Compass Global Investments III   1,979    3,152 
Compass Global Investments II   1,451    1,975 
Compass Private Equity VII FI   749    1,003 
Total Private markets funds   28,753    30,189 

 

(iv) Real Estate Investments      
   09/30/2025  12/31/2024
       
Compass Desarrollo Inmobiliario (ROU)   2,595    2,923 
Vinci US RE Corporation (a)   57,816    67,313 
CCLA Capital   16,227    14,471 
Compass Desarrollo Inmobiliario   6,393    8,237 
CCLA Desarrollo y Renta IMU   4,021    4,434 
Compass Desarrollo y Rentas   2,766    3,319 
Other Real Estate investments   1,271    1,567 
           
Total Real Estate Investments   91,089    102,264 

 

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

 

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

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
Fair value gains on investments at FVPL recognized in finance income   71,223    50,111    19,926    8,569 

 

e)Financial liabilities

 

   09/30/2025  12/31/2024
       
Current   247,822    310,788 
Trade payables   9,081    11,527 
Financial instruments at fair value through profit or loss   11,217     
Labor and social security obligations (Note 13)   128,508    182,071 
Loans and obligations (Note 15)   32,384    45,220 
Lease liabilities   28,882    33,303 
Accounts payable (Note 12)   37,750    38,667 
           
Non-current   1,305,396    1,286,279 
Accounts payable (Note 12)   275     
Lease liabilities   114,521    86,152 
Labor and social security obligations (Note 13)   6,693    8,992 
Loans and obligations (Note 15)   705,900    816,322 
Retirement plans liabilities (Note 16)   478,007    374,813 
           
    1,553,218    1,597,067 

F-22 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Fair value hierarchy

 

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

 

   On September 30, 2025
Recurring fair value measurements  Level 1  Level 2  Level 3  Total
Financial Assets            
Listed equity securities   1,515            1,515 
Certificate Deposits       96,994        96,994 
Mutual funds       1,461,469        1,461,469 
Derivative financial assets       1,468        1,468 
Private equity funds           28,753    28,753 
Real Estate Investments           91,089    91,089 
Total Financial Assets   1,515    1,559,931    119,842    1,681,288 
                     
Financial Liabilities                    
Derivative financial liabilities       11,217        11,217 
Total Financial Liabilities       11,217        11,217 

 

   On December 31, 2024
Recurring fair value measurements  Level 1  Level 2  Level 3  Total
Financial Assets            
Listed equity securities   4,211            4,211 
Other financial assets       106        106 
Certificate Deposits       120,492        120,492 
Mutual funds       1,529,443        1,529,443 
Derivative financial assets       5,647        5,647 
Private equity funds           30,189    30,189 
Real Estate Investments           102,264    102,264 
Total Financial Assets   4,211    1,655,688    132,453    1,792,352 
                     

 

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

 

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

 

Vinci Monalisa is a financial instrument classified as level 2. Its portfolio is comprised of items that could be classified as level 1, level 2 and level 3, in the amount of R$ 214,114, R$ 265,570 and R$ 402,642, respectively (On December 31, 2024: R$ 118,089, R$ 537,653 and R$ 369,720, respectively).

 

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

 

F-23 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Valuation techniques used to determine fair values

 

Specific valuation techniques used to value financial instruments include:

 

- the use of quoted market prices

 

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

 

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

 

Fair value measurements using significant unobservable inputs (level 3)

 

The following table presents the changes in level 3 items for the period/year ended September 30, 2025 and December 31, 2024:

 

   Fair Value
Closing balance January 1, 2024   7,146 
Capital deployment   102,611 
Sales and distributions   (163)
Gain recognized in finance income   22,859 
Closing balance December 31, 2024   132,453 
Capital deployment   1,907 
Sales and distributions   (2,782)
Loss recognized in finance income   (11,736)
Closing balance September 30, 2025   119,842 

 

6Financial instruments at amortized cost

 

   09/30/2025  12/31/2024
       
Certificate of deposit   2,930    3,232 
Guarantee deposits   2,936    3,759 
           
    5,866    6,991 

F-24 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

7Other assets

 

   09/30/2025  12/31/2024
       
Receivables from employees (i)   28,005    29,242 
Related parties’ receivables (ii)   16,646    23,297 
Employees loans (iii)   15,154    15,100 
Advances to projects in progress (iv)   13,505    14,314 
Finix Transaction Receivable (v)   5,186    12,075 
Restricted deposit (vi)   8,297     
Prepaid expenses   6,907    5,392 
Guarantee deposits   420    1,096 
Sundry advances   83    333 
Sublease receivables       232 
Others   3,634    3,660 
           
    97,837    104,741 
           
Current   53,576    55,273 
Non-current   44,261    49,468 
           
    97,837    104,741 

 

(i)Refers to a related party transaction. See Note 22 (d) for more details.

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

(iii)Refers to amounts receivable from employees.

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

(v)The amount is related to the sale of Fingroup shares, which occurred on October 14, 2024. Before the business combination, Compass held 50% ownership interest in Fingroup, sold before the closing date of the business combination. The outstanding will be received in a last installment, on April 30, 2026.

(vi)Refers to a restricted deposit maintained by CG Compass (USA) LLC to meet legal and contractual obligations.

 

F-25 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

8Investments

 

(a)Business Combination

 

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

 

   Compass  MAV  Lacan
          
Cash paid   201,372    5,000    70,000 
Shares issued (Class A Shares)   692,156         
Consideration payable       10,000     
Contingent consideration   74,903    18,010    33,468 
                
Total purchase consideration   968,431    33,010    103,468 

 

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

 

   Compass  MAV  Lacan
Cash and cash equivalents   51,032    285    1,987 
Other assets and liabilities   301,948    (221)   (1,497)
Management contracts and customers relationship   324,361    5,760    27,660 
Brands   77,763         
    755,104    5,824    28,150 
                
Goodwill (a)   213,327    27,186    75,318 
Net assets acquired   968,431    33,010    103,468 

 

(a)The goodwill includes all business combinations made by the entity, not just those described.

 

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

 

During the second quarter of 2025, the Group evaluated the management contracts and customers relationship of MAV’s business combination. The amount of $ 2,515 was classified as Goodwill to Management contracts and customers relationship.

 

All the information and disclosures required in the annual financial statements and should be read in conjunction with the Group’s annual consolidated financial statements as of December 31, 2024.

 

F-26 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(b)Investments accounted for using the equity method

 

As of September 30, 2025, the details of investments in associates and joint ventures are as follows:

 

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

CCLA Holdings Development and Property Management SL (“CCLA Holdings”) (*) 

Spain 50% Joint venture 47,536 (8,460)
           
CCLA SMA I Operator, Ltd (*) Cayman 50% Joint venture 2,542 5,011
           
Mexican associates’ entities (**) Mexico (**) Associate 9,558 861
           
        59,636 (2,588)

 

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

 

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

 

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

 

As of September 30, 2025, movements in investment in joint ventures and associates are as follows:

 

   CCLA Holdings  Mexican associates  CCLA Operator  Total
             
Investments recognized as a result of business combination   32,604    7,943        40,547 
Capital increase   13,140            13,140 
Equity gain (loss)   (1,652)   152        (1,500)
Foreign exchange variation   2,356    538        2,894 
                     
Closing balance of investment on December 30, 2024   46,448    8,633        55,081 
                     
Capital increase   13,972            13,972 
Dividends Distributed           (2,457)   (2,457)
Equity gain (loss)   (8,460)   861    5,011    (2,588)
Foreign exchange variation   (4,422)   64    (12)   (4,370)
                     
Closing balance of investment on September 30, 2025   47,538    9,558    2,542    59,638 

 

F-27 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Summarized financial information for material associates and joint ventures:

 

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

 

   CCLA Holdings
   September 30, 2025  December 31, 2024
       
Current assets   61,047    89,175 
Non-current assets   76,338    55,502 
Current liabilities   (22,226)   (51,780)
Non-current liabilities   (20,083)    
           
Net assets   95,076    92,897 
           
Ownership interest   50%   50%
           
Investments by equity method   47,538    46,448 

 

(c)Non-controlling interests (NCI)

 

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

 

   Vinci Asset Allocation  Vinci Holding Securitária  Total
   09/30/2025  12/31/2024  09/30/2025  12/31/2024  09/30/2025  12/31/2024
Summarized Balance Sheet                  
                   
Current assets   353    466    488,812    392,026    489,165    392,492 
Current liabilities   (128)   (777)   (1,633)   (3,447)   (1,762)   (4,224)
Current net assets   225    (311)   487,179    388,579    487,403    388,268 
                               
Non-current assets   600    601    28,021    21,393    28,621    21,994 
Non-current liabilities   (3,350)   (2,750)   (527,541)   (408,305)   (530,891)   (411,055)
Non-current net assets   (2,750)   (2,149)   (499,520)   (386,912)   (502,270)   (389,061)
                               
Net assets   (2,525)   (2,460)   (12,341)   1,667    (14,867)   (793)
                               
Accumulated NCI   (631)   (615)   (1,852)   250    (2,483)   (365)

 

Summarized statement  Vinci Asset Allocation  Vinci Holding Securitária  Total
of comprehensive income  09/30/2025  09/30/2024  09/30/2025  09/30/2024  09/30/2025  09/30/2024
                   
Revenue   547    289    439    273    986    562 
                               
Profit for the period   (65)   (750)   (14,008)   (9,143)   (14,073)   (9,893)
                               
Total comprehensive income   (65)   (750)   (14,008)   (9,143)   (14,073)   (9,893)
                               
Profit/(loss) allocated to NCI   (17)   (188)   (2,101)   (1,371)   (2,118)   (1,559)
                               

F-28 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

9Property and equipment

 

                     09/30/2025
  

Buildings

 

Furniture

and fittings

stuffs

 

Improvements in properties

of third

parties

 

Computers

and peripherals

 

 

Equipment

and tools

  Work of arts and others  Total
                      
Cost                                   
At January 1, 2025   27,889    10,534    70,951    6,243    8,790    676    125,083 
                                    
Acquisitions, net of disposals       434    13,066    1,185    688    1,696    17,069 
-  Write-off of fully depreciated items           (2,061)               (2,061)
    Foreign Exchange variations of property and equipment abroad           (3,330)       (1,000)   (12)   (4,342)
                                    
At September 30, 2025   27,889    10,968    78,626    7,428    8,478    2,360    135,749 
                                    
Accumulated depreciation                                   
                                    
At January 1, 2025   (93)   (5,500)   (50,810)   (1,799)   (7,738)   (11)   (65,951)
                                    
    Depreciation   (418)   (873)   (4,483)   (1,311)   (284)       (7,369)
 Write-off of fully depreciated items           2,061                2,061 
    Foreign Exchange variations of property and equipment abroad       (185)   1,959    362    742        2,878 
                                    
At September 30, 2025   (511)   (6,558)   (51,273)   (2,748)   (7,280)   (11)   (68,381)
                                    
                                    
Net book value                                   
At January 1, 2025   27,796    5,034    20,141    4,444    1,052    665    59,132 
                                    
At September 30, 2025   27,378    4,410    27,353    4,680    1,198    2,349    67,368 
                                    
    Annual depreciation rate - %   5    From 5 to 10    From 10 to 20    20    From 5 to10         

F-29 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

                     12/31/2024
  

Buildings

 

Furniture

and fittings

stuffs

 

Improvements in properties

of third

parties

 

Computers

and peripherals 

 

Equipment

and tools

  Work of arts and others  Total
                      
Cost                     
At January 1, 2024       12,858    48,963    7,634    10,325    791    80,571 
Assets recognized as a result of business combination   27,889    1,985    16,453    2,378    211    160    49,076 
      Acquisitions, net of disposals       346    523    1,277    185    (275)   2,056 
-    Write-off of fully depreciated items       (4,655)   (138)   (5,046)   (3,415)        (13,253)
      Foreign Exchange variations of property and equipment abroad           5,150        1,484        6,634 
                                    
At December 31, 2024   27,889    10,534    70,951    6,243    8,790    676    125,083 
                                    
Accumulated depreciation
                                   
At January 1, 2024       (9,303)   (43,205)   (6,128)   (9,344)       (67,980)
    Depreciation   (93)   (937)   (3,414)   (702)   (379)       (5,525)
    Write-off of fully depreciated items       4,608    138    5,046    3,415        13,207 
Foreign Exchange variations of property and equipment abroad       132    (4,329)   (15)   (1,430)   (11)   (5,653)
                                    
At December 31, 2024   (93)   (5,500)   (50,810)   (1,799)   (7,738)   (11)   (65,951)
                                    
Net book value                                   
At January 1, 2024       3,555    5,758    1,506    981    791    12,591 
                                    
At December 31, 2024   27,796    5,034    20,141    4,444    1,052    665    59,132 
                                    
Annual depreciation rate - %   50    From 5 to 10    From 10 to 20    20    From 5 to10         

F-30 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

10Intangible assets

 

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

 

The software development comprises mainly the following assets:

 

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

 

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

 

The Entity assesses at each reporting date whether there is an indication that an intangible asset may be impaired, If any indication exists, the Entity estimates the asset's recoverable amount. There were no indications of impairment of intangible assets for the year ended September 30, 2025 and December 31, 2024.

 

                  09/30/2025
  

Brands and licenses

  Software development  Placement Agent  Goodwill  Management Contracts and Customer relationships  Total
Cost                  
At January 1, 2025   77,822    46,973    24,540    555,175    383,082    1,087,592 
                               
 Additions       13,656    527            14,183 
Reclassification (Note 8)               (2,515)   2,515     
 Write-off of assets, including fully depreciated items       (1,102)               (1,102)
 Foreign exchange variation of intangible assets abroad       (2,173)   (660)   (744)   (742)   (4,319)
                               
At September 30, 2025   77,822    57,354    24,407    551,916    384,855    1,096,354 
                               
Accumulated amortization                              
At January 1, 2025       (15,566)   (4,952)       (9,125)   (29,643)
                               
  Amortization       (6,209)   (1,867)       (10,176)   (18,252)
  Foreign exchange variation of intangible assets abroad       1,693    182        200    2,075 
At September 30, 2025       (20,082)   (6,637)       (19,101)   (45,820)
                               
                               
At January 1, 2025   77,822    31,407    19,588    555,175    373,957    1,057,949 
                               
At September 30, 2025   77,822    37,272    17,770    551,916    365,754    1,050,534 
Amortization rate (per year) - %        20%                    

F-31 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

                  12/31/2024
  

Brands and licenses

  Software development  Placement Agent  Goodwill  Management Contracts and Customer relationships  Total
Cost                  
At January 1, 2024   29    40,304    20,722    162,290    22,049    245,394 
 Assets recognized as a result of business combination   77,763    5,225        392,345    360,689    836,021 
 Additions   30    15,696    3,284            19,010 
 Write-off of assets, including fully depreciated items       (16,416)               (16,416)
 Foreign exchange variation of intangible assets abroad       2,164    534    540    344    3,583 
                               
At December 31, 2024   77,822    46,973    24,540    555,175    383,082    1,087,592 
                               
Accumulated amortization                             
At January 1, 2024       (24,686)   (1,896)       (4,064)   (30,646)
  Amortization       (4,476)   (2,769)       (5,061)   (12,306)
  Write-off of assets, including fully depreciated items       14,712                14,712 
  Foreign exchange variation of intangible assets abroad       (1,118)   (287)           (1,403)
                               
At December 31, 2024       (15,566)   (4,952)       (9,125)   (29,643)
                               
At January 1, 2024   29    15,618    18,826    162,290    17,985    214,748 
                               
At December 31, 2024   77,822    31,407    19,588    555,175    373,957    1,057,949 
Amortization rate (per year) - %        20%                   

F-32 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

No impairment losses were recognized on September 30, 2025 and December 31, 2024.

 

11Leases

 

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

 

(i)Amount recognized in the balance sheet

 

The balance sheet shows the following amounts relating to leases:

 

   09/30/2025  12/31/2024
Sub-lease receivable      
Brazil       1,758 
Chile   3,500    4,081 
Total   3,500    5,839 
           
Current       1,758 
Non-current   3,500    4,081 
Total   3,500    5,839 
           
Right of use assets          
Brazil   81,895    51,712 
USA   25,338    32,212 
Others offices   20,678    18,193 
Total   127,911    102,117 
           
Lease liabilities          
Brazil   (87,367)   (56,510)
USA   (32,896)   (40,956)
Others offices   (23,140)   (21,989)
Total   (143,403)   (119,455)
    09/30/2025    12/31/2024 
           
Current   (28,882)   (33,303)
Non-current   (114,521)   (86,152)
Total   (143,403)   (119,455)

 

Addition to the right-of-use assets resulted from new contracts and contracts modifications were R$ 47,271 until September 30, 2025 (additions of R$ 121 during 2024 financial year).

 

F-33 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

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

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Right of use assets depreciation   (16,593)   (7,007)   (4,610)   (2,333)
Financial expense   (10,853)   (6,223)   (3,373)   (1,931)
    (27,446)   (13,230)   (7,983)   (4,264)

 

The total cash outflow for leases until September 30, 2025 was R$ 23,325 (R$ 20,335 until September 30, 2024).

 

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

 

12Accounts payable

 

   09/30/2025  12/31/2024
       
Accrued liabilities (i)   15,248    16,533 
Temporary deposit from clients (ii)   14,903    11,561 
Dividends payable   2,696    3,791 
Related Parties (iii)   2,196    805 
Lease payable – prior month expense   929    1,840 
Ownership interest acquisition   286     
Treasury shares acquisition       810 
Other payables   1,492    3,327 
    37,750    38,667 
           
Legal claims (iv)   275     
    275     

 

(i)Mainly comprised by fees and commissions payable for local administrators and distributors.

 

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

 

(iii)Refers to a related party transaction. See Note 22 (e) for more details.

 

(iv)Please see note 24 for further details.

 

F-34 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

13Labor and social security obligations

 

   09/30/2025  12/31/2024
       
Profit sharing   93,016    146,743 
Labor provisions   42,185    44,320 
           
    135,201    191,063 
           
Current   128,508    182,071 
Non-current   6,693    8,992 

 

Except for the profit sharing related to the unrealized performance fees, the accrual for profits sharing payable on December 31, 2024, were paid in the first quarter of 2025. Profit sharing is calculated based on the performance review of each employee plus the area performance, in accordance with the Entity policy. Vinci Compass Management estimated the profit sharing as of September 30, 2025, based on the management and advisory net revenue recognized and the realized performance fee up to September 30, 2025. Since the second quarter of 2022 labor provisions have been impacted by provisions and social charges related to Restricted Share Units Plan (RSUs). The non-current amount comprises the provisions and social charges for the RSUs, of which the vesting dates are over 1 year.

 

14Taxes and contributions payable

 

   09/30/2025  12/31/2024
Income tax   16,102    28,812 
Social contribution   4,437    3,985 
Social Contribution on revenues (COFINS)   2,381    2,769 
Service tax (ISS) on billing   519    604 
Social Integration Program (PIS)   788    1,677 
Others   1,827    3,008 
           
    26,054    40,855 

 

15Loans and obligations

 

   09/30/2025  12/31/2024
Convertible Preferred Shares (i)   493,447    577,982 
Commercial Notes (ii)   35,962    55,150 
Consideration payable (iii)   5,821    10,542 
Contingent consideration (iv)   201,585    210,666 
Banco Security (v)       5,647 
Other obligations   1,469    1,555 
    738,284    861,542 
           
Current   32,384    45,220 
Non-current   705,900    816,322 

F-35 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

(i)Convertible Preferred Shares

 

The following table presents the changes in the Convertible Preferred Shares in the period ended September 30, 2025 and December 31, 2024:

 

Closing balance December 31, 2023   431,333 
Net foreign exchange loss/(gain)   136,374 
Interest expense   49,261 
Interest paid   (38,986)
Closing balance December 31, 2024   577,982 
Net foreign exchange loss/(gain)   (88,189)
Interest expense   38,499 
Interest paid   (34,845)
Closing balance September 30, 2025   493,447 
      
Current   10,689 
Non-current   482,758 

 

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

 

On April 1, 2025, the Entity paid the total amount of R$ 11,495 related to the dividends of the series A convertible preferred shares.

 

On July 1, 2025, the Entity paid the total amount of R$ 10,952 related to the dividends of the series A convertible preferred shares.

 

(ii)Commercial notes

 

The following table presents the changes in the Commercial Notes up the period ended September 30, 2025 and December 31, 2024:

 

Closing balance December 31, 2023   73,189 
Interest expense   8,651 
Interest paid   (8,912)
Principal paid   (17,778)
Closing balance December 31, 2024   55,150 
Interest expense   5,685 
Interest paid   (7,095)
Principal paid   (17,778)
Closing balance September 30, 2025   35,962 
      
Current   18,517 
Non-current   17,445 

F-36 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(iii)Consideration payable

 

   SPS  MAV
Closing balance December 31, 2023   48,200     
Obligations acquired       10,000 
Interest expense   3,145    533 
Principal paid   (51,336)    
Closing balance December 31, 2024   9    10,533 
Interest expense       651 
Interest paid       (372)
Principal paid       (5,000)
Closing balance September 30, 2025   9    5,812 
           
Current         
Non-current        5,821 

 

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

 

(iv)Contingent consideration

 

On September 30, 2025, Vinci Compass reevaluated the fair value of the obligation based on the economic conditions at that date, resulting in a decrease of the contingent consideration fair value. The variation was recognized as a gain in the financial result in the amount of R$ 9,081 for the nine months period ended September 30, 2025 (expense of R$ 3,371 for the nine months period ended September 30, 2024).

 

On September 30, 2025, the fair value of the obligation based on the economic conditions at that date is R$ 201,585 (R$ 210,666 is December 31, 2024).

 

(v)Banco Security

 

See details in note 5 (d).

 

16Retirement plans liabilities

 

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

 

In this respect, such financial products represent investment contracts that have the legal form of retirement plans, but which do not transfer insurance risk to the Group. Therefore, contributions received from participants are accounted for as liabilities and balance consists of the balance of the participant in the linked Specially Constituted Investment Fund (“FIE”) at the reporting date (Note 5). On September 30, 2025 the Retirement plan liabilities are R$ 478,007 (R$ 374,813 as of December 31, 2024).

 

F-37 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

17Equity

 

(a)Capital

 

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

 

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

 

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

 

Fair value option of convertible preferred shares

 

As informed on note 15 (i), when the initial carrying amount of a compound financial instrument is allocated to its equity and liability components, the equity component is assigned the residual amount after deducting from the fair value of the instrument determined for the liability component. At the transaction date, on October 10, 2023, the fair value of the stock option and the amount of transaction cost were allocated to the equity in the amounts of R$ 34,141 and R$ 1,958, respectively.

 

(b)Retained earnings

 

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

 

(c)Other comprehensive income and other reserves

 

Other comprehensive income and other reserves comprise the following operations:

 

(i)Exchange variation on investees

 

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

 

(ii)Share-based payments

 

Benefits to its employees through a share-based incentive.

 

(d)Dividends

 

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

 

F-38 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

On May 9, 2025, Vinci Compass declared a quarterly dividend distribution of US$ 0.15 per common share to shareholders as of May 27, 2025, totalizing US$ 9,487 (R$ 53,637), paid on June 10, 2025.

 

On August 8, 2025, Vinci Compass declared a quarterly dividend distribution of US$ 0.15 per common share to shareholders as of August 25, 2025, totalizing US$ 9,487 (R$ 51,471), paid on September 9, 2025.

 

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

 

(e)Treasury shares

 

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

 

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

 

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

 

During the year 2025, the Entity bought back 856,910 shares from its shareholders and the market, in the amount of R$ 49,946.

 

In September 2025 the Entity holds 5,452,313 Class A common shares in treasury.

 

F-39 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(f)Basic and diluted earnings per share

 

   Nine months ended September 30  Three months ended September 30
a) Basic earning per share  2025  2024  2025  2024
From continuing operations attributable to the ordinary equity holders of the Entity   2.73    2.19    0.77    0.78 
Total basic earning per share attributable to the ordinary equity holders of the Entity   2.73    2.19    0.77    0.78 

 

   Nine months ended September 30  Three months ended September 30
b) Diluted earning per share  2025  2024  2025  2024
From continuing operations attributable to the ordinary equity holders of the Entity   2.61    2.12    0.74    0.76 
Total basic earning per share attributable to the ordinary equity holders of the Entity   2.61    2.12    0.74    0.76 

 

c) Reconciliations of earnings used in calculating earnings per share      
   Nine months ended September 30  Three months ended September 30
Basic earnings per share:  2025  2024  2025  2024
Profit attributable to the ordinary equity holders of the Entity used in calculating basic earnings per share:            
From continuing operations   173,378    116,983    49,246    41,907 
    173,378    116,983    49,246    41,907 
                     
    Nine months ended September 30         Three months ended September 30      
Diluted earnings per share:   2025    2024    2025    2024 
Profit from continuing operations attributable to the ordinary equity holders of the Entity                    
Used in calculating basic earnings per share   173,378    116,983    49,246    41,907 
Used in calculating diluted earnings per share   173,378    116,983    49,246    41,907 

 

d) Weighted average number of shares used as the denominator
   Nine months ended September 30  Three months ended September 30
Weighted average number of ordinary shares used as the denominator in calculating basic earnings per share:   63,397,750    53,367,970    63,965,792    53,732,029 
Adjustments for calculation of diluted earnings per share:   2,978,476    1,733,042    2,978,476    1,733,042 
Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating diluted earnings per share   66,376,226    55,101,012    66,944,268    55,465,071 

F-40 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

18Revenue from services rendered

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Gross revenue from fund management   615,633    339,002    209,270    114,089 
Gross revenue from performance fees   15,063    10,188    3,088    1,948 
Gross revenue from advisory   78,418    30,089    26,109    6,557 
Gross revenue from other revenues (a)   33,610        11,404     
                     
Gross revenue from services rendered   742,724    379,279    249,871    122,594 
                     
In Brazil   293,081    299,770    101,805    101,338 
Abroad   449,643    79,509    148,066    21,256 
                     
Taxes and contributions   (25,615)   (24,358)   (8,558)   (7,988)
                     
Net revenue from services rendered   717,109    354,921    241,313    114,606 
                     
Net revenue from fund management   592,637    317,339    201,539    106,750 
Net revenue from performance fees   14,405    9,776    2,986    1,890 
Net revenue from advisory   76,457    27,806    25,384    5,966 
Net revenue from other revenues (a)   33,610        11,404     

 

(a)Comprised of advisory and execution, and fund services fees.

 

19General and administrative expenses

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Personnel (a)   (180,126)   (54,527)   (56,647)   (19,088)
Share Based Plans (b)   (20,098)   (15,955)   (8,101)   (4,147)
Profit-sharing (a)   (107,593)   (65,775)   (37,689)   (20,135)
    (307,817)   (136,257)   (102,437)   (43,370)
Third party expenses (c)   (135,679)   (42,974)   (42,221)   (12,007)
Right of use depreciation (d)   (16,593)   (7,007)   (4,610)   (2,333)
Depreciation and amortization (e)   (26,247)   (10,180)   (9,716)   (3,800)
Travel and representations   (11,363)   (5,025)   (3,514)   (1,852)
Condominium expenses   (7,625)   (2,099)   (2,566)   (789)
Other operating expenses (f)   (26,875)   (9,342)   (9,415)   (3,527)
                     
    (532,199)   (212,884)   (174,479)   (67,678)

 

(a) Personnel and profit-sharing

 

According to the profit-sharing program and objectives established at the beginning of each year, management estimated the payment of profit sharing in the amount of R$ 107,593 (R$ 65,775 on September 30, 2024) for the nine-months period ended September 30, 2025. The increase in the first semester of 2025 is mainly related to the business combinations concluded in the third quarter of 2024, which increases the personnel and profit-sharing expenses.

 

F-41 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(b) Share-based payments

 

See Note 25 for more details.

 

(c) Third party expense

 

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

 

(d) Right of use depreciation

 

See Note 11 for more details.

 

(e) Depreciation and amortization

 

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

 

(f) Other operating expenses

 

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

 

20Finance income/(expenses)

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Investment income (i)   71,223    50,111    19,926    8,569 
Financial revenue through amortized cost   833    17,875    369    6,192 
Foreign currency variation income   18,253    2,293    5,830    2,293 
Financial revenue on sublease agreements   121    451    10    121 
Contingent consideration variation (iii)   9,080             
Other finance income   3,736    1,732    1,550    445 
                     
Finance income   103,246    72,462    27,685    17,620 
                     
Financial expense on lease agreements   (10,853)   (6,223)   (3,373)   (1,931)
Interest expense on loans and financing (ii)   (46,339)   (46,075)   (14,798)   (15,650)
Bank fees   (603)   (100)   (139)   (67)
Interest and arrears   (3)   (3)   (3)   (3)
Fines on taxes   (1)   (3)       (1)
Interest on taxes       (85)       (1)
Foreign currency variation on liabilities at amortized cost       (7,073)        
Contingent consideration variation (iii)       (3,371)   (13,398)   8,248 
Other financial expenses (iv)   (20,539)   (386)   (5,260)   (81)
                     
Finance expenses   (78,338)   (63,319)   (36,971)   (9,486)
                     
Finance profit/(loss), net   24,908    9,143    (9,286)   8,134 
                     

F-42 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
Mutual funds and fixed income investments (a)   64,675    48,523    19,212    8,038 
Private equity funds   6,548    1,588    714    531 
    71,223    50,111    19,926    8,569 
                     

 

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

 

(ii)Interest expense on loans and financing comprises the financial result on the Commercial notes, the consideration payable related to SPS acquisition and interest expense on the convertible preferred shares. Please see note 15 for more detail.

 

(iii)Variation on contingent consideration comprises the financial result of the fair value evaluation. Please see note 15 (iv) for more detail.

 

(iv)Includes the disbursements related to the non-deliverable forwards.

 

21Income tax and social contribution

 

As an exempted company incorporated in the Cayman Islands, Vinci Compass is subject to Cayman Islands laws, which

 

currently levy no taxes on individuals or corporations based upon profits, income, gains or appreciation and there is no taxation

 

in the nature of inheritance tax or estate duty or withholding tax applicable to us. Certain subsidiaries of Vinci Compass subsidiaries are taxed based on the deemed profit.

 

Vinci Compass has tax losses and negative basis resulting from previous years and deferred income tax and social contribution credits which are recognized since there is expectation of future tax results for these companies, The tax credit arising from the tax loss and negative basis under the taxable profit regime on September 30, 2025 is R$ 15,436 (R$ 13,102 on December 31, 2024).

 

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

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Current income tax   (30,760)   (29,494)   (14,973)   (9,648)
Current social contribution   (8,755)   (10,718)   (3,147)   (3,505)
                     
    (39,515)   (40,212)   (18,120)   (13,153)
                     
Deferred income tax   3,408    3,276    4,861    (397)
Deferred social contribution   137    1,180    661    (143)
                     
    3,545    4,456    5,522    (540)
                     
 Total income tax and social contribution   (35,970)   (35,756)   (12,598)   (13,693)

F-43 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

Deferred tax balances

 

   09/30/2025  12/31/2024
Deferred tax assets      
Tax losses   15,436    13,102 
Contingent consideration   5,101    5,849 
Amortization on management Contracts   3,196    2,419 
Interest expense on obligation for acquisition   3,190    3,190 
RSU   3,112    3,103 
Leases   334    68 
Others   2,735    3,615 
Total   33,104    31,346 

 

Deferred tax liabilities      
Financial revenue   (2,052)   (2,287)
Estimated revenue   (189)   (1,193)
Leases   (952)   (984)
Total Income Tax   (3,193)   (4,464)
           
Estimated revenue   (107)   (622)
Total (Taxes and contribution)   (107)   (622)
           
Total deferred tax liabilities   (3,300)   (5,086)

 

Movements  Tax losses  Interest expense on obligation for acquisition 

Management

Contract

  RSU  Other (*)  Total
Deferred tax assets                  
As at December 31, 2023   6,066    2,121    1,382    2,188    1,730    13,487 
to profit and loss   7,036    1,069    1,037    915    7,802    17,859 
As at December 31, 2024   13,102    3,190    2,419    3,103    9,532    31,346 
to profit and loss   2,334        777    9    (1,362)   1,758 
As at September 30, 2025   15,436    3,190    3,196    3,112    8,170    33,104 

 

(*) Comprises variation resulting from profits and losses related to a lease agreement., amortization on management contracts and contingent consideration.

 

Movements  Financial Revenue  Estimated Revenue  Leases  Total
Deferred tax liabilities            
As at December 31, 2023   (1,147)   (2,385)   (351)   (3,883)
to profit and loss   (1,140)   570    (633)   (1,203)
As at December 31, 2024   (2,287)   (1,815)   (984)   (5,086)
to profit and loss   235    1,519    32    1,786 
As at September 30, 2025   (2,052)   (296)   (952)   (3,300)

F-44 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

(a)Tax effective rate

 

   Nine months ended September 30  Three months ended September 30
   2025  2024  2025  2024
             
Profit (loss) before income taxes   207,230    151,180    61,157    55,062 
Combined statutory income taxes rate - %   34%   34%   34%   34%
Income tax benefit (expense) at statutory rates   (70,458)   (51,401)   (20,793)   (18,721)
Reconciliation adjustments:                    
Expenses not deductible   (121)   (144)   (81)   (45)
Tax benefits   88    107    49    (39)
Share based payments   (2,577)   (1,144)   (1,588)   (459)
Unrecognized tax loss credits   (5,454)   (3,321)   (2,039)   (1,115)
Effect of presumed profit of subsidiaries (i) and offshore subsidiaries   42,288    19,984    11,977    6,583 
                     
Other additions (exclusions), net   264    163    (124)   103 
                     
Income taxes expenses                    
Current   (39,515)   (40,212)   (18,120)   (13,153)
Deferred   3,545    4,456    5,522    (540)
Total income taxes expenses   (35,970)   (35,756)   (12,598)   (13,693)
                     
Effective rate   17%   24%   21%   25%

 

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

 

22Related parties

 

(a)Key management remuneration

 

The total remuneration (salaries and benefits) of key management personnel, including the Executive Committee, amounted to R$ 9,830 for the nine-month period ended September 30, 2025 (September 30, 2024 – R$ 5,493).

 

According to Vinci Compass internal policy, the key management is entitled to receive profit-sharing compensation for the current year. As informed in Note 13 Vinci Compass accrued a provision for profit sharing for the Group as of September 30, 2025.

 

(b)Receivables from related parties

 

The Entity receivable accounts from related parties as of September 30, 2025, and December 31, 2024, as shown in the table below:

 

F-45 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

   09/30/2025  12/31/2024
       
Compass Group Cayman Ltd.  (“CGC”) (*)   15,732    21,673 
CCLA Chile   891    1,600 
Hakone Participações Societárias S.A.   23    12 
Osaka Participações Societárias S.A.       8 
Cagliari Participações S.A.       4 
    16,646    23,297 

 

(*) Refers to a credit line financing from Vinci Compass to CGC in the amount of US$ 3,500 to fund redemptions, repurchases and other acquisitions of equity interests in CGC. Until September 30, 2025 US$ 542 was paid, remaining outstanding US$ 2,958.

 

(c)Employees loans

 

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

 

(d)Receivables from employees

 

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

 

(e)Payable to related parties

 

The Entity has accounts payable to related parties as of September 30, 2025, in the amount of R$ 2,196 (December 2024 – R$ 805). The payable is due to CCLA Holding Chile SpA, for sub-consulting services provided to Compass Administradora de Fondos.

 

23Segment reporting

 

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

 

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

 

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

 

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

 

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

 

F-46 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

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

 

Global Investment Products and Solutions (Global IP&S)

 

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

 

Credit

 

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

 

Private Equity

 

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

 

Equities

 

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

 

Real Assets

 

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

 

(i)Real Estate

 

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

 

F-47 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

(ii)Infrastructure

 

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

 

(iii)Forestry

 

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

 

Corporate advisory

 

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

 

F-48 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

         Nine-month period ended 09/30/2025
   Private Equity  Real Assets  Credit  Global IP&S  Equities  Corporate Advisory  Corporate Center  Total
In Brazil   52,180    77,259    65,378    45,653    37,276    15,335        293,081 
Abroad   46,759    20,402    113,730    241,304    27,448            449,643 
Gross revenue from services rendered   98,939    97,661    179,108    286,957    64,724    15,335        742,724 
Fund Advisory fee       4,954        58,129        15,335        78,418 
Fund Management fee   98,939    92,152    174,009    193,511    57,022            615,633 
Other revenues       553        33,057                33,610 
Fund Performance fee       2    5,099    2,260    7,702            15,063 
Taxes and contributions   (5,847)   (4,714)   (6,424)   (4,636)   (2,668)   (1,326)       (25,615)
Net revenue from services rendered   93,092    92,947    172,684    282,321    62,056    14,009        717,109 
(-) General and administrative expenses   (11,980)   (26,097)   (66,982)   (84,008)   (22,847)   (5,985)   (294,202)   (512,101)
Share-based payments                           (20,098)   (20,098)
Operating profit   81,112    66,850    105,702    198,313    39,209    8,024    (314,300)   184,910 
Finance income                                      103,246 
Finance cost                                      (78,338)
Finance result, net                                      24,908 
Equity Gain/Loss                                      (2,588)
Profit before income taxes                                      207,230 
Income taxes                                      (35,970)
Profit for the period                                      171,260 

F-49 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

         Three-month period ended 09/30/2025
   Private Equity  Real Assets  Credit  Global IP&S  Equities  Corporate Advisory  Corporate Center  Total
In Brazil   17,777    28,179    23,446    13,972    12,594    5,837        101,805 
Abroad   15,288    4,820    39,493    80,689    7,776            148,066 
Gross revenue from services rendered   33,065    32,999    62,939    94,661    20,370    5,837        249,871 
Fund Advisory fee       2,385        17,887        5,837        26,109 
Fund Management fee   33,065    30,425    62,557    65,332    17,891            209,270 
Other revenues       188        11,216                11,404 
Fund Performance fee       1    382    226    2,479            3,088 
Taxes and contributions   (1,978)   (1,709)   (2,114)   (1,393)   (860)   (504)       (8,558)
Net revenue from services rendered   31,087    31,290    60,825    93,268    19,510    5,333        241,313 
(-) General and administrative expenses   (3,646)   (8,159)   (20,008)   (29,542)   (6,445)   (2,218)   (96,360)   (166,378)
Share-based payments                           (8,101)   (8,101)
Operating profit   27,441    23,131    40,817    63,726    13,065    3,115    (104,461)   66,834 
Finance income                                      27,685 
Finance cost                                      (36,971)
Finance result, net                                      (9,286)
Equity Gain/Loss                                      3,609 
Profit before income taxes                                      61,157 
Income taxes                                      (12,598)
Profit for the period                                      48,559 

F-50 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

         Nine-month period ended 09/30/2024
   Private Equity  Real Assets  Credit  Global IP&S  Equities  Corporate Advisory  Corporate Center  Total
In Brazil   58,240    71,160    51,167    58,025    45,983    15,195        299,770 
Abroad   49,265    7,989        7,361    4,762    10,132        79,509 
Gross revenue from services rendered   107,505    79,149    51,167    65,386    50,745    25,327        379,279 
Fund Advisory fee       3,229    306    1,227        25,327        30,089 
Fund Management fee   107,505    75,585    47,235    63,751    44,926            339,002 
Fund Performance fee       335    3,626    408    5,819            10,188 
Taxes and contributions   (6,569)   (4,239)   (2,899)   (5,869)   (2,961)   (1,821)       (24,358)
Net revenue from services rendered   100,936    74,910    48,268    59,517    47,784    23,506        354,921 
(-) General and administrative expenses   (11,750)   (14,642)   (14,349)   (26,961)   (10,294)   (8,754)   (110,179)   (196,929)
Share-based payments   (10)   (46)   (5)   (10)   (13)       (15,871)   (15,955)
Operating profit   89,176    60,222    33,914    32,546    37,477    14,752    (126,050)   142,037 
Finance income                                      72,462 
Finance cost                                      (63,319)
Finance result, net                                      9,143 
Profit before income taxes                                      151,180 
Income taxes                                      (35,756)
Profit for the period                                      115,424 

F-51 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

         Three-month period ended 09/30/2024
   Private Equity  Real Assets  Credit  Global IP&S  Equities  Corporate Advisory  Corporate Center  Total
In Brazil   19,672    24,123    17,937    18,736    15,452    5,418        101,338 
Abroad   13,710    3,102        2,820    1,624            21,256 
Gross revenue from services rendered   33,382    27,225    17,937    21,556    17,076    5,418        122,594 
Fund Advisory fee       530        609        5,418        6,557 
Fund Management fee   33,382    26,693    17,926    20,782    15,306            114,089 
Fund Performance fee       2    11    165    1,770            1,948 
Taxes and contributions   (2,208)   (1,428)   (1,028)   (1,901)   (954)   (469)       (7,988)
Net revenue from services rendered   31,174    25,797    16,909    19,655    16,122    4,949        114,606 
(-) General and administrative expenses   (3,608)   (4,833)   (5,199)   (8,919)   (3,230)   (2,005)   (35,737)   (63,531)
Share-based payments                           (4,147)   (4,147)
Operating profit   27,566    20,964    11,710    10,736    12,892    2,944    (39,884)   46,928 
Finance income                                      17,620 
Finance cost                                      (9,486)
Finance result, net                                      8,134 
Profit before income taxes                                      55,062 
Income taxes                                      (13,693)
Profit for the period                                      41,369 

F-52 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

24Legal Claims

 

As of September 30, 2025 and December 31, 2024, the Entity has one dispute classified as probable chance of loss:

 

Labor Claim

 

In the third quarter of 2025, a labor lawsuit filed against Vinci Capital Gestora de Recursos Ltda has been assessed by management and its legal advisors as a probable loss, in the amount of R$ 275. Accordingly, a provision has been recognized in the financial statements to cover the estimated amount of the liability.

 

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

 

   09/30/2025  12/31/2024
       
 Tax    20,329    23,327 
 Labor    157    540 
 Civil    1,050     
 Total    21,536    23,867 

 

Tax Claims

 

On March 21, 2018, the Brazilian federal revenue opened a tax assessment against Vinci Equities for the collection of open debts of IRPJ, CSLL, PIS and COFINS in the amount of R$ 20,329 (December 31, 2024: R$ 19,470) for the calendar year of 2013.

 

In the second quarter of 2025, Vinci Gestora de Recursos Ltda entered into an installment plan related to a tax administrative proceeding concerning social security contributions and settled its outstanding liabilities in the amount of R$974, a discount of approximately 75%.

 

25Share-based payments

 

The Entity provides benefits to its employees through a share-based incentive.

 

(a)Share-based compensation plans approved in 2025

 

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

 

(b)Outstanding shares granted

 

The following table refers to the outstanding shares granted plan as of September 30, 2025, and December 31, 2024.

 

   Share-based Compensation Plan
   SOP 2021(*)  RSU 2022  SOP 2023  SOP 2024 (**)  SOP 2025  TOTAL
                   
Outstanding on 12/31/2023   1,482,753    688,779    1,116,884            3,288,416 
Granted                1,273,492        1,273,492 
Forfeited       (4,310)   (17,412)   (12,600)       (34,322)
Vested   (1,482,753)   (68,311)               (1,551,064)
Outstanding on 12/31/2024       616,158    1,099,472    1,260,892        2,976,522 
Granted               110,382    2,394,873    2,505,255 
Forfeited       (30,649)   (10,619)           (41,268)
Vested       (76,185)       (46,176)       (122,361)
Outstanding on 09/30/2025       509,324    1,088,853    1,325,098    2,394,873    5,318,148 

 

(*) All the stock options were vested on February 1st, 2024, and the participants had a period of 12 months to exercise their vested options from February 1, 2024. On February 1, 2025, no options were exercised by any participant.

(**) The shares vested during the period ending on September 30, 2025, have not been exercised yet by the participants.

 

F-53 

Vinci Compass Investments Ltd.

 

Notes to the interim consolidated financial statements

All amounts in thousands of Brazilian Reais, unless otherwise stated

 

 

(c)Total Compensation Expense

 

The following table refers to the share-based compensation expense for the period ended on September 30, 2025, and September 30, 2024.

 

   30/09/2025
   Share-based Compensation Plan
   SOP 2021  RSU 2022  SOP 2023  SOP 2024  SOP 2025  TOTAL
                               
Share-based compensation       (3,035)   (2,797)   (6,224)   (6,813)   (18,869)
Social charges       (1,229)               (1,229)
Total expense       (4,264)   (2,797)   (6,224)   (6,813)   (20,098)

 

   30/09/2024
   Share-based Compensation Plan
   SOP 2021  RSU 2022  SOP 2023  SOP 2024  SOP 2025  TOTAL
                               
Share-based compensation   (119)   (4,562)   (2,877)   (4,871)       (12,429)
Social charges       (3,526)               (3,526)
Total expense   (119)   (8,088)   (2,877)   (4,871)       (15,955)

 

26Deferred Revenue

 

In accordance with the Partnership Agreement of some funds managed by Vinci Compass, management fees are payable in advance semiannually on January 1 and July 1. The revenue fees are recognized monthly on a linear basis during the semester. The deferred revenue balance in September is R$15,002 (on December 31, 2024: zero).

 

27Subsequent Events

 

On October 6th, 2025, Vinci Compass announces the acquisition of 50.1% Stake in Verde Asset Management, one of Brazil's leading multi-strategy asset managers. Once closed, the transaction will add immediate scale and improve AUM mix by contributing R$16 billion in AUM.

 

The Transaction was structured into two phases and follows a "Price-to-Fee Related Revenues" valuation framework.

 

In the first phase, Vinci Compass will acquire 50.1% of Verde, with total estimated consideration composed of 3.1 million new Class A common shares and R$46.8 million in cash. Payment will be set in two instalments, first at Closing, fixed at 2.2 million new Class A common shares and R$32.4 million in cash, and the second after two years, estimated at 0.9 million new Class A common shares and R$14.4 million in cash, contingent on revenue targets and other customary conditions.

 

The second phase was structured as an earnout, to be paid five years after the closing date of the transaction, in each Vinci Compass is obliged to acquire the remaining 49.9% of Verde, with consideration payable in new Class A common shares and/or cash at Vinci Compass' discretion, and a value estimated at R$127.4 million.

 

The Transaction is expected to close in the fourth quarter of 2025, subject to regulatory approvals and other customary closing conditions.

 

F-54