(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -229.32%-87.82K | 130.64%34.06K | -104.64%-10.65K | 138.15%67.91K | -103.42%-111.13K | 120.54%229.45K | 39.27%-1.47M | -94.39%-3.42M | 74.43%-177.99K | 159.42%3.25M |
Net profit before non-cash adjustment | 81.24%-210.35K | -4,541.78%-162.97K | 78.84%-231.52K | 14.01%-1.12M | 99.49%-3.51K | -5.52%-1.09M | -161.99%-4.04M | 36.76%-1.01M | -260.95%-1.3M | -26.67%-692.11K |
Total adjustment of non-cash items | -149.02%-985.75K | -217.10%-909.46K | -61.58%277.03K | 390.84%2.01M | 117.57%776.63K | 10.35%720.99K | 59.57%1.45M | -100.35%-3.39K | 262.18%409.65K | 21,147.80%356.96K |
-Depreciation and amortization | -21.62%11.97K | -3.36%15.02K | -2.17%15.18K | -51.50%15.27K | -1.30%15.54K | 430.71%15.52K | -52.71%58.21K | -92.02%8.06K | 131.91%31.48K | -29.34%15.74K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | -96.06%5.82K | ---- | ---- | --0 |
-Assets reserve and write-off | 14.80%29.79K | -6.07%24.56K | 51.74%21.8K | --25.95K | --26.15K | -61.33%14.37K | ---- | ---- | --0 | ---- |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | -45.08%486 | --0 | --486 | --0 |
-Net exchange gains and losses | 361.04%92.07K | 978.82%102.08K | -78.17%21.13K | 209.93%19.97K | 85.82%-11.62K | -78.47%96.8K | -59.94%-194.31K | -374.70%-568.38K | 101.97%6.44K | 45.89%-81.92K |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 |
-Deferred income tax | --0 | --0 | --0 | --910 | --923 | --923 | 3,598.06%3.81K | ---- | ---- | --0 |
-Other non-cash items | -167.32%-1.12M | -240.97%-1.05M | -63.11%218.92K | 347.99%1.66M | 76.21%745.64K | 262.42%593.38K | 122.45%1.58M | 35.21%619.97K | 93.71%371.24K | 276.71%423.14K |
Changes in working capital | 234.93%1.11M | 225.13%1.11M | -109.32%-56.16K | -214.63%-821.38K | -124.70%-884.25K | 182.11%602.39K | 162.93%1.12M | -112.74%-2.41M | 157.15%716.56K | 99.39%3.58M |
-Change in receivables | 14.27%-3.29M | 51.79%-1.55M | -239.14%-2.32M | -3,228.37%-3.83M | -172.13%-3.22M | 44.13%-684.69K | 29.52%-2.61M | -101.79%-5.74M | -165.18%-115.16K | 644.06%4.47M |
-Change in inventory | 151.69%1.28M | -58.55%-638.48K | -150.58%-114.92K | 420.43%509.03K | -1,416.62%-402.69K | 137.47%227.19K | -106.83%-106.32K | -45.23%628.29K | -199.13%-158.86K | -92.98%30.59K |
-Change in prepaid assets | -78.66%-21.22K | -96.49%12.04K | 115.45%13.09K | -102.38%-11.88K | 137.01%343.25K | -7,437.06%-84.74K | 129.89%78.85K | 326.69%506.05K | 1,040.19%499.09K | -7,530.27%-927.45K |
-Change in payables | 24.89%3.13M | 37.37%3.28M | 109.53%2.38M | 495.51%2.51M | 10,078.95%2.39M | 4.89%1.14M | 666.98%3.54M | 221.93%2.06M | 138.52%420.97K | -101.12%-23.95K |
-Provision for loans, leases and other losses | -52.40%3.64K | ---- | ---- | -89.17%7.64K | ---- | ---- | 162.37%277.49K | 133.18%195.63K | 614.56%70.52K | 55.92%33.97K |
-Changes in other current liabilities | ---- | ---- | -297.95%-14.86K | ---- | ---- | --7.51K | -181.47%-54.35K | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 0 | 0 | 0 | |||||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -229.32%-87.82K | 130.64%34.06K | -104.64%-10.65K | 138.15%67.91K | -103.42%-111.13K | 120.54%229.45K | 39.27%-1.47M | -94.39%-3.42M | 74.30%-177.99K | 159.42%3.25M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | ---- | ---- | --0 | ---- | ---- | 98.68%-1.9K | ---7 | --0 | --0 |
Interest received (cash flow from investment activities) | -32.00%1.17K | -37.86%1.21K | -34.20%1.34K | -20.71%1.72K | -14.44%1.94K | -16.91%2.03K | -20.47%8.86K | -75.83%1.98K | 393.85%2.17K | -9.73%2.27K |
Investing cash flow | -32.00%1.17K | -130.04%-584 | -34.20%1.34K | -20.71%1.72K | -14.44%1.94K | 271.61%2.03K | 105.22%6.96K | 101.45%1.97K | 215.57%2.17K | 0.04%2.27K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --209.16K | --0 | --0 | --0 | 99.72%-10.35K | -115.13%-315.6K | 5.24%1.75M | --3.33M | --0 | -106.95%-3.67M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | 29.02%-21.53K | -151.49%-23.48K | -22.93%-18.93K | -107.02%-30.33K | -1.30%-9.34K | -63.76%-15.4K | 65.48%-42.89K | 90.49%-9.62K | -1,217.36%-14.65K | 58.01%-9.22K |
Interest paid (cash flow from financing activities) | -32.72%-503 | -132.92%-757 | 78.84%-847 | 40.41%-379 | 62.08%-325 | 22.68%-4K | 99.09%-1.69K | 100.62%1.15K | -2,020.00%-636 | -471.33%-857 |
Net other fund-raising expenses | -97.45%11 | -101.36%-159 | 1,130.63%6.73K | -97.60%432 | 161.99%11.72K | 51.77%-653 | 330.69%109.27K | 375.00%115.38K | --17.96K | -188.66%-18.9K |
Financing cash flow | 718.17%187.14K | -194.22%-24.4K | 96.11%-13.05K | -1,230.47%-30.27K | 99.78%-8.29K | -116.22%-335.65K | -12.39%1.81M | 146.45%3.44M | -99.78%2.68K | -108.49%-3.7M |
Net cash flow | ||||||||||
Beginning cash position | -11.50%183.88K | -44.12%181.52K | -53.32%205.41K | -66.29%207.77K | -68.44%324.86K | 393.67%440.02K | -83.73%89.13K | 806.49%454.05K | 1,763.65%616.33K | 87.03%1.03M |
Current changes in cash | 155.38%100.5K | 107.72%9.07K | 78.53%-22.36K | 122.73%39.35K | 74.09%-117.48K | -110.93%-104.17K | 173.01%351.24K | 104.88%24.31K | -132.12%-173.14K | 13.12%-453.35K |
Effect of exchange rate changes | -285.00%-4.17K | -1,825.71%-6.71K | 86.13%-1.52K | -79.26%2.25K | -99.03%389 | 16.33%-10.98K | -101.61%-361 | -269.31%-38.34K | 330.07%10.87K | 803.84%40.24K |
End cash Position | 12.36%280.21K | -11.50%183.88K | -44.12%181.52K | -45.08%249.38K | -66.29%207.77K | -68.44%324.86K | 393.67%440.02K | 393.67%440.02K | 806.49%454.05K | 1,763.65%616.33K |
Free cash flow | -229.32%-87.82K | 129.03%32.26K | -104.64%-10.65K | 138.15%67.91K | -103.42%-111.13K | 120.51%229.45K | 42.63%-1.47M | -79.63%-3.42M | 74.29%-177.99K | 159.47%3.25M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data