(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -103.15%-1.67M | -113.73%-5.41M | -17.92%28.74M | 159.66%175.5M | 89.54%42.06M | 152.40%53.16M | 421.10%39.42M | 108.70%35.01M | 56.17%67.59M | 148.80%22.19M |
Net profit before non-cash adjustment | -118.82%-8.18M | -70.92%12.78M | -48.12%21.45M | 403.52%159.83M | 165.68%31.07M | 247.30%43.47M | 869.12%43.94M | 1,279.61%41.35M | -14.04%31.74M | 146.81%11.69M |
Total adjustment of non-cash items | 161.32%3.95M | -74.82%1.54M | -38.13%5.48M | 10.16%40.43M | 33.26%18.08M | -82.76%1.51M | -17.30%6.12M | 26.99%8.86M | 43.30%36.7M | -3.69%13.57M |
-Depreciation and amortization | 15.77%9.04M | 27.65%8.79M | -15.92%7.52M | 5.11%32.28M | 1.42%8.64M | -7.26%7.81M | -3.08%6.88M | 34.17%8.94M | 91.00%30.71M | 64.37%8.52M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -88.04%1.03M | --989K |
-Assets reserve and write-off | --0 | --0 | --0 | 49.58%356K | -3,098.39%-1.98M | --0 | ---190K | 7,563.64%2.53M | -2.06%238K | ---62K |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | 19.70%-5.66M | -678.40%-7.57M | 11.20%-2.53M | -277.08%-6.69M | -144.42%-1.69M | -7,730.00%-7.05M | -10,900.00%-972K | -4,693.55%-2.85M | 188,850.00%3.78M | 190,000.00%3.8M |
-Remuneration paid in stock | 7.80%318K | 15.48%179K | 15.58%178K | 10.17%899K | 19.43%295K | 18.95%295K | -3.13%155K | -4.35%154K | 31.83%816K | -3.52%247K |
-Other non-cash items | -45.37%248K | -42.17%144K | 307.89%310K | 10,600.00%13.59M | 17,691.67%12.81M | 627.91%454K | 84.44%249K | 1,166.67%76K | 337.93%127K | 1,100.00%72K |
Changes in working capital | -68.65%2.56M | -85.31%-19.73M | 111.91%1.81M | -2,795.32%-24.76M | -130.90%-7.09M | 3,902.33%8.18M | -143.38%-10.65M | -323.20%-15.19M | 95.56%-855K | 68.99%-3.07M |
-Change in receivables | -248.26%-9.78M | -657.09%-13.13M | 157.82%5.18M | 14.96%-8.81M | 31.91%-4.72M | -14.30%6.6M | 80.49%-1.73M | -300.27%-8.95M | -4.49%-10.36M | -60.25%-6.93M |
-Change in inventory | -90.65%550K | 90.68%-638K | -497.20%-13.03M | 46.35%-1.21M | 11.10%-3.52M | 245.11%5.88M | -1,262.82%-6.85M | -36.58%3.28M | 78.63%-2.25M | 59.87%-3.96M |
-Change in payables | 374.09%11.8M | -188.91%-5.97M | 201.50%9.66M | -222.58%-14.4M | -80.98%1.49M | -11.42%-4.3M | -152.60%-2.07M | -345.85%-9.52M | 913.55%11.75M | 82.76%7.81M |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---343K | ---- | ---- | ---- | ---- | --0 | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 86.49%-262K | -43.86%-246K | -192.77%-243K | -335.03%-857K | 11,068.42%8.34M | -3,131.67%-1.94M | -248.98%-171K | -591.67%-83K | -302.04%-197K | -102.68%-76K |
Interest received (cash flow from operating activities) | 0.00%2K | 2K | ||||||||
Tax refund paid | -62,400.00%-1.88M | 78.81%-1.26M | 81.34%-197K | -476.58%-25.8M | -2,438.78%-25.79M | 99.86%-3K | -5.95M | 17.44%-1.06M | 15.50%-4.48M | 80.72%-1.02M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -107.44%-3.81M | -120.77%-6.92M | -16.46%28.3M | 136.57%148.84M | 16.60%24.6M | 172.13%51.21M | 343.06%33.3M | 118.74%33.87M | 65.86%62.92M | 225.71%21.1M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -13.29%-7.82M | -174.54%-18.78M | 33.15%-7.25M | -19.94%-32.44M | -9.41%-7.85M | -7.07%-6.91M | 11.71%-6.84M | -94.15%-10.85M | 52.09%-27.05M | 40.20%-7.17M |
Net intangibles purchase and sale | -842.86%-858K | -1,054.02%-1M | -263.86%-302K | 35.13%-2.15M | 43.01%-1.89M | ---91K | ---87K | ---83K | 39.24%-3.31M | 25.12%-3.31M |
Net business purchase and sale | --0 | --0 | --0 | ---53M | --0 | --0 | --0 | ---53M | --0 | --0 |
Interest received (cash flow from investment activities) | -93.33%1K | 180.00%14K | --1K | -71.07%57K | -54.32%37K | -86.61%15K | 150.00%5K | --0 | 278.85%197K | 272.34%81K |
Investing cash flow | -24.33%-8.68M | -185.58%-19.77M | 88.19%-7.55M | -190.22%-87.53M | 7.58%-9.7M | -10.16%-6.98M | 10.62%-6.92M | -1,044.67%-63.93M | 51.63%-30.16M | 38.15%-10.49M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -153.58%-7.55M | 808.30%17.96M | -110.98%-5.82M | --49.45M | ---2.57M | 80.07%-2.98M | 121.34%1.98M | 119.10%53.02M | --0 | --0 |
Net common stock issuance | --0 | -39.06%39K | 3,734.04%3.6M | -88.53%158K | --0 | --0 | --64K | --94K | --1.38M | ---- |
Increase or decrease of lease financing | --0 | -4.73%-155K | 0.62%-160K | 25.08%-463K | --0 | -1.99%-154K | 2.63%-148K | -6.62%-161K | -7.29%-618K | -7.89%-164K |
Cash dividends paid | ---5.1M | ---- | ---- | ---47.29M | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -303.93%-12.65M | 842.47%17.84M | -104.49%-2.38M | 143.55%1.85M | -4,207.00%-49.86M | 79.24%-3.13M | 120.11%1.89M | 120.19%52.95M | 231.94%760K | 898.68%1.21M |
Net cash flow | ||||||||||
Beginning cash position | 37.06%127.13M | 102.02%128.46M | 184.69%107.52M | 367.59%37.77M | 373.08%140.85M | 186.48%92.75M | 51.32%63.59M | 367.59%37.77M | -75.58%8.08M | 59.16%29.77M |
Current changes in cash | -161.16%-25.14M | -131.30%-8.85M | -19.76%18.37M | 88.45%63.16M | -395.78%-34.96M | 1,678.99%41.1M | 393.03%28.27M | -32.57%22.89M | 234.10%33.52M | 211.12%11.82M |
Effect of exchange rate changes | -19.52%5.63M | 735.67%7.52M | -12.21%2.57M | 272.22%6.59M | --1.62M | --7M | --900K | --2.93M | ---3.83M | ---- |
End cash Position | -23.59%107.63M | 37.06%127.13M | 102.02%128.46M | 184.69%107.52M | 184.69%107.52M | 373.08%140.85M | 186.48%92.75M | 51.32%63.59M | 367.59%37.77M | 367.59%37.77M |
Free cash flow | -128.25%-12.49M | -201.26%-26.7M | -9.58%20.75M | 250.91%114.25M | 40.04%14.86M | 257.45%44.22M | 11,416.74%26.37M | 131.78%22.94M | 235.84%32.56M | 206.82%10.61M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data