(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 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -93.23%-55.84M | -10.68%160.41M | 40.52%124.5M | -36.89%42.61M | -45.22%22.19M | -69.50%-28.9M | 33.01%179.59M | 20.91%88.6M | 39.65%67.52M | 27.07%40.51M |
Net income from continuing operations | -383.37%-56.08M | -4.70%70.01M | -44.12%9.72M | -5.14%25.78M | 0.97%14.72M | 38.25%19.79M | 78.19%73.46M | 48.73%17.39M | 116.67%27.17M | 125.64%14.58M |
Operating gains losses | -7,392.31%-948K | 204.56%13.9M | 277.06%12.18M | 188.92%3.65M | -262.02%-1.94M | 101.15%13K | -1.23%4.57M | -11.72%3.23M | 124.11%1.26M | 10.62%1.2M |
Depreciation and amortization | 4.56%17.05M | 2.67%65.55M | 6.30%17.27M | -0.32%16.1M | -1.61%15.87M | 6.50%16.31M | 3.95%63.84M | 0.43%16.25M | 2.91%16.15M | 8.44%16.13M |
Asset impairment expenditure | 42.12%1.37M | 344.44%5.24M | 3,865.88%3.37M | 245.71%726K | -67.92%179K | 195.71%964K | -59.02%1.18M | --85K | --210K | --558K |
Remuneration paid in stock | 300.70%44.63M | -5.35%21.66M | -96.09%720K | -14.13%4.04M | 54.73%5.76M | 381.81%11.14M | 4,466.67%22.88M | 1,294.29%18.4M | 932.24%4.71M | 23.10%3.72M |
Deferred tax | -141.87%-2.62M | 25.85%24.06M | 35.54%6.72M | -16.69%5.53M | 29.43%5.56M | 93.45%6.26M | 17.23%19.12M | 102.57%4.96M | 55.97%6.63M | -22.50%4.29M |
Other non cashItems | 164.65%5.32M | 50.69%28.28M | -15.34%5.86M | -6.30%6.5M | 666.78%24.15M | -189.81%-8.23M | -42.63%18.77M | 24.91%6.92M | -23.43%6.94M | -140.37%-4.26M |
Change In working capital | 9.65%-61.29M | -10,981.79%-42.44M | 95.47%69.31M | -278.81%-13.31M | -503.69%-30.6M | -35.43%-67.84M | 103.08%390K | -4.25%35.46M | -19.03%7.45M | 222.98%7.58M |
-Change in receivables | 253.78%13.17M | -56.96%-40.73M | -19.54%-3.04M | 57.36%-8.78M | -729.42%-20.34M | -41.76%-8.56M | -566.50%-25.95M | -118.97%-2.54M | -634.03%-20.6M | 132.76%3.23M |
-Change in inventory | -17.35%-34.73M | -1,729.59%-86.76M | -787.97%-14.69M | -318.92%-15.94M | -1,603.00%-26.54M | -143.91%-29.59M | -209.24%-4.74M | -111.34%-1.65M | 3,037.50%7.28M | -59.67%1.77M |
-Change in payables and accrued expense | -38.99%-39.82M | 215.16%91.44M | 121.14%87.22M | -37.69%11.7M | 996.89%21.17M | 7.99%-28.65M | 350.75%29.01M | 223.16%39.44M | 41.08%18.78M | 181.02%1.93M |
-Change in other current assets | 231.74%660K | -1,006.27%-3.47M | --0 | -92.09%200K | -49.32%-3.17M | -17.06%-501K | 201.57%383K | 118.62%406K | 285.34%2.53M | -221.87%-2.12M |
-Change in other working capital | -6.74%-570K | -273.78%-2.92M | 5.79%-179K | 8.59%-500K | -161.64%-1.71M | -50.42%-534K | 201.45%1.68M | 80.67%-190K | -203.89%-547K | 7,805.56%2.77M |
Tax refund paid | 55.16%-3.28M | -5.02%-25.85M | 95.42%-646K | -113.30%-6.4M | -250.02%-11.5M | -72.53%-7.3M | -105.17%-24.61M | -206.02%-14.09M | 12.20%-3M | 5.77%-3.29M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -93.23%-55.84M | -10.68%160.41M | 40.52%124.5M | -36.89%42.61M | -45.22%22.19M | -69.50%-28.9M | 33.01%179.59M | 20.91%88.6M | 39.65%67.52M | 27.07%40.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -224.80%-39.41M | -46.56%-121.36M | -33.10%-33.92M | -558.95%-59.01M | -203.63%-16.3M | 71.78%-12.13M | -69.28%-82.81M | -159.62%-25.49M | 10.47%-8.96M | 49.60%-5.37M |
Net PPE purchase and sale | -119.51%-20.51M | -77.33%-81.27M | -35.99%-33.71M | -169.26%-22.45M | -200.11%-15.76M | -25.45%-9.35M | 4.85%-45.83M | -158.82%-24.79M | 10.77%-8.34M | 53.91%-5.25M |
Net intangibles purchas and sale | 67.60%-918K | -203.51%-5.63M | 87.85%-99K | -220.58%-2.1M | -270.00%-592K | -1,170.40%-2.83M | 17.93%-1.85M | ---815K | ---656K | ---160K |
Net business purchase and sale | ---18.03M | 2.92%-34.66M | ---169K | ---34.49M | --0 | --0 | ---35.7M | --0 | --0 | --0 |
Net other investing changes | 10.87%51K | -66.84%192K | -50.85%58K | -13.16%33K | 25.00%55K | -87.89%46K | -61.60%579K | -94.16%118K | 105.77%38K | -94.08%44K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -224.80%-39.41M | -46.56%-121.36M | -33.10%-33.92M | -558.95%-59.01M | -203.63%-16.3M | 71.78%-12.13M | -69.28%-82.81M | -159.62%-25.49M | 10.47%-8.96M | 49.60%-5.37M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 127.07%82.92M | 69.17%-27.08M | -18.48%-71.62M | 109.22%5.61M | 105.89%2.41M | -50.89%36.52M | 11.16%-87.83M | 14.79%-60.45M | -66.62%-60.79M | -98.96%-40.95M |
Net issuance payments of debt | 101.74%94.79M | 344.45%58.3M | -25.38%-50.61M | 132.00%15.78M | 327.11%46.15M | -45.46%46.99M | 32.30%-23.85M | 21.71%-40.37M | -104.53%-49.32M | -2,061.49%-20.32M |
Cash dividends paid | -9.81%-10.14M | -9.20%-38.64M | -8.52%-10.15M | -17.09%-10.04M | -6.51%-9.21M | -4.88%-9.24M | -4.10%-35.39M | -7.00%-9.35M | 1.55%-8.57M | -3.58%-8.65M |
Proceeds from stock option exercised by employees | ---- | 883.03%2.66M | --0 | --2.37M | --294K | ---- | -91.73%271K | -78.54%271K | --0 | --0 |
Interest paid (cash flow from financing activities) | 11.07%-1.66M | 2.98%-27.91M | 0.11%-10.89M | 40.81%-1.71M | -12.24%-13.45M | 37.78%-1.86M | 12.66%-28.76M | 9.71%-10.9M | 19.72%-2.89M | 9.80%-11.98M |
Net other financing activities | -110.79%-68K | -21,400.00%-21.5M | --33K | ---796K | ---21.37M | --630K | -933.33%-100K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 127.07%82.92M | 69.17%-27.08M | -18.48%-71.62M | 109.22%5.61M | 105.89%2.41M | -50.89%36.52M | 11.16%-87.83M | 14.79%-60.45M | -66.62%-60.79M | -98.96%-40.95M |
Net cash flow | ||||||||||
Beginning cash position | 59.66%26.29M | 133.67%16.47M | -42.77%7.51M | 6.01%15.25M | -43.66%10.95M | 133.67%16.47M | -62.22%7.05M | -0.59%13.12M | 14.18%14.38M | 78.65%19.44M |
Current changes in cash | -173.08%-12.33M | 33.67%11.96M | 611.10%18.97M | -386.52%-10.79M | 242.94%8.3M | -131.55%-4.51M | 170.08%8.95M | 135.68%2.67M | -218.80%-2.22M | -996.30%-5.81M |
Effect of exchange rate changes | -160.58%-2.61M | -553.72%-2.14M | -126.80%-182K | 219.12%3.05M | -632.85%-4.01M | 47.73%-1M | -59.57%471K | -48.64%679K | 175.71%957K | -29.52%752K |
End cash Position | 3.68%11.35M | 59.66%26.29M | 59.66%26.29M | -42.77%7.51M | 6.00%15.25M | -43.66%10.95M | 133.67%16.47M | 133.67%16.47M | -0.59%13.12M | 14.19%14.38M |
Free cash from | -88.12%-77.27M | -44.27%73.51M | 43.96%90.69M | -69.14%18.06M | -83.37%5.84M | -66.16%-41.08M | 55.94%131.9M | 2.53%63M | 50.05%58.53M | 71.32%35.1M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
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