(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 | 606.67%31.89M | 619.88%26.13M | -40.65%15.3M | 107.55%2.11M | 7,037.29%4.21M | 254.84%4.51M | -120.63%-5.03M | 11.60%25.77M | -3,575.62%-27.94M | 101.05%59K |
Net income from continuing operations | 223.53%1.35M | 93.58%-344K | 324.30%1.53M | 49.90%-1.24M | 113.59%452K | -197.67%-1.09M | -145.06%-5.36M | -124.76%-683K | -324.68%-2.47M | -152.98%-3.33M |
Operating gains losses | 378.57%312K | -202.91%-1.77M | -125.14%-521K | -196.88%-1.09M | -105.10%-51K | 95.47%-112K | 14.73%1.72M | 51.91%2.07M | 264.04%1.12M | 119.30%1M |
Depreciation and amortization | -26.46%1.04M | -6.46%4.55M | -11.88%1.04M | -10.23%1.05M | -17.63%1.04M | 13.45%1.42M | 4.09%4.86M | -7.17%1.18M | 3.71%1.17M | 11.81%1.26M |
Asset impairment expenditure | ---- | -76.20%428K | --0 | --428K | --0 | ---- | --1.8M | --0 | --0 | --1.8M |
Remuneration paid in stock | 262.47%3.37M | 112.62%6.65M | 423.95%2.49M | 66.16%1.64M | 101.91%1.59M | 5.80%930K | -39.50%3.13M | -71.15%476K | -17.27%987K | -29.23%787K |
Deferred tax | 177.86%415K | -722.31%-1.07M | -18.33%361K | 69.42%-137K | -158.50%-760K | -413.53%-533K | -113.42%-130K | -15.16%442K | -7,566.67%-448K | -188.55%-294K |
Other non cashItems | -54.76%57K | -58.13%353K | -72.62%69K | -65.47%77K | -71.07%81K | 43.18%126K | 299.53%843K | 425.00%252K | 337.25%223K | 677.78%280K |
Change In working capital | 544.73%25.4M | 260.02%17.73M | -53.39%10.39M | 105.12%1.45M | 266.01%1.94M | 200.95%3.94M | -6,772.89%-11.08M | 43.55%22.3M | -1,358.81%-28.3M | 92.14%-1.17M |
-Change in receivables | 24.07%-4.23M | -142.84%-11.49M | -192.31%-2.72M | -215.82%-5.45M | 340.23%2.25M | -127.70%-5.57M | 301.05%26.81M | 148.11%2.95M | 327.31%4.7M | 92.95%-937K |
-Change in prepaid assets | -345.08%-897K | 109.92%264K | 100.46%11K | 117.12%132K | -225.64%-245K | 27.97%366K | -272.17%-2.66M | -253.30%-2.37M | -222.59%-771K | -42.14%195K |
-Change in payables and accrued expense | 272.28%34.84M | 178.10%29.3M | -45.68%11.69M | 121.75%6.91M | 452.38%1.33M | 134.84%9.36M | -349.94%-37.51M | -5.98%21.52M | -9,341.57%-31.79M | 82.39%-378K |
-Change in other current assets | ---- | 1,342.86%202K | ---- | ---- | ---- | ---- | 106.48%14K | ---- | ---- | ---- |
-Change in other current liabilities | -79.80%20K | 4,866.67%596K | 369.61%488K | 109.73%29K | 97.18%-20K | -91.75%99K | 101.50%12K | -805.00%-181K | -1,341.67%-298K | -141.16%-709K |
-Change in other working capital | -1,261.44%-4.34M | -150.89%-1.15M | 101.11%724K | -23.61%-178K | -308.81%-1.37M | -123.12%-319K | 210.82%2.25M | 114.21%360K | ---144K | 31.60%658K |
Interest paid (cash flow from operating activities) | 65.03%-57K | 51.85%-391K | 73.18%-70K | 66.95%-77K | 70.55%-81K | -279.07%-163K | -284.83%-812K | -443.75%-261K | -356.86%-233K | -663.89%-275K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 606.67%31.89M | 619.88%26.13M | -40.65%15.3M | 107.55%2.11M | 7,037.29%4.21M | 254.84%4.51M | -120.63%-5.03M | 11.60%25.77M | -3,575.62%-27.94M | 101.05%59K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -29.61%-591K | 21.99%-1.78M | -26.91%-349K | 25.00%-426K | -2.98%-553K | 49.72%-456K | 3.83%-2.29M | 71.94%-275K | -197.38%-568K | -34.25%-537K |
Net PPE purchase and sale | -98.81%-501K | -100.89%-904K | -84.16%-186K | -1,147.62%-262K | -716.00%-204K | 16.83%-252K | 63.44%-450K | 76.67%-101K | 83.85%-21K | 83.11%-25K |
Net intangibles purchas and sale | 55.88%-90K | 52.10%-880K | 6.32%-163K | 70.02%-164K | 31.84%-349K | 66.23%-204K | -60.16%-1.84M | 68.19%-174K | -796.72%-547K | -103.17%-512K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -29.61%-591K | 21.99%-1.78M | -26.91%-349K | 25.00%-426K | -2.98%-553K | 49.72%-456K | 3.83%-2.29M | 71.94%-275K | -197.38%-568K | -34.25%-537K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -115.39%-1.15M | -87.44%1.45M | 93.83%-948K | 49.91%-2.66M | 54.33%-2.43M | -80.05%7.48M | 155.03%11.52M | -173.13%-15.37M | -3.57%-5.32M | -33.90%-5.31M |
Net issuance payments of debt | 98.07%-296K | -218.41%-16.23M | 98.08%-295K | 94.34%-301K | 94.33%-301K | -138.65%-15.33M | 1,215.30%13.71M | -3,544.18%-15.34M | -1,418.29%-5.31M | -2,058.94%-5.31M |
Net common stock issuance | --0 | 2,021.11%20.02M | ---531K | ---2.27M | ---453K | 2,333.69%23.28M | 93.73%-1.04M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | 179.10%187K | --0 | --15K | --172K | ---- | 219.05%67K | --0 | --0 | --0 |
Net other financing activities | -87.31%-856K | -109.02%-2.53M | -351.85%-122K | -5,100.00%-104K | -184,300.00%-1.84M | 61.24%-457K | 61.27%-1.21M | -42.11%-27K | 98.51%-2K | 75.00%-1K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -115.39%-1.15M | -87.44%1.45M | 93.83%-948K | 49.91%-2.66M | 54.33%-2.43M | -80.05%7.48M | 155.03%11.52M | -173.13%-15.37M | -3.57%-5.32M | -33.90%-5.31M |
Net cash flow | ||||||||||
Beginning cash position | 36.37%99.65M | 4.44%73.07M | 33.08%85.19M | -12.92%85.86M | -18.98%84.68M | 4.44%73.07M | 1.21%69.97M | 17.84%64.02M | 69.11%98.59M | 52.98%104.52M |
Current changes in cash | 161.20%30.14M | 512.64%25.79M | 38.21%14M | 97.11%-979K | 121.28%1.23M | -65.76%11.54M | 301.72%4.21M | -38.57%10.13M | -648.41%-33.83M | 41.88%-5.79M |
Effect of exchange rate changes | -62.50%27K | 171.13%786K | 142.42%456K | 142.44%317K | 56.62%-59K | -91.56%72K | -416.36%-1.11M | -26.62%-1.08M | -237.06%-747K | -138.60%-136K |
End cash Position | 53.30%129.82M | 36.37%99.65M | 36.37%99.65M | 33.08%85.19M | -12.92%85.86M | -18.98%84.68M | 4.44%73.07M | 4.44%73.07M | 17.84%64.02M | 69.11%98.59M |
Free cash from | 671.55%31.29M | 432.90%24.35M | -41.38%14.95M | 105.91%1.68M | 865.27%3.66M | 206.15%4.06M | -133.26%-7.31M | 15.30%25.5M | -4,751.22%-28.51M | 92.03%-478K |
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 | -- | -- | -- | -- | 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