(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 | -70.16%2.94M | -16.05%13.3M | 162.28%5.12M | -375.53%-1.43M | -101.86%-190.33K | 213.89%9.87M | -15.95%15.84M | -25.03%1.95M | -93.42%519K | 42.71%10.22M |
Net income from continuing operations | 410.61%5.97M | -19.65%5.04M | -24.83%1.57M | -49.00%1.35M | 7.38%938.23K | 81.78%1.17M | 295.32%6.27M | 668.00%2.09M | 748.08%2.66M | 92.06%873.78K |
Operating gains losses | -26.12%-845K | 1.27%-1.64M | 71.47%-269K | -38.45%-839K | 848.55%142.4K | -662.59%-670K | -175.69%-1.66M | -1,396.23%-943K | -266.96%-606K | 83.41%-19.02K |
Depreciation and amortization | 17.61%5.77M | 60.03%21.34M | 63.95%5.84M | 80.31%5.53M | 45.13%5.06M | 52.50%4.91M | -1.41%13.33M | 8.23%3.56M | -12.64%3.07M | 1.79%3.49M |
Remuneration paid in stock | 19.66%213K | 3.69%647K | -5.68%166K | 21.71%157K | -9.19%146.13K | 12.81%178K | 5.72%624K | -3.72%176K | -24.40%129K | 31.07%160.93K |
Deferred tax | 96.93%2.18M | -622.97%-1.8M | -545.88%-5.49M | 73.61%1.32M | 191.26%1.27M | --1.11M | -41.32%344K | -572.04%-850K | 297.07%758K | 67.80%435.31K |
Other non cashItems | 13.19%867K | 14.82%2.81M | -62.25%231K | 57.93%886K | 45.91%929.17K | 19.86%766K | -19.38%2.45M | -14.99%612K | -24.59%561K | -19.82%636.8K |
Change In working capital | -320.70%-9.11M | -388.30%-10.35M | 24.59%-1M | -48.48%-7.99M | -200.95%-5.42M | 622.41%4.13M | -167.33%-2.12M | -36.13%-1.33M | -238.67%-5.38M | 77.19%5.37M |
-Change in receivables | ---- | -126.43%-27.68M | ---- | ---- | ---- | ---- | -877.85%-12.22M | ---- | ---- | ---- |
-Change in prepaid assets | ---- | 5,672.50%9.24M | ---- | ---- | ---- | ---- | 185.15%160K | ---- | ---- | ---- |
-Change in payables and accrued expense | ---- | -18.61%8.09M | ---- | ---- | ---- | ---- | 463.77%9.94M | ---- | ---- | ---- |
Interest paid (cash flow from operating activities) | -20.23%-933K | -4.05%-3M | 61.84%-261K | -42.88%-973K | -34.73%-994.35K | 1.01%-776K | 15.74%-2.89M | 16.05%-684K | 20.25%-681K | 18.54%-738.03K |
Interest received (cash flow from operating activities) | 2.00%51K | -39.95%233K | -11.76%60K | -40.00%66K | -20.55%57.43K | -63.70%50K | 1.42%388K | -24.57%68K | 15.39%110K | -25.85%72.29K |
Tax refund paid | -23.54%-1.22M | 102.45%22K | 662.80%4.27M | -898.94%-939K | -4,109.76%-2.32M | -10,316.72%-990K | -3,927.96%-898K | -3,258.99%-758K | -17,437.31%-94K | ---55.01K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -70.16%2.94M | -16.05%13.3M | 162.28%5.12M | -375.53%-1.43M | -101.86%-190.33K | 213.89%9.87M | -15.95%15.84M | -25.03%1.95M | -93.42%519K | 42.71%10.22M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 121.41%4.7M | -697.89%-28.59M | -481.89%-7.97M | 89.48%2.68M | -17.18%544.05K | -3,634.03%-21.95M | 142.27%4.78M | 400.48%2.09M | 187.71%1.42M | 120.92%656.89K |
Net PPE purchase and sale | 14,289.29%4.03M | 37.92%3.54M | -53.66%759K | 153.76%2.2M | 696.34%558.27K | 285.34%28K | 542.44%2.57M | 1,146.73%1.64M | 712.30%865K | 124.60%70.11K |
Net business purchase and sale | --0 | ---27M | --0 | ---- | ---- | ---27M | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --0 | --2.06M | --0 | ---- | ---486.62K | --4.44M | ---- | ---- | ---- | ---- |
Net other investing changes | 14.33%670K | -424.29%-7.18M | -2,044.10%-8.73M | -11.43%488K | -19.49%472.4K | -7.89%586K | -13.25%2.22M | -21.71%449K | -13.01%551K | 0.76%586.78K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 121.41%4.7M | -697.89%-28.59M | -481.89%-7.97M | 89.48%2.68M | -17.18%544.05K | -3,634.03%-21.95M | 142.27%4.78M | 400.48%2.09M | 187.71%1.42M | 120.92%656.89K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -160.39%-11.49M | 268.20%30.24M | 281.54%6.95M | -595.61%-5.23M | 163.25%7.05M | 947.93%19.03M | 12.80%-17.98M | -23.80%-3.83M | 91.02%-752K | -57.12%-11.15M |
Net issuance payments of debt | -141.02%-10.76M | 152.86%9.28M | 337.36%7.65M | -436.84%-4.49M | 172.60%8.14M | -96.01%-4.46M | 12.37%-17.56M | -14.66%-3.22M | 89.85%-836K | -63.46%-11.21M |
Net common stock issuance | -99.34%159K | 7,724.76%24.34M | 45.24%183K | 60.71%135K | -420.88%-213.38K | 71,957.34%24.23M | 153.30%311K | 144.55%126K | 158.50%84K | 128.36%66.5K |
Cash dividends paid | -20.14%-889K | -360.30%-3.37M | -20.05%-880K | ---878K | ---876.4K | ---740K | ---733K | ---733K | --0 | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -160.39%-11.49M | 268.20%30.24M | 281.54%6.95M | -595.61%-5.23M | 163.25%7.05M | 947.93%19.03M | 12.80%-17.98M | -23.80%-3.83M | 91.02%-752K | -57.12%-11.15M |
Net cash flow | ||||||||||
Beginning cash position | 484.20%18.05M | 597.29%3.09M | 384.07%13.95M | 955.59%17.92M | 435.77%10.52M | 597.56%3.09M | 86.53%443K | 457.07%2.88M | 228.68%1.7M | 1,216.37%1.96M |
Current changes in cash | -155.39%-3.85M | 465.27%14.96M | 1,871.15%4.1M | -436.26%-3.98M | 2,891.51%7.4M | 356.63%6.94M | 1,188.64%2.65M | 379.78%208K | 209,651.77%1.18M | -172.18%-265.23K |
End cash Position | 41.53%14.2M | 484.20%18.05M | 484.20%18.05M | 384.07%13.95M | 955.40%17.92M | 410.97%10.03M | 597.56%3.09M | 597.56%3.09M | 457.07%2.88M | 228.74%1.7M |
Free cash from | -70.96%2.82M | -19.85%12.65M | 162.28%5.12M | -433.91%-1.73M | -103.79%-386.1K | 212.77%9.72M | -10.86%15.78M | -17.80%1.95M | -93.09%519K | 48.93%10.19M |
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.