(Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||
Cash flow from continuing operating activities | 198.86%32.02M | 116.82%110.19M | 10.71M | 50.82M |
Net income from continuing operations | 2,781.63%28.02M | 101.76%111.51M | ---1.05M | --55.27M |
Operating gains losses | --1K | --141K | ---- | ---- |
Depreciation and amortization | 177.52%3.58M | 28.28%10.02M | --1.29M | --7.81M |
Deferred tax | 380.60%9.81M | 75.66%46.52M | --2.04M | --26.49M |
Other non cash items | 137.04%320K | 14,636.84%2.8M | --135K | --19K |
Change In working capital | -217.08%-9.71M | -56.85%-60.8M | --8.3M | ---38.77M |
-Change in receivables | 2.94%56.12M | 16.73%-37.12M | --54.51M | ---44.58M |
-Change in prepaid assets | -98.77%61K | 274.36%5.65M | --4.97M | ---3.24M |
-Change in payables and accrued expense | -43.59%-66.57M | -345.04%-15.93M | ---46.36M | ---3.58M |
-Change in other current liabilities | 114.20%667K | -204.80%-13.35M | ---4.7M | --12.74M |
-Change in other working capital | 107.75%10K | 41.58%-59K | ---129K | ---101K |
Cash from discontinued investing activities | ||||
Operating cash flow | 198.81%32.02M | 116.83%110.19M | --10.72M | --50.82M |
Investing cash flow | ||||
Cash flow from continuing investing activities | -241.35%-34.18M | -76.45%-70.43M | -10.01M | -39.91M |
Net PPE purchase and sale | 65.85%-264K | 73.25%-1.19M | ---773K | ---4.43M |
Net intangibles purchase and sale | -0.11%-1.76M | -67.43%-6.68M | ---1.76M | ---3.99M |
Net business purchase and sale | ---- | --0 | ---- | --140K |
Net other investing changes | -329.74%-32.15M | -97.79%-62.57M | ---7.48M | ---31.63M |
Cash from discontinued investing activities | ||||
Investing cash flow | -241.35%-34.18M | -76.45%-70.43M | ---10.01M | ---39.92M |
Financing cash flow | ||||
Cash flow from continuing financing activities | -21.45%-1.94M | 5.83%-4.6M | -1.6M | -4.89M |
Net issuance payments of debt | -28.87%-1.59M | -39.52%-4.33M | ---1.23M | ---3.1M |
Cash dividends paid | --0 | --0 | --0 | --0 |
Net other financing activities | ---- | ---- | --1K | ---1K |
Cash from discontinued financing activities | ||||
Financing cash flow | -21.53%-1.94M | 5.85%-4.6M | ---1.6M | ---4.89M |
Net cash flow | ||||
Beginning cash position | 178.70%58.39M | 40.47%20.95M | --20.95M | --14.92M |
Current changes in cash | -358.28%-4.1M | 484.04%35.17M | ---894K | --6.02M |
Effect of exchange rate changes | -11.87%-1.21M | 15,060.00%2.27M | ---1.08M | --15K |
End cash Position | 179.71%53.09M | 178.70%58.39M | --18.98M | --20.95M |
Free cash flow | 266.45%30M | 141.35%102.33M | --8.19M | --42.4M |
Currency Unit | USD | USD | USD | USD |
No Data