Fluxo de Caixa de Universal Security Instruments Inc (UUU)

Fluxos de caixa operacionais (método indireto)

Fluxo operacional contínuo

698.54%2.54M

-540.55%-2.08M

-771.71%-1.20M

-66.97%378.11K

-158.47%-424.56K

157.23%472.15K

131.72%178.37K

354.49%1.14M

164.36%726.11K

108.38%183.55K

-186.04%-562.39K

157.34%251.86K

-82.76%274.67K

-326.93%-2.19M

-126.32%-196.61K

-46.13%-439.20K

7474.71%1.59M

-257.32%-512.95K

13899.63%747.02K

-220.57%-300.55K

-114.36%-21.61K

180.22%326.06K

-98.50%5.34K

39.24%-93.75K

127.88%150.42K

-158.72%-406.45K

-33.71%355.67K

89.46%-154.29K

-352.21%-539.59K

180.65%692.22K

86.16%536.55K

-278.95%-1.46M

83.86%-119.32K

-26.43%-858.26K

133.72%288.22K

216.74%818.01K

47.45%-739.35K

-302.69%-678.82K

-194.29%-854.70K

-583.19%-700.69K

-306.24%-1.41M

76.85%-168.57K

195.34%906.50K

156.06%145.01K

-48.19%682.17K

52.27%-728.27K

-199.05%-950.86K

82.96%-258.67K

984.87%1.32M

-60.14%-1.53M

78.43%-317.96K

---1.52M

--121.36K

---952.73K

---1.47M

Lucro operacional contínuo

-1016.69%-936.64K

409.50%576.98K

-367.79%-442.21K

-267.47%-476.67K

-70.06%102.18K

-192.93%-186.43K

255.58%165.13K

220.69%284.63K

865.49%341.31K

86.27%200.60K

-824.94%-106.14K

48.38%-235.84K

-54.86%35.35K

-85.16%107.70K

118.54%14.64K

86.92%-456.84K

107.74%78.32K

203.57%725.85K

87.03%-78.98K

-1189.45%-3.49M

-95.72%-1.01M

-477.64%-700.81K

-38.77%-608.95K

49.46%-270.84K

49.05%-516.99K

27.75%-121.32K

19.28%-438.83K

49.22%-535.93K

-84.57%-1.01M

-162.11%-167.93K

-39.52%-543.66K

-36.13%-1.06M

-215.67%-549.81K

84.42%-64.07K

49.85%-389.68K

23.11%-775.24K

84.19%-174.17K

63.02%-411.30K

-4.61%-777.08K

32.98%-1.01M

-199.95%-1.10M

56.54%-1.11M

-3703.63%-742.85K

-1533.04%-1.50M

-1678.84%-367.19K

-1072.86%-2.56M

94.61%-19.53K

140.20%104.97K

-65.40%23.26K

29.60%-218.20K

-62507.57%-362.59K

---261.15K

--67.23K

---309.94K

--581.00

Ganho/perda operacional

-80.15%1.25K

--1.44K

-51.16%1.62K

----

32.22%6.32K

----

-35.17%3.31K

----

527.69%4.78K

15.93%4.95K

165.89%5.11K

-99.54%739.00

-54.88%762.00

96.41%4.27K

-27.95%1.92K

4465.28%159.74K

-50.07%1.69K

--2.17K

38.79%2.67K

26.73%3.50K

22.62%3.38K

----

-72.88%1.92K

-64.15%2.76K

-64.19%2.76K

27.26%7.45K

-29.29%7.09K

-2.96%7.70K

24.98%7.70K

-24.59%5.85K

27.37%10.03K

-15.41%7.94K

-34.30%6.16K

-17.32%7.76K

-16.10%7.87K

-15.25%9.38K

-18.58%9.38K

-20.03%9.38K

-20.04%9.38K

-17.89%11.07K

13.65%11.52K

15.29%11.73K

15.75%11.74K

102.97%13.48K

2.46%10.14K

1.55%10.18K

-26.19%10.14K

-21.11%6.64K

-16.83%9.90K

1.18%10.02K

21.64%13.74K

--8.42K

--11.90K

--9.91K

--11.29K

Imposto de renda diferido

----

100.00%0.00

----

---25.00K

--0.00

-100.00%0.00

100.00%0.00

-100.00%0.00

17823.54%2.48M

-11.51%-169.07K

115.04%36.11K

257.25%185.64K

-85.33%13.84K

-18.02%-151.62K

---240.03K

---118.06K

--94.32K

---128.47K

Itens não monetários

--0.00

140945.07%300.00K

----

0.93%154.03K

----

---213.00

----

-10.82%152.61K

----

177.29%171.12K

----

---221.40K

----

---1.11K

----

--0.00

----

---631.91K

----

Capital de giro (var.)

752.19%3.48M

-549.08%-2.96M

-7735.53%-757.52K

-0.94%700.75K

-240.27%-533.06K

3094.78%658.79K

102.15%9.92K

123.99%707.43K

59.30%380.02K

99.04%-22.00K

-116.43%-461.37K

298.30%315.83K

-84.24%238.56K

-85.49%-2.30M

-125.89%-213.18K

-84.06%79.30K

161.81%1.51M

-289.70%-1.24M

238.26%823.33K

546.76%497.60K

41.24%578.01K

217.45%654.17K

-55.17%243.40K

-18.25%-111.38K

295.62%409.25K

-164.44%-556.97K

-38.44%543.01K

89.74%-94.19K

-483.33%-209.20K

215.11%864.28K

86.51%882.07K

-152.85%-918.21K

107.17%54.58K

-1017.28%-750.84K

226.41%472.94K

468.37%1.74M

-14.59%-760.65K

-109.65%-67.20K

-123.02%-374.14K

-137.84%-471.67K

-188.15%-663.78K

255.03%696.06K

410.97%1.63M

840.57%1.25M

-54.77%753.05K

69.17%-448.99K

-483.54%-522.60K

84.32%-168.32K

277.53%1.66M

-95.62%-1.46M

112.19%136.25K

---1.07M

--441.02K

---744.53K

---1.12M

-Recebíveis (var.)

1529.38%3.18M

-327.54%-3.51M

135.29%354.99K

-86.84%42.97K

-116.19%-222.67K

190.13%1.54M

-332.74%-1.01M

303.55%326.47K

483.65%1.38M

-74.81%-1.71M

234.53%432.25K

-90.81%80.90K

-130.91%-358.56K

64.75%-977.70K

-153.85%-321.29K

377.95%880.47K

2205.44%1.16M

-761.52%-2.77M

14.43%596.65K

-768.11%-316.78K

69.84%-55.09K

227.71%419.34K

56.58%521.41K

111.93%47.41K

9.91%-182.68K

-214.08%-328.35K

205.63%333.00K

45.23%-397.46K

-156.19%-202.77K

65.07%287.83K

-129.99%-315.24K

-171.82%-725.73K

138.63%360.87K

-30.93%174.37K

70.84%-137.07K

599.14%1.01M

-1157.53%-934.13K

2105.39%252.46K

-168.98%-470.06K

-140.31%-202.44K

117.28%88.33K

-102.10%-12.59K

1657.67%681.39K

209.67%502.23K

-653.02%-511.09K

491.56%600.40K

172.05%38.77K

-14.18%-457.96K

-77.64%92.42K

119.56%101.50K

-144.20%-53.80K

---401.09K

--413.23K

---518.80K

--121.72K

-Estoque (var.)

-193.74%-50.84K

-8.09%-1.19M

---260.27K

-18.67%362.62K

-92.75%54.24K

-171.49%-1.11M

----

138.12%445.88K

342.18%748.55K

253.76%1.55M

-2172.25%-574.65K

-8.70%-1.17M

-58.11%169.28K

-187.48%-1.01M

-94.04%27.73K

-174.70%-1.08M

-13.90%404.08K

733.52%1.15M

--465.64K

354.04%1.44M

191.80%469.34K

78.63%-181.38K

----

225.98%317.24K

-224.44%-511.28K

29.20%-848.73K

-228.10%-317.64K

-138.74%-251.82K

174.02%410.87K

-358.11%-1.20M

138.14%247.96K

38.89%649.98K

-1634.28%-555.04K

-178.39%-261.68K

25.19%-650.11K

335.87%467.99K

104.11%36.18K

-48.03%333.84K

-219.87%-869.07K

-191.39%-198.41K

-163.12%-880.82K

180.76%642.33K

208.26%725.03K

-44.35%217.11K

-15.91%1.40M

3.27%-795.33K

-292.87%-669.73K

176.75%390.12K

2235.09%1.66M

-97.23%-822.20K

83.13%-170.47K

---508.33K

--71.06K

---416.86K

---1.01M

-Antecipadas (var.)

----

-180.77%-61.35K

----

---1.07M

--1.07M

-20.34%75.96K

----

142.66%95.36K

----

-797.63%-223.55K

----

-75.89%32.04K

----

--620.47K

---620.47K

-37.84%132.91K

----

361.52%213.83K

----

-386.09%-81.76K

----

113.94%28.58K

----

-206.38%-204.97K

--172.24K

----

16090.92%192.67K

----

101.48%1.19K

----

---80.52K

----

-A pagar e acumuladas (var.)

194.51%344.60K

34.62%1.74M

-1474.64%-852.24K

16263.07%507.75K

79.09%-364.63K

813.99%1.29M

83.03%-54.12K

-99.79%3.10K

-507.67%-1.74M

144.36%141.51K

-496.80%-318.96K

125.32%1.48M

943.28%427.83K

-183.08%-318.97K

133.64%80.39K

199.84%657.00K

-130.98%-50.73K

287.97%383.95K

-169.78%-238.96K

-8.07%-658.06K

-85.16%163.76K

-132.94%-204.26K

-35.10%342.46K

-278.44%-608.94K

364.37%1.10M

-65.07%620.11K

-44.42%527.64K

144.74%341.26K

-267.76%-417.30K

367.55%1.78M

-24.66%949.36K

-462.43%-762.70K

81.17%248.75K

-1.53%-663.53K

30.58%1.26M

72.47%210.44K

415.42%137.30K

-1085.45%-653.50K

341.30%964.98K

-63.53%122.01K

66.84%-43.53K

126.10%66.31K

101.79%218.67K

422.67%334.52K

-51.10%-131.25K

65.47%-254.06K

-69.94%108.36K

-24.59%-103.67K

-100.75%-86.86K

-484.94%-735.76K

257.17%360.53K

---83.21K

---43.27K

--191.14K

---229.38K

-Outros ativos (CP) (var.)

----

-90.00%2.00K

----

64.83%20.00K

----

--12.13K

----

--2.00K

----

Investimentos não recorrentes

Fluxo de caixa operacional

698.54%2.54M

-540.55%-2.08M

-771.71%-1.20M

-66.97%378.11K

-158.47%-424.56K

157.23%472.15K

131.72%178.37K

354.49%1.14M

164.36%726.11K

108.38%183.55K

-186.04%-562.39K

157.34%251.86K

-82.76%274.67K

-326.93%-2.19M

-126.32%-196.61K

-46.13%-439.20K

7474.71%1.59M

-257.32%-512.95K

13899.63%747.02K

-220.57%-300.55K

-114.36%-21.61K

180.22%326.06K

-98.50%5.34K

39.24%-93.75K

127.88%150.42K

-158.72%-406.45K

-33.71%355.67K

89.46%-154.29K

-352.21%-539.59K

180.65%692.22K

86.16%536.55K

-278.95%-1.46M

83.86%-119.32K

-26.43%-858.26K

133.72%288.22K

216.74%818.01K

47.45%-739.35K

-302.69%-678.82K

-194.29%-854.70K

-583.19%-700.69K

-306.24%-1.41M

76.85%-168.57K

195.34%906.50K

156.06%145.01K

-48.19%682.17K

52.27%-728.27K

-199.05%-950.86K

82.96%-258.67K

984.87%1.32M

-60.14%-1.53M

78.43%-317.96K

---1.52M

--121.36K

---952.73K

---1.47M

Caixa (Investimentos)

Invest. contínuos (líquido)

----

--0.00

----

--0.00

-100.00%0.00

--0.00

--16.11K

----

-100.00%0.00

--0.00

----

951.27%33.48K

--0.00

-100.00%0.00

-44.04%3.19K

-100.00%0.00

--0.00

673.69%8.70K

--5.69K

--4.06K

----

--1.13K

Despesas de capital (CapEx)

----

--0.00

----

--0.00

-100.00%0.00

--0.00

--16.11K

----

-100.00%0.00

--0.00

----

951.27%33.48K

--0.00

-100.00%0.00

-44.04%3.19K

-100.00%0.00

--0.00

673.69%8.70K

--5.69K

--4.06K

----

--1.13K

Venda de ativos fixos

----

--0.00

----

--0.00

-100.00%0.00

--0.00

--16.11K

----

-100.00%0.00

--0.00

----

951.27%33.48K

--0.00

-100.00%0.00

-44.04%3.19K

-100.00%0.00

--0.00

673.69%8.70K

--5.69K

--4.06K

----

--1.13K

Produtos de investimento

----

--0.00

Outros investimentos

----

--0.00

-100.00%0.00

----

100.00%0.00

-100.00%0.00

-87.53%102.58K

--161.31K

---161.31K

200.00%631.91K

--822.37K

----

-959.27%-631.91K

-100.00%0.00

----

-128.25%-59.66K

2836.01%218.29K

347.76%257.64K

----

42.86%211.18K

-76.28%7.43K

-85.19%57.54K

----

--147.82K

--31.35K

--388.57K

----

Investimentos (LP)

Caixa (Invest. líquido)

----

--0.00

----

--0.00

100.00%0.00

--0.00

-100.00%0.00

90.02%-16.11K

-100.00%0.00

-87.53%102.58K

--161.31K

---161.31K

200.00%631.91K

--822.37K

----

-578.46%-631.91K

-100.00%0.00

----

-144.78%-93.14K

2836.01%218.29K

347.76%257.64K

100.00%0.00

46.34%208.00K

-72.76%7.43K

-85.19%57.54K

-673.69%-8.70K

--142.13K

--27.29K

--388.57K

---1.13K

Caixa (Financiamento)

Financiamento contínuo

-1400.27%-2.72M

534.95%1.99M

1733.41%1.45M

70.48%-352.21K

129.64%208.92K

-75.84%-458.15K

-123.46%-89.05K

-495.64%-1.19M

-1158.27%-704.83K

-111.29%-260.56K

339.39%379.54K

-1159.86%-200.34K

95.17%-56.02K

505.64%2.31M

115.35%86.38K

-91.29%18.90K

-827.05%-1.16M

174.71%381.11K

-260.14%-562.58K

-33.00%217.00K

932.94%159.38K

-248.96%-510.10K

61.60%-156.21K

40.86%323.88K

-105.72%-19.14K

150.28%342.45K

24.15%-406.75K

-85.36%229.93K

986.85%334.48K

-202.73%-681.09K

-70.85%-536.29K

219.48%1.57M

-95.09%30.77K

15.45%662.99K

-173.56%-313.89K

---1.31M

--627.21K

--574.27K

--426.73K

-100.00%0.00

----

249.22%81.25K

100.00%0.00

67.20%-54.45K

99.54%-50.40K

---80.98K

---40.09K

---166.03K

---10.99M

----

--0.00

Dívidas (líquido)

-1400.27%-2.72M

534.95%1.99M

1733.41%1.45M

70.48%-352.21K

129.64%208.92K

-75.84%-458.15K

-123.46%-89.05K

-495.64%-1.19M

-1158.27%-704.83K

-111.29%-260.56K

339.39%379.54K

-1159.86%-200.34K

95.17%-56.02K

505.64%2.31M

115.35%86.38K

-91.29%18.90K

-827.05%-1.16M

174.71%381.11K

-260.14%-562.58K

-33.00%217.00K

932.94%159.38K

-248.96%-510.10K

61.60%-156.21K

40.86%323.88K

-105.72%-19.14K

150.28%342.45K

24.15%-406.75K

-85.36%229.93K

986.85%334.48K

-202.73%-681.09K

-70.85%-536.29K

219.48%1.57M

-95.09%30.77K

15.45%662.99K

-173.56%-313.89K

---1.31M

--627.21K

--574.27K

--426.73K

----

Ações ON (líquido)

----

100.00%0.00

67.20%-54.45K

99.54%-50.40K

---80.98K

---40.09K

---166.03K

---10.99M

----

--0.00

Opções exercidas (funcionários)

----

-100.00%0.00

----

--81.25K

----

Outros financiamentos

----

--0.00

Financiamento não recorrente

Financiamento (líquido)

-1400.27%-2.72M

534.95%1.99M

1733.41%1.45M

70.48%-352.21K

129.64%208.92K

-75.84%-458.15K

-123.46%-89.05K

-495.64%-1.19M

-1158.27%-704.83K

-111.29%-260.56K

339.39%379.54K

-1159.86%-200.34K

95.17%-56.02K

505.64%2.31M

115.35%86.38K

-91.29%18.90K

-827.05%-1.16M

174.71%381.11K

-260.14%-562.58K

-33.00%217.00K

932.94%159.38K

-248.96%-510.10K

61.60%-156.21K

40.86%323.88K

-105.72%-19.14K

150.28%342.45K

24.15%-406.75K

-85.36%229.93K

986.85%334.48K

-202.73%-681.09K

-70.85%-536.29K

219.48%1.57M

-95.09%30.77K

15.45%662.99K

-173.56%-313.89K

---1.31M

--627.21K

--574.27K

--426.73K

-100.00%0.00

----

249.22%81.25K

100.00%0.00

67.20%-54.45K

99.54%-50.40K

---80.98K

---40.09K

---166.03K

---10.99M

----

--0.00

Caixa líquido

Caixa inicial

-8.09%234.20K

33.52%321.54K

-57.04%65.08K

-80.43%39.18K

42.45%254.82K

-5.89%240.82K

-65.47%151.50K

-48.31%200.16K

6.11%178.88K

407.99%255.88K

173.18%438.74K

-33.34%387.22K

15.15%168.57K

-81.90%50.37K

71.23%160.60K

227.57%580.90K

270.07%146.39K

24.43%278.23K

-74.95%93.79K

22.85%177.34K

202.73%39.56K

190.12%223.60K

192.19%374.47K

174.82%144.35K

-94.93%13.07K

-68.73%77.07K

-51.15%128.16K

-66.29%52.52K

81.70%257.64K

40.26%246.51K

-27.67%262.36K

-31.40%155.83K

129.35%141.79K

-30.63%175.75K

-46.76%362.73K

-83.56%227.14K

-117.32%-483.09K

-91.43%253.36K

-66.78%681.33K

-27.94%1.38M

174.12%2.79M

98.75%2.96M

-15.90%2.05M

-24.61%1.92M

-19.91%1.02M

-47.22%1.49M

-23.46%2.44M

-46.20%2.54M

-72.91%1.27M

-46.33%2.82M

-52.65%3.19M

--4.73M

--4.69M

--5.25M

--6.73M

Variação do caixa

18.70%-175.32K

-723.81%-87.34K

187.14%256.46K

153.24%25.90K

-1113.49%-215.64K

118.18%14.00K

148.84%89.31K

-194.45%-48.65K

-90.27%21.28K

-165.15%-77.00K

-65.88%-182.85K

112.26%51.51K

-49.68%218.65K

189.65%118.20K

-159.77%-110.23K

-403.09%-420.30K

215.37%434.51K

28.36%-131.84K

222.25%184.44K

-136.30%-83.54K

4.95%137.78K

-187.54%-184.04K

-195.32%-150.87K

204.25%230.12K

164.00%131.28K

-675.12%-64.01K

-222.39%-51.09K

-29.00%75.64K

-1561.54%-205.11K

132.77%11.13K

91.52%-15.85K

-21.43%106.53K

-98.02%14.03K

67.52%-33.96K

56.31%-186.97K

110.17%135.59K

150.48%710.23K

37.98%-104.55K

-147.21%-427.97K

-1101.00%-1.33M

-256.24%-1.41M

64.18%-168.57K

195.34%906.50K

226.64%133.13K

-29.30%900.46K

69.62%-470.63K

-159.26%-950.86K

93.18%-105.12K

3184.30%1.27M

-174.59%-1.55M

75.14%-366.75K

---1.54M

--38.78K

---564.16K

---1.47M

Variação cambial

----

--10.88M

----

Caixa final

50.29%58.88K

-8.09%234.20K

33.52%321.54K

-57.04%65.08K

-80.43%39.18K

42.45%254.82K

-5.89%240.82K

-65.47%151.50K

-48.31%200.16K

6.11%178.88K

407.99%255.88K

173.18%438.74K

-33.34%387.22K

15.15%168.57K

-81.90%50.37K

71.23%160.60K

227.57%580.90K

270.07%146.39K

24.43%278.23K

-74.95%93.79K

22.85%177.34K

202.73%39.56K

190.12%223.60K

192.19%374.47K

174.82%144.35K

-94.93%13.07K

-68.73%77.07K

-51.15%128.16K

-66.29%52.52K

81.70%257.64K

40.26%246.51K

-27.67%262.36K

-31.40%155.83K

-4.72%141.79K

-30.63%175.75K

633.87%362.73K

-83.56%227.14K

-94.66%148.82K

-91.43%253.36K

-97.59%49.43K

-27.94%1.38M

174.12%2.79M

98.75%2.96M

-15.90%2.05M

-24.61%1.92M

-19.91%1.02M

-47.22%1.49M

-23.46%2.44M

-46.20%2.54M

-72.91%1.27M

-46.33%2.82M

--3.19M

--4.73M

--4.69M

--5.25M

Fluxo de caixa livre

----

-114.36%-21.61K

----

39.24%-93.75K

127.88%150.42K

-158.72%-406.45K

-31.66%355.67K

89.46%-154.29K

-352.21%-539.59K

180.65%692.22K

80.57%520.44K

-278.95%-1.46M

83.86%-119.32K

---858.26K

--288.22K

216.74%818.01K

47.45%-739.35K

----

-728.24%-700.69K

-306.24%-1.41M

76.85%-168.57K

----

142.59%111.53K

-48.19%682.17K

52.27%-728.27K

-191.08%-950.86K

82.82%-261.85K

1022.42%1.32M

-60.14%-1.53M

77.85%-326.67K

---1.52M

--117.30K

---952.73K

---1.47M

Moeda

USD

Opinião da Auditoria

--

Universal Security Instruments Inc

3.200USD

Universal Security Instruments Inc

3.200

Visão Geral

Empresa

Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa