(FY)Dec 31, 2014 | (Q4)Dec 31, 2014 | (Q3)Sep 30, 2014 | (Q2)Jun 30, 2014 | (Q1)Mar 31, 2014 | (FY)Dec 31, 2013 | (Q4)Dec 31, 2013 | (Q3)Sep 30, 2013 | (Q2)Jun 30, 2013 | (Q1)Mar 31, 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -62.80%-792.7K | -101.34%-125.35K | -192.07%-295.42K | 44.49%-78.91K | -61.56%-293.03K | -245.19%-486.93K | 43.59%-62.26K | -407.66%-101.15K | -8,335.85%-142.14K | -1,896.48%-181.38K |
Net income from continuing operations | -112.49%-780.14K | 79.13%-31.32K | -328.54%-439.61K | -142.94%-140.43K | -197.61%-168.78K | -134.84%-367.14K | -19.42%-150.04K | -414.88%-102.58K | -3,330.39%-57.8K | -524.25%-56.71K |
Depreciation and amortization | -39.70%23.31K | -39.67%4.78K | -39.69%5.42K | -39.71%6.15K | -39.72%6.98K | -59.71%38.66K | --7.92K | --8.98K | --10.2K | --11.57K |
Other non cash items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --286 | ---4.21K | --4K |
Change In working capital | 77.36%-35.88K | -214.22%-91.31K | 1,776.63%131.28K | 161.30%55.38K | 6.43%-131.22K | -96.35%-158.46K | --79.94K | ---7.83K | ---90.33K | ---140.24K |
-Change in receivables | 102.77%7.5K | ---- | ---- | ---- | ---- | -227.05%-270.96K | --81 | --0 | ---61.67K | ---209.37K |
-Change in prepaid assets | ---- | ---- | 102.26%41.32K | 36.40%41.32K | -73.53%-123.97K | ---- | ---- | --20.43K | --30.3K | ---71.44K |
-Change in payables and accrued expense | -138.56%-43.38K | -336.92%-140.13K | 444.86%97.46K | 111.12%6.55K | -105.16%-7.26K | 5,137.38%112.5K | --59.15K | ---28.26K | ---58.95K | --140.57K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -62.80%-792.7K | -101.34%-125.35K | -192.07%-295.42K | 44.49%-78.91K | -61.56%-293.03K | -245.19%-486.93K | 43.59%-62.26K | -407.66%-101.15K | -8,335.85%-142.14K | -1,896.48%-181.38K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | -148.13K | 0 | 0 | ||||||
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---148.13K | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | ---- | ---- | ---- | ---- | ---148.13K | --0 | --0 | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 24.86%792.7K | 101.34%125.35K | 192.07%295.42K | -72.82%78.91K | 61.73%293.03K | 351.43%634.87K | -43.59%62.26K | 404.85%101.15K | 105,073.19%290.28K | 1,719.86%181.19K |
Net common stock issuance | 253.66%685.04K | 116.43%229.79K | --66.56K | ---54.58K | 435.03%443.27K | 133.80%193.7K | --106.17K | ---- | ---- | --82.85K |
Net preferred stock issuance | -200.00%-646 | --0 | ---- | ---- | ---- | --646 | ---71.17K | --0 | ---6.07K | --77.89K |
Net other financing activities | -75.41%108.31K | -483.09%-104.44K | 1,585.51%229.5K | -64.80%133.49K | -834.93%-150.24K | 662.33%440.52K | -0.93%27.26K | -32.04%13.62K | 137,291.30%379.2K | 105.33%20.44K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 24.86%792.7K | 101.34%125.35K | 192.07%295.42K | -72.82%78.91K | 61.73%293.03K | 351.43%634.87K | -43.59%62.26K | 404.85%101.15K | 105,073.19%290.28K | 1,719.86%181.19K |
Net cash flow | ||||||||||
Beginning cash position | --0 | --0 | --0 | --0 | --0 | -68.65%195 | --0 | --0 | --0 | -68.65%195 |
Current changes in cash | ---- | ---- | ---- | ---- | ---- | 54.33%-195 | --0 | --0 | --0 | -122.39%-195 |
End cash Position | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Free cash flow | -62.80%-792.7K | -101.34%-125.35K | -192.07%-295.42K | 44.49%-78.91K | -61.56%-293.03K | -245.19%-486.93K | 43.59%-62.26K | -407.66%-101.15K | -8,335.85%-142.14K | -1,896.48%-181.38K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data