(Q3)Sep 30, 2013 | (Q2)Jun 30, 2013 | (Q1)Mar 31, 2013 | (FY)Dec 31, 2012 | (Q4)Dec 31, 2012 | (Q3)Sep 30, 2012 | (Q2)Dec 31, 2011 | (Q1)Sep 30, 2011 | (FY)Jun 30, 2011 | (Q4)Jun 30, 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 80.47%-30.8K | -93.38K | -176.96K | -719.43%-399.7K | -1,189.97%-228.4K | -1,018.83%-157.71K | -13.01%-15.14K | -138.51%-8.53K | 13.78%-48.78K | -24.19%-17.71K |
Net income from continuing operations | -0.75%-169.62K | ---88.24K | ---189.62K | -1,002.01%-868.2K | -4,104.72%-664.47K | -529.69%-168.36K | -22.75%-35.41K | -186.97%-21.22K | -41.28%-78.78K | -19.79%-15.8K |
Depreciation and amortization | -769.49%-4.19K | --1.7K | --3.81K | --2.35K | --429 | --626 | ---- | ---- | ---- | ---- |
Other non cash items | -86.21%2.41K | --17.1K | --17.36K | --505.86K | --452.19K | --17.46K | ---- | ---- | ---- | ---- |
Change In working capital | 166.83%35.88K | ---23.93K | ---8.52K | -1,411.62%-39.72K | 601.15%29.7K | -5,528.51%-53.69K | -6.68%6.63K | 513.41%5.31K | 248.00%3.03K | -178.74%-5.93K |
-Change in receivables | -295.77%-27.52K | ---17.2K | --8.21K | ---5.58K | --28.33K | ---6.95K | ---- | ---- | ---- | ---- |
-Change in inventory | -334.98%-12.42K | --9.25K | ---9.5K | --8.58K | --13.7K | ---2.86K | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 1.41%648 | -335.99%-1.51K | -76.60%2.13K | 109.84%209 |
-Change in payables and accrued expense | 279.13%82.57K | ---15.95K | ---10.42K | -5,064.12%-44.83K | -99.23%-12.22K | -13,233.05%-46.1K | -7.48%5.98K | 2,915.04%6.81K | 108.12%903 | -613,400.00%-6.14K |
-Change in other working capital | ---6.75K | ---23 | --3.19K | --2.11K | ---109 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 80.47%-30.8K | ---93.38K | ---176.96K | -719.43%-399.7K | -1,189.97%-228.4K | -1,018.83%-157.71K | -13.01%-15.14K | -138.51%-8.53K | 13.78%-48.78K | -24.19%-17.71K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 39.2K | 9.45K | 29.75K | 0 | 0 | ||
Net PPE purchase and sale | ---- | ---- | ---- | --0 | --302 | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | --39.2K | --9.14K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --39.2K | --9.45K | --29.75K | ---- | ---- | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -74.91%35.2K | 68.93K | 173.14K | 565.70%366.14K | 637.12%221.14K | 835.42%140.31K | 100.00%20K | 0 | 120.00%55K | 30K |
Net issuance payments of debt | -33.33%50K | --60.82K | --173.14K | 565.70%366.14K | 870.45%291.14K | 400.00%75K | ---- | ---- | 120.00%55K | --30K |
Net other financing activities | -122.66%-14.8K | ---- | ---- | ---- | ---- | --65.31K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -74.91%35.2K | --68.93K | --173.14K | 565.70%366.14K | 637.12%221.14K | 835.42%140.31K | 100.00%20K | --0 | 120.00%55K | --30K |
Net cash flow | ||||||||||
Beginning cash position | 40.73%4.37K | --8.96K | --12.84K | -8.34%6.88K | -46.58%765 | 488.26%3.11K | 32.31%5.2K | 82.92%13.73K | -80.80%7.5K | -93.42%1.43K |
Current changes in cash | -64.39%4.4K | ---24.45K | ---3.82K | -9.56%5.63K | -82.27%2.18K | 1,266.37%12.35K | 242.85%4.86K | -138.51%-8.53K | 119.70%6.22K | 186.23%12.29K |
Effect of exchange rate changes | 73.30%-3.92K | --19.86K | ---59 | --331 | --9.89K | ---14.69K | ---- | ---- | ---- | ---- |
End cash Position | 533.46%4.85K | --4.37K | --8.96K | -6.48%12.84K | -6.48%12.84K | -46.58%765 | 1,804.17%10.05K | 32.31%5.2K | 82.92%13.73K | 82.92%13.73K |
Free cash flow | 80.51%-30.8K | ---93.38K | ---176.96K | -719.43%-399.7K | -1,188.26%-228.1K | -1,020.97%-158.01K | -13.01%-15.14K | -138.51%-8.53K | 13.78%-48.78K | -24.19%-17.71K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data