(FY)Dec 31, 2008 | (Q4)Dec 31, 2008 | (Q3)Sep 30, 2008 | (Q2)Jun 30, 2008 | (Q1)Mar 30, 2008 | (FY)Dec 31, 2007 | (Q4)Dec 31, 2007 | (Q3)Sep 30, 2007 | (Q2)Jun 30, 2007 | (Q1)Mar 30, 2007 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 77.10%-931.28K | 97.85%-18.06K | 87.91%-102.16K | 71.75%-305.23K | 61.18%-505.83K | 33.72%-4.07M | 52.23%-839.37K | 61.68%-844.7K | 18.29%-1.08M | -52.77%-1.3M |
Net income from continuing operations | 37.49%-3.36M | 9.60%-1.09M | 43.64%-725.07K | 38.78%-686.4K | 51.24%-859.04K | 6.60%-5.37M | -2.62%-1.2M | 21.40%-1.29M | 44.62%-1.12M | -91.82%-1.76M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --6.73K | ---- | ---- | ---- | ---- |
Depreciation and amortization | 3.30%252.47K | -19.59%60.86K | 24.66%62.59K | 3.28%63.31K | 14.86%65.72K | 71.36%244.4K | 46.38%75.69K | 7.02%50.21K | 141.09%61.29K | 207.98%57.21K |
Other non cash items | -43.37%542.05K | 332.27%247.2K | -52.57%74.1K | -90.58%72.47K | 7.03%148.29K | 24.64%957.25K | -191.80%-106.43K | 105.71%156.22K | --768.91K | --138.55K |
Change In working capital | 1,586.69%1.63M | 96.34%761.62K | 106.66%486.23K | 131.09%245.4K | -47.06%139.21K | 107.47%96.79K | 151.58%387.91K | 134.06%235.28K | -385.84%-789.38K | 304.84%262.97K |
-Change in receivables | -227.54%-88.18K | -31.07%-43.33K | -32.47%22.79K | -158.41%-89.73K | 125.95%22.1K | 140.62%69.14K | 41.09%-33.06K | 136.86%33.74K | 481.85%153.63K | -74.00%-85.18K |
-Change in inventory | 216.77%1.16M | -20.64%568.54K | 2,077.98%322.73K | 568.67%193.08K | 121.33%77.27K | 120.43%366.71K | 991.98%716.37K | 98.30%-16.32K | 105.00%28.88K | -103.19%-362.22K |
-Change in prepaid assets | 254.09%63.91K | 717.36%93.62K | 13.08%-16.6K | -126.90%-24.22K | 111.43%11.12K | -628.96%-41.48K | -121.48%-15.16K | -154.60%-19.1K | 1,061.14%90.03K | -10.02%-97.24K |
-Change in payables and accrued expense | 218.14%285.93K | 178.69%147.79K | -89.65%28.36K | 121.47%100.15K | -93.03%9.62K | -192.38%-242.02K | 63.67%-187.83K | -2.32%274.08K | -220.91%-466.41K | 22.60%138.14K |
-Change in other current liabilities | 476.46%209.18K | 94.60%-4.99K | 447.36%128.95K | 111.10%66.12K | -97.15%19.1K | -113.88%-55.57K | 45.38%-92.41K | -183.36%-37.12K | -232.21%-595.5K | 798.09%669.47K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 77.10%-931.28K | 97.85%-18.06K | 87.91%-102.16K | 71.75%-305.23K | 61.18%-505.83K | 33.72%-4.07M | 52.23%-839.37K | 61.68%-844.7K | 18.29%-1.08M | -52.77%-1.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 27.93%114.36K | -100.34%-800 | 100.68%229 | 274.15%116.23K | 96.99%-1.3K | 104.85%89.39K | 151.10%233.09K | 32.42%-33.84K | 90.73%-66.74K | 92.99%-43.13K |
Net PPE purchase and sale | 99.46%-800 | ---- | ---- | ---- | ---- | 90.06%-148.03K | 84.38%-16.18K | 40.45%-29.82K | 94.78%-62.76K | 70.24%-39.28K |
Net other investing changes | -51.50%115.16K | --0 | --0 | 3,028.19%116.45K | 66.29%-1.3K | 167.34%237.43K | --249.27K | ---4.02K | ---3.98K | 99.20%-3.85K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 27.93%114.36K | -100.34%-800 | 100.68%229 | 274.15%116.23K | 96.99%-1.3K | 104.85%89.39K | 151.10%233.09K | 32.42%-33.84K | 90.73%-66.74K | 92.99%-43.13K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -96.18%135.05K | 98.37%-3.97K | 179.76%20.76K | -95.19%158.31K | -107.77%-40.06K | -47.90%3.54M | -116.45%-243.74K | -101.63%-26.03K | -9.11%3.29M | 462.03%515.24K |
Net issuance payments of debt | 274.52%102.39K | 88.09%-29.02K | 150.54%13.16K | 729.72%158.31K | -116.96%-40.06K | -106.14%-58.67K | -499.34%-243.74K | -115.90%-26.03K | -103.06%-25.14K | 172.56%236.24K |
Net common stock issuance | -99.09%32.66K | --25.06K | ---- | ---- | ---- | -38.35%3.6M | --0 | --0 | 13.33%3.32M | 5,480.00%279K |
Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -96.18%135.05K | 98.37%-3.97K | 179.76%20.76K | -95.19%158.31K | -107.77%-40.06K | -47.90%3.54M | -116.45%-243.74K | -101.63%-26.03K | -9.11%3.29M | 462.03%515.24K |
Net cash flow | ||||||||||
Beginning cash position | -37.93%713.29K | -96.77%50.49K | -94.61%132.34K | -49.04%161.58K | -37.93%713.29K | -51.02%1.15M | -16.93%1.56M | -3.77%2.45M | -67.30%317.06K | -51.02%1.15M |
Current changes in cash | -54.37%-681.87K | 97.31%-22.83K | 91.03%-81.17K | -101.43%-30.69K | 34.15%-547.19K | 62.88%-441.73K | -16.26%-850.02K | -36.86%-904.57K | 35.79%2.14M | 39.64%-830.96K |
Effect of exchange rate changes | -12.81%5.06K | 2,179.95%8.82K | -105.10%-682 | 124.36%1.45K | -282.26%-4.53K | 182.82%5.81K | 80.39%-424 | 271.95%13.38K | -302.76%-5.96K | -10,663.64%-1.18K |
End cash Position | -94.89%36.48K | -94.89%36.48K | -96.77%50.49K | -94.61%132.34K | -49.04%161.58K | -37.93%713.29K | -37.93%713.29K | -16.93%1.56M | -3.77%2.45M | -67.30%317.06K |
Free cash flow | 78.08%-932.08K | 97.80%-18.86K | 88.81%-101.93K | 73.28%-305.46K | 62.32%-505.83K | 44.24%-4.25M | 53.99%-856.05K | 59.61%-910.52K | 54.73%-1.14M | -36.28%-1.34M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data