Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
-93.53%340K
-64.48%2.66M
7,757.81%18.62M
90.70%2.28M
-60.02%3.6M
199.41%5.25M
260.69%7.5M
102.52%237K
135.61%1.19M
1,460.82%9M
Net income from continuing operations
8.52%-2.37M
-32.66%-2.5M
49.71%-4.52M
123.35%386K
86.20%-423K
0.61%-2.59M
-14.10%-1.89M
-67.47%-8.98M
-165.96%-1.65M
3.92%-3.07M
Operating gains losses
----
----
-80.00%3K
----
----
----
----
-98.05%15K
2,400.00%25K
--0
Depreciation and amortization
0.66%1.82M
-6.17%1.79M
-0.82%7.48M
-5.16%1.87M
1.40%1.88M
-6.70%1.81M
8.14%1.91M
13.92%7.54M
11.70%1.98M
5.88%1.86M
Other non cash items
-101.38%-3K
-92.84%24K
882.20%923K
-2.55%153K
-10.66%218K
138.41%217K
628.26%335K
-106.75%-118K
111.76%157K
-80.53%244K
Change In working capital
-116.98%-619K
-67.62%1.75M
244.54%6.4M
-1,833.81%-2.69M
-99.43%47K
161.62%3.65M
181.68%5.4M
77.22%-4.43M
98.25%-139K
388.54%8.23M
-Change in receivables
134.11%482K
-2,379.41%-843K
-316.28%-1.98M
7.24%-2.58M
-19.37%2.04M
50.56%-1.41M
-100.85%-34K
110.21%915K
36.57%-2.78M
533.75%2.54M
-Change in inventory
-49.35%1.44M
-150.65%-1.84M
344.09%21.22M
554.40%12.73M
176.80%2.03M
171.25%2.83M
190.24%3.62M
43.06%-8.69M
142.20%1.95M
30.31%-2.65M
-Change in prepaid assets
-385.71%-160K
-257.94%-834K
-89.25%327K
-67.94%251K
40.56%253K
-94.08%56K
-120.55%-233K
239.40%3.04M
155.06%783K
117.86%180K
-Change in payables and accrued expense
-224.00%-1.89M
226.16%4.39M
111.47%1.28M
35.34%-2.22M
464.46%5.46M
107.20%1.53M
49.81%-3.48M
-230.08%-11.14M
-162.00%-3.44M
-353.30%-1.5M
-Change in other current assets
5.32%376K
-3.66%474K
-8.79%1.89M
-28.87%547K
-14.43%492K
-36.36%357K
198.18%492K
39.96%2.07M
107.84%769K
91.03%575K
-Change in other current liabilities
-400.00%-861K
-92.23%391K
-274.24%-16.33M
-543.21%-11.42M
-212.60%-10.23M
121.68%287K
621.24%5.03M
406.27%9.37M
174.78%2.58M
1,276.52%9.09M
Cash from discontinued investing activities
Operating cash flow
-93.53%340K
-64.48%2.66M
7,757.81%18.62M
90.70%2.28M
-60.02%3.6M
199.41%5.25M
260.69%7.5M
102.52%237K
135.61%1.19M
1,460.82%9M
Cash flow from continuing investing activities
-830.58%-6.54M
67.70%-157K
79.80%-1.48M
55.75%-154K
58.91%-136K
32.27%-703K
91.33%-486K
71.56%-7.32M
64.49%-348K
42.73%-331K
Net PPE purchase and sale
88.05%-84K
67.70%-157K
44.67%-1.48M
55.75%-154K
58.91%-136K
32.27%-703K
49.16%-486K
-26.20%-2.67M
64.49%-348K
42.73%-331K
Net business purchase and sale
----
----
--0
--0
--0
----
----
80.32%-4.65M
--0
--0
Cash from discontinued investing activities
Investing cash flow
-830.58%-6.54M
67.70%-157K
79.80%-1.48M
55.75%-154K
58.91%-136K
32.27%-703K
91.33%-486K
71.56%-7.32M
64.49%-348K
42.73%-331K
Cash flow from continuing financing activities
47.82%-983K
-138.38%-2.35M
-231.41%-4.36M
-179.79%-526K
63.95%-964K
-62,900.00%-1.88M
-115.95%-985K
-92.22%3.32M
84.73%-188K
78.34%-2.67M
Net issuance payments of debt
-0.12%-825K
-46.28%-825K
-206.59%-3.08M
-59.23%-863K
67.31%-824K
-58.16%-824K
-108.72%-564K
-75.40%2.89M
-23.46%-542K
79.74%-2.52M
Net common stock issuance
-50.61%201K
-79.57%19K
-19.79%1.01M
-3.59%483K
-4.35%22K
-42.51%407K
342.86%93K
-96.34%1.25M
-42.61%501K
-76.53%23K
Net other financing activities
75.53%-359K
-200.00%-1.54M
-178.81%-2.29M
0.68%-146K
7.95%-162K
-697.28%-1.47M
-63.69%-514K
75.20%-821K
91.17%-147K
---176K
Cash from discontinued financing activities
Financing cash flow
47.82%-983K
-138.38%-2.35M
-231.41%-4.36M
-179.79%-526K
63.95%-964K
-62,900.00%-1.88M
-115.95%-985K
-92.22%3.32M
84.73%-188K
78.34%-2.67M
Beginning cash position
35.50%26.4M
95.04%26.24M
-21.89%13.45M
92.59%24.64M
225.44%22.15M
48.41%19.48M
-21.89%13.45M
76.83%17.22M
-43.84%12.8M
-81.29%6.81M
Current changes in cash
-369.40%-7.19M
-97.38%158K
439.21%12.79M
142.77%1.6M
-58.33%2.5M
142.20%2.67M
247.14%6.03M
-150.37%-3.77M
111.81%657K
144.10%5.99M
End cash Position
-13.26%19.21M
35.50%26.4M
95.04%26.24M
95.04%26.24M
92.59%24.64M
225.44%22.15M
48.41%19.48M
-21.89%13.45M
-21.89%13.45M
-43.84%12.8M
Free cash flow
-94.37%256K
-64.26%2.51M
803.78%17.14M
151.01%2.12M
-60.06%3.46M
171.98%4.55M
224.72%7.01M
78.88%-2.44M
119.52%845K
799.27%8.66M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
Audit Opinions
--
--
Unqualified Opinion
--
--
--
--
Unqualified Opinion
--
--