(Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 7.73%-4.44M | 54.48%-10.41M | 68.13%-1.56M | 67.66%-1.29M | 36.87%-2.75M | 50.07%-4.81M | 22.31%-22.87M | 9.90%-4.88M | 24.64%-3.99M | 46.37%-4.36M |
Net income from continuing operations | 20.79%-4.17M | 47.91%-12.33M | 73.03%-1.33M | 57.91%-1.56M | 38.11%-4.19M | 36.54%-5.26M | 36.66%-23.68M | 43.89%-4.91M | 45.06%-3.71M | 30.62%-6.77M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | 19.63%128K | --0 | --33K | ---- |
Depreciation and amortization | -26.22%166K | -5.70%843K | -11.64%205K | -3.64%212K | 0.50%201K | -7.02%225K | 53.87%894K | 51.63%232K | 44.74%220K | 36.05%200K |
Other non cash items | ---- | 18.57%83K | --31K | ---- | ---- | ---- | 89.19%70K | --0 | --0 | 336.36%48K |
Change In working capital | -114.52%-532K | 57.09%-1.4M | 39.39%-534K | 78.83%-253K | -123.83%-365K | 90.88%-248K | -226.47%-3.26M | -141.42%-881K | -499.67%-1.2M | 486.97%1.53M |
-Change in receivables | --0 | -51.28%285K | --0 | --0 | -66.64%461K | 81.65%-176K | -82.55%585K | -102.47%-47K | -23.72%209K | 378.63%1.38M |
-Change in inventory | --0 | -4,475.00%-525K | -100.78%-1K | --0 | 23.55%-198K | -419.61%-326K | 107.41%12K | -65.60%129K | 135.40%40K | -1,136.00%-259K |
-Change in payables and accrued expense | -107.82%-33K | 93.92%-33K | -122.65%-41K | 25.52%-397K | 68.52%-17K | 408.03%422K | -875.71%-543K | 378.46%181K | -280.71%-533K | 93.24%-54K |
-Change in other current assets | 103.82%108K | -538.93%-1.8M | 65.21%-415K | 392.31%456K | 17.44%983K | -406.39%-2.83M | 319.39%411K | -68.74%-1.19M | -200.00%-156K | 153.64%837K |
-Change in other current liabilities | -74.28%789K | 325.89%1.84M | 113.24%27K | 64.56%-118K | -163.57%-1.14M | 1,905.23%3.07M | -1,298.53%-815K | 63.96%-204K | -60.10%-333K | -146.10%-431K |
-Change in other working capital | -242.16%-1.4M | 60.04%-1.16M | -141.11%-104K | 54.03%-194K | -903.51%-458K | 85.43%-408K | -243.92%-2.91M | -78.65%253K | -178.44%-422K | -78.57%57K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 7.73%-4.44M | 54.48%-10.41M | 68.13%-1.56M | 67.66%-1.29M | 36.87%-2.75M | 50.07%-4.81M | 22.31%-22.87M | 9.90%-4.88M | 24.64%-3.99M | 46.37%-4.36M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -107.26%-171K | 64.00%-54K | 0 | 21,000.00%209K | -112.88%-326K | -87.93%2.36M | -102.89%-150K | 99.67%-24K | 99.92%-1K | |
Net PPE purchase and sale | ---- | 11.86%-171K | 64.00%-54K | --0 | 21,000.00%209K | -1,615.79%-326K | 84.87%-194K | 63.86%-150K | 88.57%-24K | 99.67%-1K |
Net investment purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | -87.74%2.55M | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | -107.26%-171K | 64.00%-54K | --0 | 21,000.00%209K | -112.88%-326K | -87.93%2.36M | -102.89%-150K | 99.67%-24K | 99.92%-1K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 9.51M | -96.79%430K | 0 | 0 | 106.31%430K | 0 | 33.86%13.38M | -119.26%-296K | -0.70%9.88M | -4,612.58%-6.81M |
Net issuance payments of debt | ---- | 104.30%430K | --0 | --0 | ---- | ---- | ---10M | --0 | ---5M | ---15M |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | 137.98%23.38M | -97.33%-296K | 49.20%14.88M | --8.19M |
Proceeds from stock option exercised by employees | --9.51M | --0 | --0 | --0 | --0 | --0 | -99.50%1K | --0 | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --9.51M | -96.79%430K | --0 | --0 | 106.31%430K | --0 | 33.86%13.38M | -119.26%-296K | -0.70%9.88M | -4,612.58%-6.81M |
Net cash flow | ||||||||||
Beginning cash position | -72.22%3.91M | -33.66%14.06M | -71.55%5.51M | -49.65%6.8M | -63.88%8.92M | -33.66%14.06M | 0.37%21.19M | -10.08%19.38M | -44.19%13.51M | -26.27%24.68M |
Current changes in cash | 198.58%5.07M | -42.32%-10.15M | 69.78%-1.61M | -121.99%-1.29M | 81.10%-2.11M | -246.98%-5.14M | -9,127.85%-7.13M | -1,358.90%-5.33M | 320.56%5.87M | -20.56%-11.17M |
End cash Position | 0.64%8.97M | -72.22%3.91M | -72.22%3.91M | -71.55%5.51M | -49.65%6.8M | -63.88%8.92M | -33.66%14.06M | -33.66%14.06M | -10.08%19.38M | -44.19%13.51M |
Free cash flow | 13.58%-4.44M | 54.12%-10.58M | 68.01%-1.61M | 67.85%-1.29M | 41.68%-2.54M | 46.80%-5.14M | 24.92%-23.06M | 13.74%-5.03M | 27.08%-4.01M | 48.26%-4.36M |
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 with Explanatory Notes | -- | -- | -- |
No Data
No Data