(Q1)Mar 31, 2017 | (FY)Dec 31, 2016 | (Q4)Dec 31, 2016 | (Q3)Sep 30, 2016 | (Q2)Jun 30, 2016 | (Q1)Mar 31, 2016 | (FY)Dec 31, 2015 | (Q4)Dec 31, 2015 | (Q3)Sep 30, 2015 | (Q2)Jun 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 22.41%-3.01M | -0.25%-12.43M | -50.41%-3.04M | -150.86%-3.06M | -7.46%-2.45M | 43.57%-3.88M | -123.98%-12.4M | 1.77%-2.02M | -76.03%-1.22M | -317.45%-2.28M |
Net income from continuing operations | -40.63%-4.54M | -265.63%-30.49M | -345.29%-17.32M | -26.53%-5.09M | -323.74%-4.84M | -548.53%-3.23M | 65.88%-8.34M | 48.78%-3.89M | 67.82%-4.03M | 55.95%-1.14M |
Operating gains losses | --185.97K | 966.46%975.98K | 338.77%749.6K | --0 | ---- | ---- | --91.52K | --170.84K | --0 | --1.34M |
Depreciation and amortization | -65.03%178.35K | 30.94%2.1M | -3.83%487.32K | 31.67%549.73K | 40.52%548.25K | 78.41%510.03K | 314.27%1.6M | 536.98%506.73K | 277.23%417.49K | 291.39%390.15K |
Deferred tax | ---- | 102.32%56.41K | 135.05%56.41K | --0 | ---- | ---- | ---2.43M | ---160.92K | ---11.4K | --4.85K |
Other non cash items | 40.08%-762.71K | 47.07%-1.93M | 94.43%-1.68K | -713.21%-1.09M | 111.49%435.15K | -21,668.68%-1.27M | -4,769.50%-3.64M | -188.75%-30.23K | 826.14%177.69K | -964.17%-3.79M |
Change In working capital | 576.46%1.34M | 358.48%3.21M | 301.21%2.3M | -85.22%300.45K | 26.92%894.73K | 93.84%-280.77K | -351.68%-1.24M | 150.66%573.15K | -5.25%2.03M | 3.56%704.98K |
-Change in receivables | 173.06%2.22M | -114.54%-1.47M | -73.83%499.81K | -45.78%2.88M | -126.75%-1.81M | 21.43%-3.03M | 3,590.76%10.14M | 158.23%1.91M | 827.51%5.3M | 1,092.80%6.79M |
-Change in prepaid assets | -16.61%51.12K | 330.27%197.92K | 26.91%180.1K | -567.45%-335.63K | 214.29%292.14K | 239.19%61.31K | 61.58%-85.95K | 207.50%141.92K | 423.93%71.8K | -1,046.09%-255.62K |
-Change in payables and accrued expense | -93.81%76.38K | 170.85%3.1M | 212.18%1.15M | 194.44%424.6K | 129.80%289.42K | 164.01%1.23M | -1,219.28%-4.37M | -58.92%-1.03M | -122.29%-449.59K | -532.60%-971.32K |
-Change in other current assets | -230.07%-206.35K | -83.13%58.81K | 93.82%146.92K | -136.27%-111.27K | -38.04%-135.48K | 147.64%158.65K | 22.68%348.52K | -73.41%75.8K | 138.11%306.81K | -141.28%-98.15K |
-Change in other current liabilities | -160.19%-794.44K | 117.76%1.29M | 160.78%303.48K | 25.06%-2.57M | 143.60%2.24M | -26.49%1.32M | -1,770.70%-7.26M | 28.84%-499.35K | -430.55%-3.43M | -18,784.11%-5.13M |
-Change in other working capital | 69.09%-6.04K | 842.76%41.74K | 161.32%17.45K | -92.65%16.83K | -92.79%27.01K | 96.63%-19.55K | 94.46%-5.62K | 95.79%-28.46K | -62.56%228.99K | 1,497.82%374.42K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 22.41%-3.01M | -0.25%-12.43M | -50.41%-3.04M | -150.86%-3.06M | -7.46%-2.45M | 43.57%-3.88M | -123.98%-12.4M | 1.77%-2.02M | -76.03%-1.22M | -317.45%-2.28M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 96.15%-12.91K | 90.56%-356.51K | 276.67%432.68K | 78.71%-234.75K | 79.15%-219.47K | 75.66%-334.97K | -1,450.17%-3.78M | -8,621.94%-244.91K | -738.52%-1.1M | -1,411.63%-1.05M |
Net PPE purchase and sale | 96.15%-12.91K | 77.20%-571.72K | 276.67%432.68K | 78.71%-234.75K | 58.70%-434.68K | -212.69%-334.97K | -929.21%-2.51M | -8,621.94%-244.91K | -738.52%-1.1M | -1,411.63%-1.05M |
Net business purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | ---1.37M | --0 | --0 | --0 |
Net investment purchase and sale | ---- | --33.37K | --0 | --0 | ---- | ---- | --0 | --0 | ---- | ---- |
Net other investing changes | ---- | 82.15%181.84K | --0 | --0 | ---- | ---- | --99.83K | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 96.15%-12.91K | 90.56%-356.51K | 276.67%432.68K | 78.71%-234.75K | 79.15%-219.47K | 75.66%-334.97K | -1,450.17%-3.78M | -8,621.94%-244.91K | -738.52%-1.1M | -1,411.63%-1.05M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -50.85%3.25M | -17.14%13.31M | 9.48%2.08M | 221.08%4.25M | 26.53%377.75K | -47.35%6.6M | 3,585.85%16.06M | 2.20%1.9M | 186.70%1.32M | -56.23%298.54K |
Net issuance payments of debt | --3.25M | 409,167.19%6.27M | 135,825.83%2.08M | ---- | ---- | --0 | 99.83%-1.53K | -100.09%-1.53K | ---- | ---- |
Net common stock issuance | ---- | -59.49%5.33M | --0 | --0 | ---1 | -52.80%5.33M | --13.16M | --1.87M | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | -41.18%1.71M | -97.33%1K | -95.47%60K | 26.53%377.75K | 1.94%1.27M | 529.24%2.91M | -38.36%37.5K | 230.07%1.32M | --298.54K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -50.85%3.25M | -17.14%13.31M | 9.48%2.08M | 221.08%4.25M | 26.53%377.75K | -47.35%6.6M | 3,585.85%16.06M | 2.20%1.9M | 186.70%1.32M | -56.23%298.54K |
Net cash flow | ||||||||||
Beginning cash position | 101.95%1.61M | 4.00%795.68K | 88.33%2.03M | -50.29%984.2K | -37.32%3.17M | 4.00%795.68K | -89.08%765.1K | 11.77%1.08M | -40.29%1.98M | 55.54%5.05M |
Current changes in cash | -90.71%221.69K | 227.24%366.9K | -25.95%-688.43K | 196.35%960.22K | 24.46%-2.29M | -44.34%2.39M | 95.38%-288.35K | -172.74%-546.59K | 57.60%-996.58K | -4,682.75%-3.03M |
Effect of exchange rate changes | 2.69%-14.42K | 105.32%282.45K | 23.70%101.12K | -8.23%87.92K | 370.63%108.23K | ---14.81K | --137.56K | --81.75K | --95.81K | ---39.99K |
End cash Position | -42.74%1.81M | 135.23%1.45M | 135.23%1.45M | 88.33%2.03M | -50.29%984.2K | -37.32%3.17M | -19.71%614.32K | -19.71%614.32K | 11.77%1.08M | -40.29%1.98M |
Free cash flow | 28.27%-3.02M | 12.78%-13M | -15.07%-2.61M | -41.80%-3.29M | 13.43%-2.89M | 39.64%-4.21M | -157.93%-14.9M | -9.99%-2.27M | -181.81%-2.32M | -441.16%-3.33M |
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