Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
-32.61%11.69M
19.71%96.33M
-41.63%28.82M
90.23%32.31M
81.80%17.84M
303.91%17.35M
-2.77%80.47M
111.65%49.37M
-45.93%16.99M
-45.65%9.81M
Net income from continuing operations
-284.76%-8.76M
86.76%-1.6M
-189.63%-5.9M
211.23%1.53M
84.35%-1.97M
201.28%4.74M
78.23%-12.05M
152.80%6.58M
97.20%-1.37M
-367.19%-12.57M
Depreciation and amortization
2.55%19.09M
10.48%75.16M
4.87%19.1M
10.92%18.63M
13.38%18.82M
13.31%18.61M
21.33%68.03M
22.81%18.22M
18.42%16.79M
22.63%16.6M
Deferred tax
-156.19%-5.9M
34.45%-8.32M
-1,155.07%-866K
-795.31%-5.49M
-45.25%-12.47M
317.48%10.5M
23.17%-12.7M
-103.43%-69K
109.51%789K
1.46%-8.59M
Other non cash items
709.00%7.38M
-136.96%-4.06M
-164.17%-1.28M
71.65%4.01M
-265.93%-5.58M
-136.84%-1.21M
-59.83%10.97M
-86.62%1.99M
-74.45%2.34M
100.06%3.36M
Change In working capital
66.05%-7.7M
109.08%911K
-34.30%9.1M
140.51%3.78M
2,109.48%10.72M
-50.86%-22.69M
-112.66%-10.03M
442.63%13.86M
-197.89%-9.33M
-84.94%485K
-Change in receivables
-21.02%6.9M
102.64%428K
-146.71%-12.96M
281.18%7.91M
68.14%-3.26M
140.33%8.74M
-10,774.34%-16.23M
16.49%-5.25M
-165.05%-4.37M
-1,014.36%-10.24M
-Change in prepaid assets
-246.54%-2.65M
68.60%-902K
-562.50%-2.65M
-101.11%-4.36M
1,475.46%4.3M
412.63%1.81M
-504.08%-2.87M
-163.90%-400K
-430.07%-2.17M
520.00%273K
-Change in payables and accrued expense
48.89%-14.2M
192.40%4.4M
119.19%10.98M
598.03%7.32M
113.05%13.89M
-87.41%-27.78M
15.02%-4.77M
233.36%5.01M
-122.63%-1.47M
24.12%6.52M
-Change in other working capital
141.23%2.25M
-121.82%-3.02M
-5.30%13.73M
-434.14%-7.09M
-207.12%-4.21M
-66.55%-5.45M
49,307.14%13.83M
169.75%14.5M
59.34%-1.33M
474.93%3.93M
Cash from discontinued investing activities
Operating cash flow
-32.61%11.69M
19.71%96.33M
-41.63%28.82M
90.23%32.31M
81.80%17.84M
303.91%17.35M
-2.77%80.47M
111.65%49.37M
-45.93%16.99M
-45.65%9.81M
Cash flow from continuing investing activities
-17.44%-6.78M
76.37%-26.56M
92.77%-7.03M
-23.31%-6.79M
-13.76%-6.96M
-61.38%-5.77M
-41.25%-112.37M
-59.16%-97.16M
-36.30%-5.51M
47.84%-6.12M
Capital expenditure reported
-17.44%-6.78M
-26.21%-26.56M
-20.44%-7.03M
-23.31%-6.79M
-13.76%-6.96M
-61.38%-5.77M
-37.81%-21.04M
-33.58%-5.84M
-36.30%-5.51M
-46.35%-6.12M
Net intangibles purchase and sale
----
--0
----
----
----
----
--0
--0
--0
--0
Net business purchase and sale
----
--0
----
----
----
----
-42.19%-91.33M
-61.13%-91.33M
--0
----
Cash from discontinued investing activities
Investing cash flow
-17.44%-6.78M
76.37%-26.56M
92.77%-7.03M
-23.31%-6.79M
-13.76%-6.96M
-61.38%-5.77M
-41.25%-112.37M
-59.16%-97.16M
-36.30%-5.51M
47.84%-6.12M
Cash flow from continuing financing activities
-212.53%-43.74M
-204.55%-63.99M
-269.38%-4.81M
-158.39%-14.48M
-717.42%-30.69M
-35.27%-14M
-122.40%-21.01M
-4.07%-1.3M
-505.95%-5.61M
41.51%-3.76M
Net issuance payments of debt
1.20%-741K
-173.85%-2.99M
1.20%-741K
0.00%-750K
-111.90%-750K
0.66%-750K
233.00%4.05M
0.66%-750K
0.66%-750K
935.10%6.31M
Net common stock issuance
---40M
---42.61M
---3.94M
---13.67M
---25M
--0
--0
--0
--0
----
Net other financing activities
77.35%-3M
26.64%-18.39M
75.41%-136K
98.78%-59K
50.85%-4.94M
-38.09%-13.25M
-291.44%-25.06M
-11.27%-553K
-2,755.88%-4.86M
-77.58%-10.06M
Cash from discontinued financing activities
Financing cash flow
-212.53%-43.74M
-204.55%-63.99M
-269.38%-4.81M
-158.39%-14.48M
-717.42%-30.69M
-35.27%-14M
-122.40%-21.01M
-4.07%-1.3M
-505.95%-5.61M
41.51%-3.76M
Beginning cash position
5.70%189.39M
-23.74%179.18M
-25.88%172.71M
-27.75%162.27M
-20.33%179.09M
-23.74%179.18M
-1.98%234.95M
-14.43%233.02M
-9.51%224.6M
-9.09%224.78M
Current changes in cash
-1,505.79%-38.83M
110.93%5.78M
134.57%16.98M
87.93%11.04M
-32,921.67%-19.81M
74.89%-2.42M
-747.68%-52.91M
-25.98%-49.1M
-77.79%5.87M
35.48%-60K
Effect of exchange rate changes
-146.53%-1.08M
254.97%4.43M
93.80%-294K
-123.29%-594K
2,658.12%2.99M
525.09%2.32M
-289.77%-2.86M
-394.23%-4.74M
208.70%2.55M
-110.99%-117K
End cash Position
-16.53%149.48M
5.70%189.39M
5.70%189.39M
-25.88%172.71M
-27.75%162.27M
-20.33%179.09M
-23.74%179.18M
-23.74%179.18M
-14.43%233.02M
-9.51%224.6M
Free cash flow
-57.57%4.91M
17.41%69.77M
-49.95%21.79M
122.34%25.52M
194.48%10.88M
1,512.53%11.58M
-11.88%59.43M
129.64%43.53M
-58.06%11.48M
-73.37%3.7M
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
--
--
--