Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
80.02%22.07M
-84.95%1.01M
71.56%4.11M
15.98%36.98M
107.74%15.63M
70.42%12.26M
-64.68%6.69M
234.64%2.4M
38.69%31.88M
200.66%7.52M
Net income from continuing operations
272.23%6.45M
-26.62%6.64M
76.98%7.33M
91.43%20.15M
117.43%10.7M
-307.54%-3.74M
196.76%9.05M
450.53%4.14M
-28.76%10.53M
-51.56%4.92M
Operating gains losses
99.74%-2K
----
----
-232.72%-9.45M
-27.08%-3.68M
-3,080.77%-775K
---5M
-70.59%10K
-807.03%-2.84M
---2.9M
Depreciation and amortization
13.96%1.05M
-6.49%864K
-10.01%836K
-8.58%3.65M
-17.03%877K
-11.24%924K
-3.65%924K
-1.17%929K
-12.58%4M
-2.94%1.06M
Deferred tax
99.62%-13K
109.52%2K
15,172.73%3.36M
-163.89%-3.84M
75.52%-374K
-34,540.00%-3.46M
-110.00%-21K
-76.60%22K
79.68%-1.45M
78.64%-1.53M
Change In working capital
203.25%13.25M
-1,177.82%-7.83M
-125.26%-8.56M
-49.02%8.75M
83.80%7.46M
26.05%4.37M
-94.84%726K
14.43%-3.8M
106.92%17.16M
134.54%4.06M
-Change in receivables
108.41%181K
-313.08%-6.67M
-101.04%-50K
256.57%9.25M
165.17%3.48M
71.19%-2.15M
1,321.82%3.13M
-28.28%4.8M
-278.12%-5.91M
-273.64%-5.34M
-Change in inventory
272.07%14.52M
-267.23%-8.12M
218.09%2.16M
-70.82%7.44M
-16,741.67%-2M
-54.87%3.9M
-68.82%4.86M
-46.41%680K
33.25%25.5M
100.14%12K
-Change in payables and accrued expense
-257.95%-4.92M
208.34%3.61M
46.59%-3.72M
-95.48%251K
5.71%7.43M
-40.82%3.12M
-324.14%-3.33M
15.42%-6.96M
164.61%5.55M
510.60%7.03M
-Change in other current assets
770.47%3.41M
183.42%3.36M
-184.47%-6.85M
-4.26%-8.55M
-171.72%-1.61M
83.16%-508K
-24.12%-4.02M
42.43%-2.41M
-53.77%-8.2M
182.73%2.24M
-Change in other current liabilities
384.62%63K
-109.00%-9K
-218.68%-108K
57.59%353K
27.35%149K
-70.45%13K
104.08%100K
550.00%91K
194.51%224K
1,070.00%117K
Cash from discontinued investing activities
Operating cash flow
80.02%22.07M
-84.95%1.01M
71.56%4.11M
15.98%36.98M
107.74%15.63M
70.42%12.26M
-64.68%6.69M
234.64%2.4M
38.69%31.88M
200.66%7.52M
Cash flow from continuing investing activities
17.82%-429K
-129.98%-1.74M
-286.40%-1.36M
1,690.56%9.43M
-9.00%3.43M
59.94%-522K
440.40%5.8M
153.73%728K
86.67%-593K
541.74%3.77M
Capital expenditure reported
67.55%-440K
-92.06%-1.74M
-217.80%-1.36M
31.73%-3.26M
-38.20%-568K
-4.07%-1.36M
46.74%-907K
68.49%-427K
0.38%-4.77M
65.55%-411K
Net PPE purchase and sale
-98.68%11K
----
----
176.02%11.54M
-4.36%4M
--834K
----
----
1,129.12%4.18M
--4.18M
Net investment purchase and sale
--0
--0
--0
--1.16M
--0
--0
--0
--1.16M
--0
--0
Cash from discontinued investing activities
Investing cash flow
17.82%-429K
-129.98%-1.74M
-286.40%-1.36M
1,690.56%9.43M
-9.00%3.43M
59.94%-522K
440.40%5.8M
153.73%728K
86.67%-593K
541.74%3.77M
Cash flow from continuing financing activities
-26.59%-1.13M
83.19%-1.08M
-94.60%-4.18M
62.65%-11.17M
84.84%-1.68M
80.69%-895K
61.90%-6.44M
-178.24%-2.15M
-72.22%-29.89M
-219.58%-11.1M
Net issuance payments of debt
--0
--0
--0
79.03%-4.92M
--0
--0
75.65%-3.68M
-126.26%-1.24M
-147.75%-23.45M
-188.78%-9.36M
Net common stock issuance
--40K
--0
---1.1M
108.98%141K
--0
--0
114.51%141K
--0
57.54%-1.57M
100.14%1K
Cash dividends paid
-20.34%-1.08M
-20.77%-1.07M
-31.24%-1.15M
-10.47%-3.56M
-16.56%-901K
-15.48%-895K
-11.87%-886K
0.57%-874K
0.68%-3.22M
---773K
Net other financing activities
---96K
99.36%-13K
-5,934.38%-1.93M
-71.49%-2.83M
18.88%-782K
--0
-4,824.39%-2.02M
95.05%-32K
-73.71%-1.65M
-81.20%-964K
Cash from discontinued financing activities
Financing cash flow
-26.59%-1.13M
83.19%-1.08M
-94.60%-4.18M
62.65%-11.17M
84.84%-1.68M
80.69%-895K
61.90%-6.44M
-178.24%-2.15M
-72.22%-29.89M
-219.58%-11.1M
Beginning cash position
211.91%36.77M
572.21%38.59M
740.29%40.01M
41.49%4.76M
395.27%22.63M
255.95%11.79M
93.07%5.74M
41.49%4.76M
54.08%3.37M
89.71%4.57M
Current changes in cash
89.14%20.51M
-129.99%-1.81M
-245.15%-1.42M
2,424.71%35.25M
8,995.29%17.37M
762.08%10.85M
1,684.37%6.05M
349.74%979K
18.20%1.4M
-80.02%191K
End cash Position
153.08%57.28M
211.91%36.77M
572.21%38.59M
740.29%40.01M
740.29%40.01M
395.27%22.63M
255.95%11.79M
93.07%5.74M
41.49%4.76M
41.49%4.76M
Free cash flow
98.37%21.63M
-112.70%-735K
39.88%2.76M
24.38%33.72M
111.76%15.06M
85.10%10.91M
-66.45%5.79M
162.85%1.97M
48.97%27.11M
182.06%7.11M
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
--