Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
223.28%5.68M
1,675.65%3.22M
-850.12%-6.67M
-128.90%-5.06M
85.88%-1.53M
-145.32%-4.61M
-96.48%181.4K
-93.15%889.65K
-42.19%17.52M
-190.98%-10.8M
Net income from continuing operations
110.94%2.23M
123.94%1.4M
51.13%-5.86M
-1,119.05%-65.22M
-547.45%-26.96M
-747.74%-20.39M
23.45%-5.87M
-819.97%-12M
-247.69%-5.35M
14.21%6.03M
Operating gains losses
--0
---1.14M
--2.11K
----
----
----
----
----
23.14%263.29K
----
Depreciation and amortization
6.54%3.63M
5.93%3.58M
4.91%3.51M
4.26%13.59M
429.81%3.46M
-28.43%3.41M
-27.96%3.38M
-27.77%3.35M
2.63%13.03M
-318.45%-1.05M
Deferred tax
--0
--0
--0
1,159.16%40.37M
4,131.40%54.96M
-1,831.24%-6.94M
-75.65%-3.31M
-1,993.69%-4.34M
-635.18%-3.81M
-138.65%-1.36M
Other non cash items
147.19%50.87K
1,580.08%356.68K
16,357.68%136.11K
----
----
1,192.53%20.58K
2,689.75%21.23K
491.94%827
-98.84%2.71K
-99.48%571
Change In working capital
-110.74%-1.18M
-230.06%-1.5M
-212.41%-5.64M
437.59%36.52M
227.87%19.36M
76.68%10.98M
-85.71%1.15M
-34.52%5.02M
195.60%6.79M
-604.12%-15.14M
-Change in receivables
-1.37%-681.81K
-107.51%-331.8K
131.62%1.03M
-102.99%-30.37K
91.57%-513.91K
-136.57%-672.61K
342.68%4.42M
-146.02%-3.26M
-63.46%1.01M
35.40%-6.09M
-Change in inventory
----
----
----
----
----
31.90%4.63M
-1.08%2.88M
-479.45%-9.15M
87.99%8.78M
-69.22%3.94M
-Change in prepaid assets
-83.69%134.07K
-398.50%-1.77M
-763.83%-1.8M
-95.74%205.58K
38.56%-1.48M
-27.55%822.13K
-73.65%592.67K
-92.97%271.01K
156.78%4.83M
-38.51%-2.41M
-Change in payables and accrued expense
-119.40%-2.12M
118.86%706.27K
-157.14%-4.68M
2,443.00%36.87M
1,372.82%21.48M
7,922.03%10.95M
-177.24%-3.74M
621.46%8.18M
184.05%1.45M
-127.35%-1.69M
-Change in other current liabilities
1,349.31%1.49M
10.91%-102.65K
-13.84%-197.92K
-6.95%-534.15K
-12.95%-125.58K
7.83%-119.49K
11.99%-115.23K
-36.14%-173.86K
22.86%-499.45K
10.74%-111.19K
Cash from discontinued investing activities
Operating cash flow
223.28%5.68M
1,675.65%3.22M
-850.12%-6.67M
-128.90%-5.06M
85.88%-1.53M
-145.32%-4.61M
-96.48%181.4K
-93.15%889.65K
-42.19%17.52M
-190.98%-10.8M
Cash flow from continuing investing activities
-18.30%-645.21K
87.31%-157.79K
5,341.44%42.06M
-28.47%-3.41M
-128.06%-816.35K
81.47%-545.41K
4.64%-1.24M
38.93%-802.4K
-50.98%-2.65M
-66.97%2.91M
Net PPE purchase and sale
-18.30%-645.21K
43.67%-700.62K
-10.89%-889.8K
-28.47%-3.41M
-128.06%-816.35K
81.47%-545.41K
4.64%-1.24M
38.93%-802.4K
-50.98%-2.65M
-66.97%2.91M
Net business purchase and sale
--0
----
----
----
----
--0
----
----
--0
----
Net other investing changes
----
----
--42.95M
----
----
----
----
----
--3.75K
----
Cash from discontinued investing activities
Investing cash flow
-18.30%-645.21K
87.31%-157.79K
5,341.44%42.06M
-28.47%-3.41M
-128.06%-816.35K
81.47%-545.41K
4.64%-1.24M
38.93%-802.4K
-50.98%-2.65M
-66.97%2.91M
Cash flow from continuing financing activities
46.72%-847.65K
88.15%-757.12K
71.32%-809.22K
-15.92%-9.53M
350.46%1.27M
24.57%-1.59M
-178.89%-6.39M
14.78%-2.82M
-49.03%-8.22M
74.09%-508.47K
Net issuance payments of debt
--0
--0
--0
--0
1,045.06%2.17M
29.16%-735.64K
35.83%-711.95K
40.66%-721.84K
-48.76%-3.17M
129.42%189.46K
Net common stock issuance
-1.19%-82.03K
--0
88.29%-171.2K
-204.78%-6.56M
---121.77K
72.66%-81.06K
-1,127.23%-4.89M
-0.35%-1.46M
-311.94%-2.15M
--0
Net preferred stock issuance
----
----
----
----
----
----
----
----
--0
----
Cash dividends paid
1.10%-765.63K
3.26%-757.12K
-0.00%-638.02K
-0.00%-2.97M
-0.00%-774.13K
-0.00%-774.13K
0.00%-782.64K
0.00%-638.02K
-0.29%-2.97M
-1.15%-774.13K
Proceeds from stock option exercised by employees
----
----
----
--0
----
----
----
----
-24.93%76.2K
67.62%76.2K
Cash from discontinued financing activities
Financing cash flow
46.72%-847.65K
88.15%-757.12K
71.32%-809.22K
-15.92%-9.53M
350.46%1.27M
24.57%-1.59M
-178.89%-6.39M
14.78%-2.82M
-49.03%-8.22M
74.09%-508.47K
Beginning cash position
95.88%65.67M
24.84%63.36M
-45.62%30.23M
40.25%55.59M
-41.62%31.92M
-32.36%33.53M
5.73%50.75M
40.25%55.59M
70.24%39.63M
98.16%54.68M
Current changes in cash
361.13%4.19M
113.39%2.31M
785.78%33.14M
-258.96%-25.36M
-286.85%-1.69M
-131.35%-1.6M
-1,204.56%-17.23M
-157.72%-4.83M
-2.45%15.95M
-92.47%906.57K
End cash Position
118.84%69.86M
95.88%65.67M
24.84%63.36M
-45.62%30.23M
-45.62%30.23M
-41.62%31.92M
-32.36%33.53M
5.73%50.75M
42.04%55.59M
42.04%55.59M
Free cash flow
197.71%5.04M
337.25%2.52M
-8,767.80%-7.56M
-156.98%-8.47M
70.33%-2.34M
-171.34%-5.15M
-127.59%-1.06M
-99.25%87.26K
-47.93%14.87M
-138.16%-7.89M
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
--
--
--
Adverse Opinion
--
--
--
--
Unqualified Opinion
--