Operating Cash Flow (Indirect Method)
Cash flow from continuing operating activities
-114.45%-8.23M
-70.77%-17.31M
-180.98%-6.12M
-176.68%-4.26M
14.66%-3.1M
-37.40%-3.84M
15.02%-10.14M
41.66%-2.18M
29.31%-1.54M
-17.59%-3.63M
Net income from continuing operations
-30.67%-5.83M
-19.73%-19.35M
-44.83%-6.23M
-19.20%-4.93M
6.95%-3.73M
-20.08%-4.46M
-8.27%-16.16M
-17.54%-4.3M
-4.70%-4.13M
-5.69%-4.01M
Depreciation and amortization
-4.21%426.23K
4.62%1.83M
-35.26%474.79K
16.53%470.65K
90.66%443.9K
16.13%444.97K
57.99%1.75M
713.23%733.42K
-27.66%403.9K
-12.55%232.83K
Other non cash items
22.09%747.75K
3.43%3.02M
563.12%896.37K
-24.77%744.4K
-12.97%763.06K
-50.75%612.45K
-49.20%2.92M
-118.52%-193.55K
-16.80%989.55K
-57.72%876.74K
Change In working capital
-719.51%-3.58M
-336.47%-3.07M
-199.97%-1.52M
-144.99%-541.53K
21.48%-567.6K
38.18%-436.87K
133.69%1.3M
225.68%1.52M
4,534.22%1.2M
55.56%-722.85K
-Change in receivables
121.93%11.49K
-248.47%-569.68K
-115.25%-57.22K
-239.55%-200.73K
42.69%-259.35K
-116.51%-52.38K
228.60%383.7K
605.68%375.12K
364.29%143.84K
-77.80%-452.58K
-Change in inventory
-258.80%-2.09M
-178.50%-4.34M
-384.30%-2.7M
-483.61%-953.98K
-170.77%-108.34K
79.95%-583.12K
31.80%-1.56M
1,293.62%948.01K
137.00%248.68K
112.00%153.1K
-Change in prepaid assets
132.75%62.9K
-125.95%-338.67K
718.17%526.97K
-276.96%-394.99K
-246.35%-278.57K
-116.63%-192.07K
268.02%1.31M
108.02%64.41K
-358.86%-104.79K
-73.86%190.34K
-Change in payables and accrued expense
-499.90%-1.56M
86.63%2.18M
414.49%701.94K
10.09%1.01M
112.82%78.67K
-46.43%390.69K
337.31%1.17M
135.59%136.43K
28.60%915.81K
25.53%-613.72K
Cash from discontinued investing activities
Operating cash flow
-114.45%-8.23M
-70.77%-17.31M
-180.98%-6.12M
-176.68%-4.26M
14.66%-3.1M
-37.40%-3.84M
15.02%-10.14M
41.66%-2.18M
29.31%-1.54M
-17.59%-3.63M
Cash flow from continuing investing activities
77.39%-103.64K
-111.93%-1.12M
-90.16%-52.25K
-193.66%-484.46K
-1.33%-124.46K
-115.22%-458.34K
85.94%-528.24K
88.73%-27.48K
80.58%-164.97K
91.87%-122.82K
Net PPE purchase and sale
48.55%-103.64K
-49.45%-789.46K
-465.53%-155.38K
-120.79%-364.24K
44.32%-68.39K
5.40%-201.46K
85.68%-528.24K
88.73%-27.48K
80.58%-164.97K
91.87%-122.82K
Net intangibles purchase and sale
--0
---330.04K
--46.76K
---120.22K
--304
---256.88K
--0
--0
--0
--0
Net investment purchase and sale
----
----
----
--0
----
----
--0
--0
--0
--0
Cash from discontinued investing activities
Investing cash flow
77.39%-103.64K
-111.93%-1.12M
-90.16%-52.25K
-193.66%-484.46K
-1.33%-124.46K
-115.22%-458.34K
85.94%-528.24K
88.73%-27.48K
80.58%-164.97K
91.87%-122.82K
Cash flow from continuing financing activities
-34.18%2.96M
60.01%19.5M
59.78%8.36M
5,185.31%7.11M
-112.85%-467.66K
41.42%4.5M
174.92%12.18M
19.45%5.23M
52.12%134.49K
50,918.16%3.64M
Net issuance payments of debt
137.62%778.14K
-693.68%-2.37M
53.51%-151.06K
961.97%459.12K
-3,575.81%-606.33K
---2.07M
-579.20%-298.2K
-640.10%-324.93K
-1.53%43.23K
---16.5K
Net common stock issuance
1,132.76%2.21M
-94.23%504.37K
-99.88%6.74K
--311.76K
--6.74K
-94.39%179.14K
95.18%8.74M
26.50%5.54M
--0
--0
Net preferred stock issuance
----
--3.08M
--994.75K
--2.07M
----
----
--0
--0
--0
----
Cash dividends paid
---27.4K
----
----
----
----
--0
----
----
----
----
Proceeds from stock option exercised by employees
--0
387.99%18.28M
--7.51M
3,863.22%4.27M
-96.79%116.78K
9,253,291.30%6.38M
--3.75M
--0
--107.75K
--3.64M
Cash from discontinued financing activities
Financing cash flow
-34.18%2.96M
60.01%19.5M
59.78%8.36M
5,185.31%7.11M
-112.85%-467.66K
41.42%4.5M
174.92%12.18M
19.45%5.23M
52.12%134.49K
50,918.16%3.64M
Beginning cash position
21.76%5.95M
45.08%4.88M
102.49%3.76M
-59.34%1.39M
43.64%5.08M
45.08%4.88M
-76.98%3.37M
-37.36%1.86M
-41.95%3.43M
-66.28%3.54M
Current changes in cash
-2,826.84%-5.38M
-29.96%1.06M
-27.80%2.18M
251.02%2.37M
-3,225.10%-3.69M
15.23%197.27K
113.48%1.52M
655.98%3.03M
46.59%-1.57M
97.58%-110.89K
End cash Position
-88.85%566.58K
21.76%5.95M
21.76%5.95M
102.49%3.76M
-59.34%1.39M
43.64%5.08M
45.08%4.88M
45.08%4.88M
-37.36%1.86M
-41.95%3.43M
Free cash flow
-93.99%-8.34M
-72.81%-18.43M
-182.40%-6.23M
-178.33%-4.74M
15.64%-3.16M
-42.91%-4.3M
31.71%-10.67M
44.55%-2.21M
43.71%-1.7M
18.38%-3.75M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit Opinions
--
Unqualified Opinion with Explanatory Notes
--
--
--
--
Unqualified Opinion with Explanatory Notes
--
--
--