(FY)Dec 31, 2008 | (Q4)Dec 31, 2008 | (Q3)Sep 30, 2008 | (Q2)Jun 30, 2008 | (Q1)Mar 30, 2008 | (FY)Dec 31, 2007 | (Q4)Dec 31, 2007 | (Q3)Sep 30, 2007 | (Q2)Jun 30, 2007 | (Q1)Mar 30, 2007 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 156.39%638.9K | 141.28%190.7K | 223.07%159K | -448.77%-1.16M | 541.05%1.45M | -29,151.28%-1.13M | 35.87%-462K | -258.72%-129.2K | -172.90%-212.2K | -193.69%-329.6K |
Net income from continuing operations | -413.63%-3.93M | -134.67%-895.6K | -121.24%-1.17M | -284.38%-962.1K | -65.05%-905.8K | 146.20%1.25M | 334.75%2.58M | -130.33%-529.3K | 68.69%-250.3K | 6.32%-548.8K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --52.4K | --0 | --0 | 75.68%-17.8K | -33.33%70.2K |
Depreciation and amortization | 19.17%389.7K | -61.50%48.2K | 175.65%180K | 25.23%107.7K | 6.53%53.8K | -37.61%327K | -50.14%125.2K | -26.79%65.3K | -8.70%86K | -43.64%50.5K |
Other non cash items | 693.62%511.7K | 47.32%195.5K | -935.49%-270.7K | 370.28%438.4K | 266.67%148.5K | -113.54%-86.2K | 5.57%132.7K | -72.89%32.4K | -149.80%-162.2K | -235.82%-89.1K |
Change In working capital | 236.98%3.67M | 133.81%1.12M | 279.17%1.15M | -666.62%-748.5K | 1,049.89%2.16M | -272.01%-2.68M | -6,331.70%-3.3M | 257.02%302.4K | -82.24%132.1K | -72.29%187.6K |
-Change in receivables | 233.66%3.61M | 112.07%399.4K | -124.78%-635K | -8.42%138.2K | 400.77%3.71M | -671.77%-2.7M | -2,159.84%-3.31M | -10.52%-282.5K | -57.08%150.9K | 41.62%740.1K |
-Change in inventory | 244.57%720.4K | -83.30%90.7K | 129.01%223K | 133.26%147.4K | 51.99%259.3K | -330.16%-498.3K | 21.34%543.1K | -378.70%-768.8K | -166.03%-443.2K | 77.52%170.6K |
-Change in prepaid assets | -18.90%53.2K | 290.71%88.3K | 401.05%287.6K | -905.48%-249.7K | -410.64%-73K | -69.06%65.6K | -118.76%-46.3K | -45.49%57.4K | 135.80%31K | 143.93%23.5K |
-Change in payables and accrued expense | -126.09%-350.3K | 1,276.72%360.7K | -49.92%531.5K | -58.53%138.5K | -1,650.32%-1.38M | 347.68%1.34M | 107.64%26.2K | 109.37%1.06M | 247.92%334K | -298.24%-78.9K |
-Change in other current assets | 173.09%270.3K | 401.91%364.4K | 157.64%910K | -4,303.03%-726.5K | 52.61%-277.6K | -208.51%-369.8K | -118.98%-120.7K | 346.30%353.2K | 92.39%-16.5K | -1,001.23%-585.8K |
-Change in other current liabilities | -18.08%-248.8K | 0.77%-271.3K | 158.62%5.1K | -137.29%-42.4K | 241.37%59.8K | -356.64%-210.7K | 62.85%-273.4K | -121.59%-8.7K | -85.30%113.7K | -1,083.72%-42.3K |
-Change in other working capital | -23.02%-381.6K | 168.53%84.5K | -60.37%-175.6K | -307.41%-154K | -244.70%-136.5K | -377.23%-310.2K | -135.31%-123.3K | -1,235.37%-109.5K | -425.00%-37.8K | -1,514.29%-39.6K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 156.39%638.9K | 141.28%190.7K | 223.07%159K | -448.77%-1.16M | 541.05%1.45M | -29,151.28%-1.13M | 35.87%-462K | -258.72%-129.2K | -172.90%-212.2K | -193.69%-329.6K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 38.55%-40.8K | -124.49%-11K | 3.88%-9.9K | -12.37%-10.9K | 78.31%-9K | 27.19%-66.4K | 79.67%-4.9K | 76.85%-10.3K | -136.59%-9.7K | -124.32%-41.5K |
Net PPE purchase and sale | 38.55%-40.8K | -124.49%-11K | 3.88%-9.9K | -12.37%-10.9K | 78.31%-9K | 27.19%-66.4K | 79.67%-4.9K | 76.85%-10.3K | -136.59%-9.7K | -124.32%-41.5K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 38.55%-40.8K | -124.49%-11K | 3.88%-9.9K | -12.37%-10.9K | 78.31%-9K | 27.19%-66.4K | 79.67%-4.9K | 76.85%-10.3K | -136.59%-9.7K | -124.32%-41.5K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -171.52%-625K | -135.77%-170K | -260.13%-170.7K | 1,267.02%329.1K | -229.33%-613.4K | 273.78%873.9K | 7.37%475.2K | 44.69%-47.4K | -111.07%-28.2K | 225.54%474.3K |
Net issuance payments of debt | -167.08%-592.1K | -123.71%-112.7K | -353.53%-211.8K | 1,738.86%345.8K | -229.11%-613.4K | 323.97%882.7K | 9.01%475.4K | 34.78%-46.7K | -110.23%-21.1K | 231.06%475.1K |
Net common stock issuance | -316.46%-32.9K | -8,285.71%-57.3K | 2,840.00%41.1K | ---- | ---- | -130.86%-7.9K | -89.23%700 | 89.36%-1.5K | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---900 | ---- | ---- | --0 | ---800 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -171.52%-625K | -135.77%-170K | -260.13%-170.7K | 1,267.02%329.1K | -229.33%-613.4K | 273.78%873.9K | 7.37%475.2K | 44.69%-47.4K | -111.07%-28.2K | 225.54%474.3K |
Net cash flow | ||||||||||
Beginning cash position | -88.00%44.4K | -78.39%7.8K | -86.82%29.4K | 85.10%875.7K | -88.00%44.4K | 65.58%369.9K | -94.63%36.1K | -69.05%223K | 164.45%473.1K | 65.58%369.9K |
Current changes in cash | 91.74%-26.9K | 16.87%9.7K | 88.44%-21.6K | -238.38%-846.3K | 705.52%831.3K | -322.18%-325.5K | 102.75%8.3K | -282.99%-186.9K | -146.17%-250.1K | 331.91%103.2K |
End cash Position | -60.59%17.5K | -60.59%17.5K | -78.39%7.8K | -86.82%29.4K | 85.10%875.7K | -88.00%44.4K | -88.00%44.4K | -94.63%36.1K | -69.05%223K | 164.45%473.1K |
Free cash flow | 149.87%598.1K | 138.49%179.7K | 206.88%149.1K | -429.70%-1.18M | 489.30%1.44M | -1,273.88%-1.2M | 37.29%-466.9K | -478.05%-139.5K | -177.32%-221.9K | -211.34%-371.1K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data