(Q2)Sep 30, 2003 | (Q1)Jun 30, 2003 | (FY)Mar 31, 2003 | (Q4)Mar 31, 2003 | (Q3)Dec 31, 2002 | (Q2)Sep 30, 2002 | (Q1)Jun 30, 2002 | (FY)Mar 31, 2002 | (Q4)Mar 31, 2002 | (Q3)Dec 31, 2001 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -115.18%-1.54M | 101.53%12.65K | -38.69%-1.7M | -391.90%-120.92K | 97.71%-34.5K | -252.09%-715.31K | -264.17%-824.99K | -264.27%-1.22M | -91.53%41.43K | -80.64%-1.51M |
Net income from continuing operations | 49.18%-105.65K | 8.49%-995.97K | -39.84%-1.99M | -6.63%-518.01K | -117.27%-176.58K | 83.98%-207.88K | -64.27%-1.09M | -401.16%-1.42M | -214.84%-485.81K | 588.23%1.02M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --28.55K | -70.88%22.11K | ---- | ---- | ---- |
Depreciation and amortization | -189.11%-134.18K | -15.10%141.38K | -2.36%593.06K | -24.79%122.77K | -0.76%153.18K | 2.86%150.58K | 16.13%166.53K | -12.36%607.38K | -13.41%163.24K | -9.84%154.35K |
Other non cash items | 6.31%320.16K | -97.65%7.84K | 108.79%108.27K | 99.77%-4.82K | -173.68%-521.13K | 384.72%301.16K | 16.13%333.06K | -427.60%-1.23M | -1,605.44%-2.12M | 648.03%707.25K |
Change In working capital | -135.89%-1.62M | 1,049.37%859.4K | -149.23%-406.18K | -16.00%279.14K | 94.07%-73.53K | -145.27%-686.56K | -65.50%74.77K | 2,134.51%825.08K | 226.37%332.31K | -39.23%-1.24M |
-Change in receivables | 78.58%-118.15K | -104.89%-155.67K | -109.02%-99.56K | 73.52%531.51K | 93.52%-3.5K | -205.98%-551.59K | -122.92%-75.98K | -12.40%1.1M | 169.67%306.3K | -107.96%-54.06K |
-Change in inventory | 261.48%176.88K | -733.11%-746.97K | -355.81%-690.89K | -345.74%-683.32K | -28.50%191.63K | -191.05%-109.54K | -146.46%-89.66K | 295.24%270.08K | -129.16%-153.3K | 193.74%268.02K |
-Change in prepaid assets | 90.85%-9.77K | -167.21%-43.67K | 144.80%64.35K | 442.88%102.94K | -96.83%3.23K | 42.93%-106.79K | -29.79%64.98K | -0.13%26.29K | 125.56%18.96K | -19.75%101.88K |
-Change in payables and accrued expense | 148.04%405.92K | 114.67%731.94K | 23.62%-532.7K | 120.60%73.13K | -148.17%-1.11M | -83.89%163.65K | 137.45%340.96K | -5,226.06%-697.4K | -90.60%-355.04K | -225.56%-447.45K |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---82.3K | -132.45%-165.53K | ---- | ---- | ---- |
-Change in other working capital | ---2.07M | --1.07M | 599.03%852.62K | --254.89K | ---- | ---- | ---- | 110.14%121.97K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -115.18%-1.54M | 101.53%12.65K | -38.69%-1.7M | -391.90%-120.92K | 97.71%-34.5K | -252.09%-715.31K | -264.17%-824.99K | -264.27%-1.22M | -91.53%41.43K | -80.64%-1.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 11.31%-36.1K | -142.80%-44.26K | 83.70%-88.18K | 106.04%9.24K | 82.05%-38.49K | 33.86%-40.7K | 83.75%-18.23K | 22.59%-540.99K | -4.80%-152.84K | -24.12%-214.42K |
Net PPE purchase and sale | 11.31%-36.1K | -142.80%-44.26K | 83.70%-88.18K | 106.04%9.24K | 82.05%-38.49K | ---40.7K | ---18.23K | 22.59%-540.99K | -4.80%-152.84K | -24.12%-214.42K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 11.31%-36.1K | -142.80%-44.26K | 83.70%-88.18K | 106.04%9.24K | 82.05%-38.49K | 33.86%-40.7K | 83.75%-18.23K | 22.59%-540.99K | -4.80%-152.84K | -24.12%-214.42K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -116.87%-167.29K | 38,673.85%2.72M | -49.64%1.07M | 95.41%-7.63K | -95.97%92.7K | 20,366.20%991.63K | -43.81%-7.04K | 238.85%2.12M | -185.45%-166.43K | 1,222.15%2.3M |
Net issuance payments of debt | ---166.98K | --2.72M | 119.86%1.07M | ---7.26K | ---- | ---- | ---- | -960.66%-5.4M | ---- | ---- |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.62M | ---- | ---- |
Net other financing activities | -100.03%-310 | 95.09%-346 | 98.19%-1.81K | 99.98%-373 | ---986.02K | --991.63K | -43.81%-7.04K | ---100.05K | ---2.39M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -116.87%-167.29K | 38,673.85%2.72M | -49.64%1.07M | 95.41%-7.63K | -95.97%92.7K | 20,366.20%991.63K | -43.81%-7.04K | 238.85%2.12M | -185.45%-166.43K | 1,222.15%2.3M |
Net cash flow | ||||||||||
Beginning cash position | 1,046.83%3.09M | -63.78%405.54K | 47.46%1.12M | -62.45%524.86K | -38.37%505.15K | -35.17%269.53K | 47.46%1.12M | 771.50%759.39K | 532.16%1.4M | -42.82%819.65K |
Current changes in cash | -839.59%-1.74M | 415.85%2.69M | -298.18%-714.25K | 57.06%-119.32K | -96.59%19.71K | -41.66%235.62K | -147.43%-850.26K | -46.39%360.4K | -151.61%-277.84K | 147.67%577.98K |
End cash Position | 166.95%1.35M | 1,046.83%3.09M | -63.78%405.54K | -63.78%405.54K | -62.45%524.86K | -38.37%505.15K | -35.17%269.53K | 47.46%1.12M | 47.46%1.12M | 532.16%1.4M |
Free cash flow | -108.37%-1.58M | 96.25%-31.61K | -1.15%-1.78M | -0.25%-111.69K | 95.76%-72.99K | -354.90%-756.01K | -272.22%-843.21K | -3,983.39%-1.76M | -132.43%-111.41K | -70.95%-1.72M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
No Data
No Data