(Q3)Dec 31, 2008 | (Q2)Sep 30, 2008 | (Q1)Jun 30, 2008 | (FY)Mar 30, 2008 | (Q4)Mar 30, 2008 | (Q3)Dec 31, 2007 | (Q2)Sep 30, 2007 | (Q1)Jun 30, 2007 | (FY)Mar 30, 2007 | (Q4)Mar 30, 2007 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -175.40%-115.03K | 846.82%98.79K | 248.65%324.8K | 146.22%157.16K | 278.87%236.33K | 444.25%152.56K | -117.24%-13.23K | 9.08%-218.51K | -22.01%-340.06K | -101.46%-132.13K |
Net income from continuing operations | 24.27%-419.79K | 138.83%117.02K | -200.50%-437.85K | -88.97%-1.76M | -105.75%-761.06K | -226.38%-554.34K | -130.74%-301.34K | 44.45%-145.71K | -65.71%-932.64K | -25.15%-369.89K |
Depreciation and amortization | 31.13%173.4K | 32.18%173.4K | 234.12%173.4K | 7,006.07%588.67K | 12,152.16%273.34K | 2,978.12%132.24K | 2,955.19%131.19K | 2,545.16%51.9K | -20.25%8.28K | -122.28%-2.27K |
Other non cash items | -192.81%-47.88K | -101.56%-450 | 17.10%55.33K | -43.65%293.17K | -50.61%165.54K | 190.40%51.6K | -87.36%28.78K | 224.45%47.25K | --520.24K | --335.17K |
Change In working capital | -69.29%160.65K | -249.19%-191.18K | 410.51%533.92K | 1,519.91%1.04M | 687.02%558.51K | 193.36%523.07K | 622.00%128.15K | -3,254.45%-171.95K | 6,966.45%64.06K | -73.43%-95.14K |
-Change in receivables | -99.82%196 | -528.17%-120.52K | 128.51%32.44K | --137.28K | --116.94K | --105.96K | --28.15K | ---113.77K | ---- | ---- |
-Change in prepaid assets | -916.22%-306.02K | 941.94%99.14K | 83.30%-9.43K | ---143.78K | ---66.75K | ---30.11K | --9.52K | -36,307.74%-56.43K | ---- | ---- |
-Change in payables and accrued expense | 8.60%485.35K | -287.66%-169.8K | 29,361.34%510.9K | 2,036.73%1.04M | 549.84%508.64K | 150.64%446.91K | 468.58%90.48K | -121.32%-1.75K | 48.97%48.87K | -252.04%-113.07K |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.89%-2.58K | --0 |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 179.00%17.77K | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -175.40%-115.03K | 846.82%98.79K | 248.65%324.8K | 146.22%157.16K | 278.87%236.33K | 444.25%152.56K | -117.24%-13.23K | 9.08%-218.51K | -22.01%-340.06K | -101.46%-132.13K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 60.27%-505 | 0 | -101.36%-2.39K | 17,742.56%172.02K | -131.90%-2.26K | -1.27K | 0 | 175.55K | 97.42%-975 | 97.26%-975 |
Net PPE purchase and sale | ---505 | --0 | ---2.39K | -241.85%-3.33K | ---2.06K | ---- | ---- | ---- | 97.42%-975 | ---- |
Net business purchase and sale | ---- | ---- | ---- | --175.35K | ---199 | --0 | --0 | --175.55K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 60.27%-505 | --0 | -101.36%-2.39K | 17,742.56%172.02K | -131.90%-2.26K | ---1.27K | --0 | --175.55K | 97.42%-975 | 97.26%-975 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0.00%-1.73K | -18,237.97%-312.48K | -264.45%-120.58K | -113.74%-50.69K | -191.80%-120.58K | -102.25%-1.73K | 97.79%-1.7K | -69.18%73.32K | 20.58%368.99K | 26.29%131.34K |
Net issuance payments of debt | 0.00%-1.73K | -18,237.97%-312.48K | -264.45%-120.58K | -113.83%-50.69K | -191.80%-120.58K | -102.25%-1.73K | -102.73%-1.7K | -23.58%73.32K | 19.78%366.52K | 26.29%131.34K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.47K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 0.00%-1.73K | -18,237.97%-312.48K | -264.45%-120.58K | -113.74%-50.69K | -191.80%-120.58K | -102.25%-1.73K | 97.79%-1.7K | -69.18%73.32K | 20.58%368.99K | 26.29%131.34K |
Net cash flow | ||||||||||
Beginning cash position | 513.33%300.13K | 704.52%513.82K | 831.15%311.99K | 503.60%33.51K | 462.86%198.5K | 1,676.23%48.94K | 1,973.60%63.87K | 503.60%33.51K | -65.48%5.55K | 1,179.14%35.27K |
Current changes in cash | -178.41%-117.27K | -1,331.08%-213.69K | 564.76%201.83K | 896.19%278.49K | 6,548.47%113.49K | 360.04%149.56K | -4,494.46%-14.93K | 1,328.69%30.36K | 365.45%27.96K | -162.99%-1.76K |
End cash Position | -7.88%182.86K | 513.33%300.13K | 704.52%513.82K | 831.15%311.99K | 831.15%311.99K | 462.86%198.5K | 1,676.23%48.94K | 1,973.60%63.87K | 503.60%33.51K | 503.60%33.51K |
Free cash flow | -176.37%-115.54K | 846.82%98.79K | 247.55%322.41K | 145.11%153.83K | 276.01%234.27K | 441.38%151.29K | -117.24%-13.23K | 9.08%-218.51K | -7.74%-341.03K | -31.52%-133.1K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data