(Q1)Apr 30, 2007 | (FY)Jan 31, 2007 | (Q4)Jan 31, 2007 | (Q3)Oct 31, 2006 | (Q2)Jul 31, 2006 | (Q1)Apr 30, 2006 | (FY)Jan 31, 2006 | (Q4)Jan 31, 2006 | (Q3)Oct 31, 2005 | (Q2)Jul 31, 2005 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 30.57%-143.25K | -90.89%-920.29K | 67.04%-90.32K | -143.44%-249.4K | -785.44%-374.24K | -225.59%-206.33K | 5.46%-482.11K | -359.88%-274.03K | 51.54%-102.45K | 78.06%-42.27K |
Net income from continuing operations | 91.97%-219.83K | 41.19%-1.91M | 5.54%-1.89M | 287.15%803.15K | 460.88%1.92M | -870.66%-2.74M | -34.03%-3.25M | -845.58%-2M | 30.75%-429.15K | 62.64%-531.64K |
Operating gains losses | -125.06%-524.71K | -205.59%-1.63M | -52.86%302.39K | -411.26%-1.36M | ---2.67M | --2.09M | 2,700.00%1.54M | 140.71%641.41K | -3.52%435.91K | ---- |
Depreciation and amortization | 103.24%238.88K | 31.54%614.31K | -58.95%189.49K | 234.31%165.86K | 111.48%141.43K | 89.61%117.53K | 463.24%467.02K | 478.54%461.65K | -11,974.13%-123.49K | 6,330.29%66.88K |
Other non cash items | 1.56%279.43K | 99.40%1.56M | --1.17M | --0 | --114.87K | 116.10%275.13K | -52.91%784.41K | ---- | ---- | ---- |
Change In working capital | 80.92%82.99K | 1,681.95%436.32K | 185.68%135.78K | 868.46%138.4K | 33.44%116.27K | 55.67%45.87K | -125.50%-27.58K | -792.29%-158.47K | 132.11%14.29K | --87.13K |
-Change in receivables | ---- | --1.89K | --3.9K | --10.01K | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in inventory | ---- | ---144.56K | ---60.11K | ---80.33K | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 1,197.65%16.58K | -1,106.42%-15.42K | ---11.49K | ---4.75K | ---458 | --1.28K | ---1.28K | ---- | ---- | ---- |
-Change in payables and accrued expense | 48.91%66.4K | 2,357.70%593.84K | 299.23%202.92K | 1,534.93%209.87K | 124.78%136.46K | 51.33%44.59K | -124.55%-26.3K | -442.91%-101.85K | 67.14%-14.63K | --60.71K |
-Change in other current assets | ---- | --562 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --28.92K | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 30.57%-143.25K | -90.89%-920.29K | 67.04%-90.32K | -143.44%-249.4K | -785.44%-374.24K | -225.59%-206.33K | 5.46%-482.11K | -359.88%-274.03K | 51.54%-102.45K | 78.06%-42.27K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.93%-2.53K | -1,543.36%-155.63K | 524.59%40.21K | -38.64K | -35.02K | -122.18K | -205.88%-9.47K | -205.88%-9.47K | 0 | 0 |
Net PPE purchase and sale | 97.93%-2.53K | ---155.63K | --24.34K | ---22.77K | ---35.02K | ---122.18K | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---9.47K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.93%-2.53K | -1,543.36%-155.63K | 524.59%40.21K | ---38.64K | ---35.02K | ---122.18K | -205.88%-9.47K | -205.88%-9.47K | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -90.79%72.5K | 55.85%977.5K | -78.35%92.5K | 0 | 34.25%98K | 1,474.00%787K | 12.44%627.2K | 744.32%427.2K | -70.67%77K | -63.23%73K |
Net issuance payments of debt | -83.64%90K | 1.19%587.5K | -81.26%92.5K | --0 | ---55K | --550K | 4.08%580.58K | 9.54%493.58K | 156.00%77K | ---- |
Net common stock issuance | ---- | 245.13%390K | --0 | --0 | 55.56%98K | 484.00%292K | --113K | --0 | --0 | --63K |
Net other financing activities | 68.18%-17.5K | ---- | ---- | ---- | ---- | ---55K | ---66.38K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -90.79%72.5K | 55.85%977.5K | -78.35%92.5K | --0 | 34.25%98K | 1,474.00%787K | 12.44%627.2K | 744.32%427.2K | -70.67%77K | -63.23%73K |
Net cash flow | ||||||||||
Beginning cash position | -55.34%80.65K | 301.64%180.58K | 7.37%39.6K | 425.69%327.63K | 1,924.01%639.39K | 301.64%180.58K | 21,008.45%44.96K | -35.36%36.88K | 948.52%62.32K | 54,365.52%31.59K |
Current changes in cash | -115.98%-73.28K | -172.57%-98.42K | -70.50%42.39K | -1,031.90%-288.04K | -1,112.77%-311.27K | 3,529.04%458.5K | 203.08%135.62K | 1,289.13%143.71K | -149.80%-25.45K | 422.07%30.73K |
Effect of exchange rate changes | ---- | ---1.52K | ---1.34K | --0 | ---489 | --306 | ---- | ---- | ---- | ---- |
End cash Position | -98.85%7.37K | -55.34%80.65K | -55.34%80.65K | 7.37%39.6K | 425.69%327.63K | 1,924.01%639.39K | 301.64%180.58K | 301.64%180.58K | -35.36%36.88K | 948.52%62.32K |
Free cash flow | 55.62%-145.78K | -123.17%-1.08M | 75.92%-65.98K | -165.67%-272.17K | -868.31%-409.27K | -418.38%-328.5K | 6.03%-482.11K | -337.17%-274.03K | 51.54%-102.45K | 78.06%-42.27K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data