(Q3)Feb 28, 2006 | (Q2)Nov 30, 2005 | (Q1)Aug 31, 2005 | (FY)May 31, 2005 | (Q4)May 31, 2005 | (Q3)Feb 28, 2005 | (Q2)Nov 30, 2004 | (Q1)Aug 31, 2004 | (FY)May 31, 2004 | (Q3)Feb 28, 2002 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 100.49%3.4K | -22.63%-116.53K | 14.59%-195.56K | -510.05%-747.9K | 272.09K | -696K | -95.02K | -228.98K | -122.6K | -36.88K |
Net income from continuing operations | -62.81%-282.08K | 97.30%-8.62K | 63.41%-390.86K | -841.05%-2.31M | ---753.68K | ---173.26K | ---319.14K | ---1.07M | ---245.94K | ---350.46K |
Operating gains losses | 98.80%-4.31K | ---- | ---- | 71,731.60%813.74K | --347.3K | ---360.16K | --0 | --826.6K | ---1.14K | ---- |
Depreciation and amortization | 166.43%74.87K | 46.33%116.87K | 49.43%114.92K | 512.25%456.38K | --412.32K | ---112.7K | --79.86K | --76.91K | --74.54K | ---15.24K |
Other non cash items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --577.03K |
Change In working capital | 530.99%214.92K | -26.51%106.02K | 225.23%80.38K | 493.51%296.37K | --266.16K | ---49.87K | --144.26K | ---64.18K | --49.94K | --79.2K |
-Change in receivables | -1,478.88%-444.87K | -181.53%-21.24K | -12,628.97%-13.62K | 139.92%7.2K | --9.42K | ---28.18K | --26.06K | ---107 | ---18.03K | --13.07K |
-Change in inventory | 112.40%2.36K | 181.83%2.23K | -578.14%-2.97K | -114.02%-1.19K | --19.96K | ---19.05K | ---2.72K | --622 | --8.5K | ---563 |
-Change in prepaid assets | -2,699.12%-8.84K | 344.00%4.31K | -41.73%2.91K | -423.88%-21.68K | ---25.25K | --340 | ---1.77K | --5K | --6.69K | ---1.08K |
-Change in payables and accrued expense | 22,429.12%666.3K | -1.57%120.76K | 235.13%94.18K | 491.25%312.04K | --262.03K | ---2.98K | --122.69K | ---69.7K | --52.78K | --67.77K |
-Change in other current assets | ---- | ---40 | ---123 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 100.49%3.4K | -22.63%-116.53K | 14.59%-195.56K | -510.05%-747.9K | --272.09K | ---696K | ---95.02K | ---228.98K | ---122.6K | ---36.88K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -193.72%-147.32K | -229.61%-42.91K | 83.04%-28.26K | -102.80%-4.95K | -28.55K | 157.19K | 33.11K | -166.7K | 176.7K | 12.47K |
Net PPE purchase and sale | 24.78%-255 | -165.70%-7.7K | 58.12%-8.61K | -106.45%-7.19K | --16.6K | ---339 | ---2.9K | ---20.55K | --111.48K | --6.7K |
Net business purchase and sale | ---- | ---- | 19.68%-21.06K | ---- | ---- | ---- | ---- | ---26.22K | ---- | ---- |
Net other investing changes | -161.41%-96.73K | -675.11%-56.27K | 101.17%1.4K | -96.57%2.24K | ---45.15K | --157.53K | --9.78K | ---119.92K | --65.22K | --5.77K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -193.72%-147.32K | -229.61%-42.91K | 83.04%-28.26K | -102.80%-4.95K | ---28.55K | --157.19K | --33.11K | ---166.7K | --176.7K | --12.47K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -90.16%35.4K | 52.31%150.02K | -74.86%215.43K | 2,506.97%921.96K | -393.28K | 359.94K | 98.49K | 856.82K | -38.3K | 24.41K |
Net issuance payments of debt | -93.18%35.4K | 233.10%150.02K | -79.80%215.43K | 2,371.98%1.13M | ---342.47K | --518.92K | ---112.71K | --1.07M | --45.73K | ---- |
Net common stock issuance | ---- | ---- | ---- | --1.4K | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | -149.67%-209.8K | ---52.22K | ---- | ---- | ---209.8K | ---84.03K | --24.41K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -90.16%35.4K | 52.31%150.02K | -74.86%215.43K | 2,506.97%921.96K | ---393.28K | --359.94K | --98.49K | --856.82K | ---38.3K | --24.41K |
Net cash flow | ||||||||||
Beginning cash position | -82.61%67.6K | -80.00%91.52K | --120.19K | --0 | --257.62K | --388.66K | --457.63K | --0 | --0 | ---- |
Current changes in cash | 39.33%-108.51K | -125.75%-9.42K | -101.82%-8.4K | 970.07%169.11K | ---149.74K | ---178.87K | --36.58K | --461.15K | --15.8K | ---- |
Effect of exchange rate changes | -34.25%31.45K | 86.26%-14.5K | -475.22%-20.27K | -209.60%-48.93K | --12.31K | --47.83K | ---105.54K | ---3.52K | ---15.8K | ---- |
End cash Position | -103.68%-9.47K | -82.61%67.6K | -80.00%91.52K | --120.19K | --120.19K | --257.62K | --388.66K | --457.63K | --0 | ---- |
Free cash flow | 100.45%3.15K | -26.87%-124.23K | 18.18%-204.17K | -460.78%-755.09K | --288.69K | ---696.34K | ---97.92K | ---249.53K | ---134.65K | ---30.19K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data