(Q1)Jul 31, 2006 | (FY)Apr 30, 2006 | (Q4)Apr 30, 2006 | (Q3)Jan 28, 2006 | (Q2)Oct 30, 2005 | (Q1)Jul 31, 2005 | (FY)Apr 30, 2005 | (Q4)Apr 30, 2005 | (Q3)Jan 31, 2005 | (Q2)Oct 31, 2004 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -182.80%-31.63K | 101.40%4.22K | -14.81%-99.9K | 166.69%34.42K | 156.90%31.5K | 135.95%38.2K | 50.32%-300.24K | 55.84%-87.02K | 46.28%-51.61K | 29.63%-55.37K |
Net income from continuing operations | -31.24%-171.38K | 32.05%-700.99K | -335.10%-256.76K | 68.79%-71.91K | 46.98%-241.73K | 54.40%-130.58K | 45.11%-1.03M | 94.50%-59.01K | 16.30%-230.4K | -104.90%-455.93K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | -103.45%-20K | -159.38%-351.66K | --257.86K | -389.67%-27.11K |
Depreciation and amortization | -12.65%10.7K | -11.81%45.43K | 118.87%10.44K | -73.77%10.31K | -77.82%12.44K | 6.93%12.25K | -81.44%51.52K | -122.72%-55.32K | 244.03%39.29K | 391.29%56.1K |
Other non cash items | 281.91%34.37K | -50.38%165.4K | --73.39K | --9K | --74.01K | --9K | --333.33K | ---- | ---- | ---- |
Change In working capital | -42.74%71.1K | 47.07%388.34K | 182.27%46.83K | 148.63%57.55K | -56.99%159.79K | 83.31%124.17K | -36.82%264.05K | -238.11%-56.91K | -170.54%-118.35K | 169.35%371.57K |
-Change in receivables | -38.52%-74.15K | -2,106.00%-39.31K | 278.13%62.5K | -226.71%-47.43K | 83.17%-850 | -5,912.27%-53.53K | -106.70%-1.78K | -214.72%-35.09K | 77.27%37.43K | 91.75%-5.05K |
-Change in inventory | -437.56%-9.14K | -136.41%-14.12K | -206.51%-16.82K | --0 | --0 | 127.08%2.71K | 277.39%38.77K | 480.31%15.8K | -50.98%1.73K | 441.16%31.24K |
-Change in prepaid assets | 2,353.73%39.55K | -12.16%-12.28K | -116.05%-1.23K | 93.00%-1.32K | ---7.97K | -943.75%-1.76K | -1,964.74%-10.95K | -9.57%7.67K | -8,656.82%-18.83K | --0 |
-Change in payables and accrued expense | -35.03%114.84K | 84.49%454.04K | -98.95%2.38K | 681.80%135.99K | 287.11%138.92K | 619.38%176.75K | 173.30%246.1K | 794.36%226.85K | -58.65%17.4K | -42.43%35.89K |
-Change in other current assets | ---- | ---- | ---- | ---29.7K | ---- | ---- | --0 | ---- | ---- | -287.70%-28.18K |
-Change in other current liabilities | ---- | --0 | ---- | ---- | ---- | ---- | -102.61%-8.09K | -169.18%-181.33K | -152.90%-276.76K | 177.56%337.67K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -182.80%-31.63K | 101.40%4.22K | -14.81%-99.9K | 166.69%34.42K | 156.90%31.5K | 135.95%38.2K | 50.32%-300.24K | 55.84%-87.02K | 46.28%-51.61K | 29.63%-55.37K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | -4.51%-34.94K | -175.44%-10.1K | 92.78%-2.61K | -7.55%-10.21K | -865.76%-12.01K | -842.82%-33.43K | 635.64%13.39K | -36.08K | -9.5K |
Net PPE purchase and sale | --0 | 34.61%-34.94K | -52.85%-10.1K | 92.78%-2.61K | -7.55%-10.21K | -865.76%-12.01K | -1,287.27%-53.43K | ---6.61K | ---36.08K | ---9.5K |
Net investment purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --20K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | -4.51%-34.94K | -175.44%-10.1K | 92.78%-2.61K | -7.55%-10.21K | -865.76%-12.01K | -842.82%-33.43K | 635.64%13.39K | ---36.08K | ---9.5K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 93.93%-1.53K | -80.67%64.3K | 56.10%102.47K | -138.60%-33.86K | -71.42%20.86K | -123.69%-25.17K | -15.67%332.59K | -65.82%65.64K | 51.44%87.72K | -41.89%72.97K |
Net issuance payments of debt | 93.93%-1.53K | -73.98%64.3K | 56.10%102.47K | -141.18%-33.86K | -79.55%20.86K | -816.20%-25.17K | -23.83%247.09K | -61.84%65.64K | 116.80%82.22K | -18.80%101.97K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | 22.14%85.5K | --0 | -72.50%5.5K | ---29K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 93.93%-1.53K | -80.67%64.3K | 56.10%102.47K | -138.60%-33.86K | -71.42%20.86K | -123.69%-25.17K | -15.67%332.59K | -65.82%65.64K | 51.44%87.72K | -41.89%72.97K |
Net cash flow | ||||||||||
Beginning cash position | 20,228.31%33.75K | -86.56%166 | 406.53%41.28K | 434.24%43.33K | --1.18K | -86.56%166 | -99.40%1.24K | -7.03%8.15K | -82.71%8.11K | --0 |
Current changes in cash | -3,356.97%-33.16K | 3,241.16%33.58K | 5.60%-7.54K | -5,212.50%-2.05K | 419.64%42.14K | 182.43%1.02K | 99.48%-1.07K | -6.02%-7.98K | 100.10%40 | -82.71%8.11K |
End cash Position | -50.25%589 | 20,228.31%33.75K | 20,228.31%33.75K | 406.53%41.28K | 434.24%43.33K | --1.18K | -86.56%166 | -86.56%166 | -7.03%8.15K | -82.71%8.11K |
Free cash flow | -220.78%-31.63K | 91.31%-30.72K | -17.49%-110K | 136.28%31.81K | 132.82%21.29K | 124.36%26.19K | 41.72%-353.66K | 53.08%-93.63K | 8.73%-87.68K | 17.56%-64.86K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |
No Data