(Q3)Jan 28, 2007 | (Q2)Oct 30, 2006 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -11,900.00%-354K | 40.85%-543K | 71.93%-135K | -638.27%-598K | 101.96%3K | -26.45%-918K | 5.13%-481K | |||
Net income from continuing operations | ---- | ---- | 28.10%-284K | -64.59%-1.37M | -229.10%-441K | ---- | -350.00%-198K | 9.40%-395K | 25.09%-833K | 71.00%-134K |
Operating gains losses | ---- | ---- | --8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | ---- | ---- | -34.21%25K | 1.37%148K | -5.26%36K | ---- | 0.00%37K | 15.15%38K | 14.06%146K | -20.83%38K |
Change In working capital | -119.27%-79K | 82.38%-77K | -128.61%-103K | 394.37%680K | 170.13%270K | 1,963.64%410K | -490.54%-437K | 44.00%360K | -197.88%-231K | -234.78%-385K |
-Change in receivables | ---- | ---- | ---- | 216.67%238K | ---- | ---- | ---- | ---- | -264.52%-204K | ---358K |
-Change in inventory | ---- | ---- | ---- | -89.72%11K | ---- | ---- | ---- | ---- | 122.92%107K | ---- |
-Change in prepaid assets | ---- | ---- | ---- | 247.17%78K | ---- | ---- | ---- | ---- | 66.03%-53K | ---- |
-Change in payables and accrued expense | ---- | ---- | ---- | 2,525.00%388K | ---- | ---- | ---- | ---- | -112.60%-16K | ---- |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -169.89%-65K | ---- |
-Change in other working capital | ---- | ---- | ---- | ---35K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | ---- | ---- | -11,900.00%-354K | 40.85%-543K | 71.93%-135K | ---- | -638.27%-598K | 101.96%3K | -26.45%-918K | 5.13%-481K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 132.08%246K | -43.77%492K | -101.53%-6K | 0.76%399K | 34.18%106K | 145.10%875K | 42.03%392K | |||
Net PPE purchase and sale | ---- | ---- | 81.82%-2K | -50.00%-27K | 87.50%-2K | ---- | -57.14%-11K | -266.67%-11K | 96.70%-18K | -633.33%-16K |
Net investment purchase and sale | ---- | ---- | -45.30%-170K | ---- | ---- | ---- | -201.74%-410K | -242.68%-117K | -1.11%893K | 48.91%408K |
Net other investing changes | ---- | ---- | 78.63%418K | --519K | ---527K | ---- | --820K | --234K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---- | ---- | 132.08%246K | -43.77%492K | -101.53%-6K | ---- | 0.76%399K | 34.18%106K | 145.10%875K | 42.03%392K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0 | 100K | 0 | 0 | 0 | 0 | 0 | |||
Net issuance payments of debt | ---- | ---- | ---- | --100K | --0 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | ---- | ---- | --0 | --100K | --0 | ---- | --0 | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | ---- | ---- | 43.75%161K | -27.74%112K | 50.25%302K | ---- | 172.84%221K | -27.74%112K | -70.42%155K | -47.93%201K |
Current changes in cash | ---- | ---- | -199.08%-108K | 213.95%49K | -58.43%-141K | ---- | -163.17%-199K | 247.30%109K | 88.35%-43K | 61.47%-89K |
End cash Position | ---- | ---- | -76.02%53K | 43.75%161K | 43.75%161K | ---- | -94.44%22K | 172.84%221K | -27.74%112K | -27.74%112K |
Free cash flow | ---- | ---- | -4,350.00%-356K | 39.30%-570K | 72.60%-137K | ---- | -592.05%-609K | 94.87%-8K | 27.38%-939K | 4.58%-500K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data