(FY)Dec 31, 2004 | (Q4)Dec 31, 2004 | (Q3)Sep 30, 2004 | (Q2)Jun 30, 2004 | (Q1)Mar 31, 2004 | (FY)Dec 31, 2003 | (Q4)Dec 31, 2003 | (Q3)Sep 30, 2003 | (Q2)Jun 30, 2003 | (Q1)Mar 31, 2003 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 88.86%-111.29K | 84.16%-63.62K | 67.52%-39.54K | 95.42%-1.9K | 98.56%-6.24K | 57.00%-998.76K | 14.09%-401.68K | 87.71%-121.71K | 94.62%-41.39K | -353.06%-433.98K |
Net income from continuing operations | 56.79%-1.8M | 92.99%-111.97K | 80.56%-163.98K | 51.52%-275.5K | -8.47%-1.25M | -34.65%-4.16M | 0.34%-1.6M | -11.21%-843.47K | -17.03%-568.27K | -377.72%-1.15M |
Operating gains losses | -94.37%5.96K | --0 | --0 | --0 | 126.35%5.96K | 336.22%105.9K | 187.47%204.1K | -124.41%-25K | -205.41%-50.58K | -159.38%-22.63K |
Depreciation and amortization | -58.07%24.44K | 357.03%5.63K | -66.73%5.63K | -70.21%5.62K | -64.43%7.56K | 11.90%58.27K | -98.72%1.23K | 221.13%16.91K | 214.59%18.88K | 258.52%21.26K |
Other non cash items | ---- | ---- | ---- | ---- | ---- | -159.95%-15.23K | -140.87%-150K | 365.10%148.44K | -123.73%-6.87K | -125.37%-6.81K |
Change In working capital | -28.95%632.52K | -90.97%31.56K | -64.20%107.66K | -6.08%256.83K | 804.02%236.47K | 237.45%890.25K | 400.14%349.68K | 168.64%300.71K | 173.41%273.44K | -136.12%-33.59K |
-Change in receivables | -13.62%120.21K | 83.17%-3.52K | -96.70%3.56K | -113.79%-11.23K | 547.20%131.4K | 783.46%139.15K | 87.97%-20.9K | -24.11%107.96K | 191.38%81.48K | -129.33%-29.38K |
-Change in inventory | -78.56%69.38K | --0 | --0 | 216.80%74.15K | -149.26%-4.77K | 10,987.22%323.53K | 6,873.00%317.11K | 15.68%60.21K | 53.82%-63.48K | -89.58%9.69K |
-Change in prepaid assets | 542.66%75K | 106.81%3.92K | 138.65%6.13K | -25.02%41.11K | 1,327.74%23.83K | 52.41%-16.94K | -149.54%-57.58K | 87.86%-15.87K | 430.64%54.83K | 137.30%1.67K |
-Change in payables and accrued expense | -11.11%417.6K | -70.36%31.16K | -36.03%97.32K | -29.09%152.8K | 4,749.32%136.32K | 7,178.20%469.81K | -77.70%105.12K | 162.67%152.13K | 314.78%215.49K | 97.60%-2.93K |
-Change in other working capital | -96.30%-49.66K | --0 | 117.40%646 | --0 | -298.25%-50.3K | 95.79%-25.3K | --5.93K | ---3.71K | ---14.88K | ---12.63K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 88.86%-111.29K | 84.16%-63.62K | 67.52%-39.54K | 95.42%-1.9K | 98.56%-6.24K | 57.00%-998.76K | 14.09%-401.68K | 87.71%-121.71K | 94.62%-41.39K | -353.06%-433.98K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 85.03%-6.25K | 0 | 0 | 0 | 0.02%-6.25K | -30.53%-41.75K | -996.04%-33.5K | -101.24%-2K | 100.00%-1 | -332.89%-6.25K |
Net PPE purchase and sale | 85.03%-6.25K | --0 | --0 | --0 | 0.02%-6.25K | -30.53%-41.75K | -996.04%-33.5K | 66.69%-2K | 100.00%-1 | -332.89%-6.25K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 85.03%-6.25K | --0 | --0 | --0 | 0.02%-6.25K | -30.53%-41.75K | -996.04%-33.5K | -101.24%-2K | 100.00%-1 | -332.89%-6.25K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -94.19%57.2K | -91.81%40.42K | -49.94%61.48K | 97.40%-170 | -111.91%-44.54K | -58.16%983.83K | 150.63%493.67K | 47.35%122.82K | -100.31%-6.54K | 2,147.74%373.88K |
Net issuance payments of debt | -88.04%57.2K | -47.73%140.42K | -49.84%61.48K | 97.40%-170 | -254.37%-144.54K | -78.07%478.33K | --268.67K | --122.57K | ---6.54K | --93.63K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --280K |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | 56,000.00%280.5K | --280K | --250 | --0 | --250 |
Net other financing activities | ---- | ---- | --0 | --0 | --100K | 851.65%225K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -94.19%57.2K | -91.81%40.42K | -49.94%61.48K | 97.40%-170 | -111.91%-44.54K | -58.16%983.83K | 150.63%493.67K | 47.35%122.82K | -100.31%-6.54K | 2,147.74%373.88K |
Net cash flow | ||||||||||
Beginning cash position | -48.44%60.34K | 1,162.08%23.2K | -54.14%1.25K | -93.46%3.32K | -48.44%60.34K | -2.59%117.02K | -99.53%1.84K | -99.76%2.73K | 990.98%50.67K | -2.59%117.02K |
Current changes in cash | -6.46%-60.34K | -139.65%-23.2K | 2,565.84%21.95K | 95.69%-2.07K | 14.06%-57.02K | -1,718.38%-56.68K | 121.38%58.5K | 99.88%-890 | -104.24%-47.94K | 42.55%-66.35K |
End cash Position | --0 | --0 | 1,162.08%23.2K | -54.14%1.25K | -93.46%3.32K | -48.44%60.34K | -48.44%60.34K | -99.53%1.84K | -99.76%2.73K | 990.98%50.67K |
Free cash flow | 88.70%-117.54K | 85.38%-63.62K | 68.04%-39.54K | 95.42%-1.9K | 97.16%-12.49K | 55.81%-1.04M | 7.53%-435.17K | 87.58%-123.71K | 94.76%-41.4K | -352.76%-440.23K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data