(FY)Dec 31, 2012 | (Q4)Dec 31, 2012 | (Q3)Sep 30, 2012 | (Q2)Jun 30, 2012 | (Q1)Mar 31, 2012 | (FY)Dec 31, 2011 | (Q4)Dec 31, 2011 | (Q3)Sep 30, 2011 | (Q2)Jun 30, 2011 | (Q1)Mar 31, 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -162.02%-22.09M | -714.42%-4.09M | -785.43%-32.15M | 155.52%4.86M | 183.37%9.3M | -198.37%-8.43M | -79.26%666K | -248.76%-3.63M | -140.91%-8.75M | -49.86%3.28M |
Net income from continuing operations | -236.65%-9.88M | -301.06%-7.99M | ---- | ---- | ---- | ---2.93M | ---1.99M | ---- | ---- | ---- |
Operating gains losses | ---107.94K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -21.57%2.61M | -8.20%473.5K | -15.52%798.17K | -47.91%521.02K | -5.59%812.39K | 9.87%3.32M | -15.75%515.82K | -6.03%944.76K | 38.28%1M | 26.16%860.53K |
Other non cash items | ---- | ---- | ---- | -97.97%60.6K | -24.00%1.55M | -45.17%3.46M | -99.76%4.56K | -186.24%-1.58M | -17.85%2.99M | 296.06%2.04M |
Change In working capital | -106.23%-25.32M | -430.27%-7.08M | -1,332.90%-29.45M | 133.56%4.27M | 1,755.09%6.94M | -1,428.13%-12.28M | 200.89%2.14M | -400.05%-2.06M | -109.10%-12.74M | -92.50%373.89K |
-Change in receivables | 76.39%-3.79M | 147.69%2.5M | -325.46%-1.56M | 62.00%-3.48M | 46.84%-1.25M | 12.65%-16.07M | 62.53%-5.24M | 142.03%692.85K | 24.24%-9.17M | -125.08%-2.35M |
-Change in inventory | -967.14%-36.64M | -325.34%-9.22M | -952.07%-19.3M | -114.75%-5.22M | 10.88%-2.9M | -173.19%-3.43M | 9.24%4.09M | -192.20%-1.83M | -143.76%-2.43M | -7,280.18%-3.26M |
-Change in prepaid assets | -132.10%-3.37M | -124.81%-3.06M | 28.07%496.35K | 33.32%-1.48M | 2,404.91%675.98K | 613.55%10.49M | -2.56%12.35M | 109.10%387.55K | -14.79%-2.21M | 99.42%-29.33K |
-Change in payables and accrued expense | 778.26%16.26M | 128.35%1.86M | -487.89%-10.66M | 596.51%14.14M | 156.48%10.93M | -127.31%-2.4M | -975.12%-6.56M | 116.43%2.75M | -135.41%-2.85M | 432.55%4.26M |
-Change in other current assets | ---- | ---- | 141.01%6.01K | 245.99%35.58K | -15,492.23%-1.46M | ---- | ---- | -36.31%-14.66K | -2,062.47%-24.37K | 62.64%-9.37K |
-Change in other current liabilities | 428.17%2.72M | ---- | ---- | -92.77%285.59K | -46.39%939.87K | -124.54%-827.57K | ---- | ---- | 339.60%3.95M | -12.55%1.75M |
-Change in other working capital | -969.07%-494.96K | -91.93%-3.29M | ---- | ---- | ---- | ---46.3K | ---1.71M | ---- | ---- | ---- |
Cash from discontinued investing activities | 263.88%225.77K | -137.77K | ||||||||
Operating cash flow | -155.17%-21.86M | -831.93%-3.87M | -785.43%-32.15M | 155.52%4.86M | 183.37%9.3M | -199.98%-8.57M | -83.55%528.24K | -248.76%-3.63M | -140.91%-8.75M | -49.86%3.28M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -325.81%-16.07M | -65.70%2.24M | 122.42%603.13K | -198.09%-18.12M | 94.72%-802.09K | 122.86%7.12M | 133.58%6.53M | 66.76%-2.69M | 674.91%18.47M | -3,928.23%-15.19M |
Net PPE purchase and sale | -237.46%-17.41M | -4,266.69%-15.81M | 59.61%-229.98K | 81.11%-628.01K | 17.50%-744.82K | 37.73%-5.16M | -120.23%-361.97K | 93.77%-569.44K | -832.30%-3.32M | -56.35%-902.77K |
Net intangibles purchase and sale | ---4.06K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --0 | --0 | --0 | ---- | ---- | --1.14M | --156.21K | ---1.5K | ---- | ---- |
Net other investing changes | -87.97%1.34M | 167.83%18.05M | 139.31%833.11K | -184.05%-17.49M | 99.60%-57.27K | 148.73%11.14M | 131.72%6.74M | -302.14%-2.12M | 828.60%20.81M | -7,237.79%-14.29M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -339.47%-16.49M | -67.24%2.14M | 120.64%603.13K | -197.78%-18.12M | 92.65%-1.12M | 121.73%6.89M | 132.78%6.53M | 64.15%-2.92M | 675.45%18.53M | -3,884.83%-15.25M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -104.61%-1.22M | -237.92%-20.37M | -50.05%2.13M | -34.37%16.8M | -91.28%221.64K | -43.26%26.38M | -146.05%-6.03M | -47.41%4.27M | -7.20%25.6M | 210.46%2.54M |
Net issuance payments of debt | -104.61%-1.22M | -237.92%-20.37M | -50.05%2.13M | -34.37%16.8M | -91.28%221.64K | -44.14%26.38M | -146.05%-6.03M | -47.41%4.27M | 370.98%25.6M | -92.83%2.54M |
Cash dividends paid | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing cash flow | -104.61%-1.22M | -237.92%-20.37M | -50.05%2.13M | -34.37%16.8M | -91.28%221.64K | -42.84%26.38M | -147.29%-6.03M | -47.41%4.27M | -7.20%25.6M | 210.46%2.54M |
Net cash flow | ||||||||||
Beginning cash position | 113.18%57.54M | -28.05%40.34M | 18.70%65.63M | 247.39%67.05M | 113.18%57.54M | 6,525.67%26.99M | 84.24%56.06M | 125.01%55.3M | 349.34%19.3M | 6,525.67%26.99M |
Current changes in cash | -260.20%-39.57M | -2,238.14%-22.1M | -1,187.78%-29.41M | -89.99%3.54M | 189.12%8.4M | 7.24%24.7M | 126.01%1.03M | -194.83%-2.28M | 70.63%35.38M | -343.99%-9.43M |
Effect of exchange rate changes | -85.69%837.02K | 28.08%571.34K | 34.94%4.12M | -901.98%-4.95M | -36.60%1.1M | 64.67%5.85M | -17.02%446.08K | -11.41%3.05M | 236.21%617.57K | 7,201.29%1.74M |
End cash Position | -67.31%18.81M | -67.31%18.81M | -28.05%40.34M | 18.70%65.63M | 247.39%67.05M | 113.18%57.54M | 113.18%57.54M | 84.24%56.06M | 125.01%55.3M | 349.34%19.3M |
Free cash flow | -188.19%-39.56M | -12,104.81%-19.96M | -670.87%-32.38M | 135.03%4.23M | 259.57%8.56M | -4,947.60%-13.73M | -96.68%166.26K | 37.30%-4.2M | -202.75%-12.07M | -60.14%2.38M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data