TradingKey

Operating cash flows (indirect method)

Cash flow from continuing operating activities

---2.29M

77.70%2.84M

266.99%2.29M

--1.60M

--624.00K

-152.96%-787.00K

36.38%-299.00K

-10.98%-475.00K

45.53%-475.00K

3132.65%1.49M

-121.70%-470.00K

0.23%-428.00K

-70.65%-872.00K

-88.46%-49.00K

27.65%-212.00K

31.47%-429.00K

-27.75%-511.00K

94.83%-26.00K

53.04%-293.00K

33.90%-626.00K

63.03%-400.00K

61.22%-503.00K

18.75%-624.00K

-2.38%-947.00K

-15.11%-1.08M

-20.32%-1.30M

23.81%-768.00K

19.57%-925.00K

14.00%-940.00K

-132.83%-1.08M

-52.50%-1.01M

---1.15M

---1.09M

---463.00K

---661.00K

Net income from continuing operations

---1.73M

45.37%-1.10M

105.58%34.00K

---2.02M

---609.00K

-152.27%-668.00K

-45.66%-855.00K

32.98%-378.00K

-15.89%-693.00K

720.39%1.28M

-51.68%-587.00K

56.58%-564.00K

-230.28%-598.00K

47.18%-206.00K

-2.11%-387.00K

-49.65%-1.30M

205.52%459.00K

48.14%-390.00K

47.07%-379.00K

-66.92%-868.00K

64.75%-435.00K

45.94%-752.00K

29.94%-716.00K

27.27%-520.00K

-2.66%-1.23M

-37.86%-1.39M

13.97%-1.02M

41.54%-715.00K

-5.25%-1.20M

-41.71%-1.01M

-21.72%-1.19M

---1.22M

---1.14M

---712.00K

---976.00K

Operating gains losses

--116.00K

6.47%247.00K

-7.92%93.00K

--232.00K

--101.00K

-100.00%0.00

0.00%39.00K

-36.07%39.00K

-31.03%40.00K

-7.14%39.00K

-11.36%39.00K

35.56%61.00K

28.89%58.00K

-4.55%42.00K

-2.22%44.00K

12.50%45.00K

15.38%45.00K

12.82%44.00K

15.38%45.00K

2.56%40.00K

-2.50%39.00K

-4.88%39.00K

-2.50%39.00K

-4.88%39.00K

-4.76%40.00K

-8.89%41.00K

-11.11%40.00K

-4.65%41.00K

40.00%42.00K

166.18%45.00K

87.50%45.00K

--43.00K

--30.00K

---68.00K

--24.00K

Deferred tax

----

1209.38%419.00K

----

--32.00K

----

--0.00

Other non-cash items

----

89.19%-778.00K

----

---7.20M

----

--946.00K

---946.00K

----

--0.00

Change in working capital

---674.00K

28.40%3.28M

91.08%2.16M

--2.56M

--1.13M

-271.70%-182.00K

2570.59%454.00K

-2957.14%-200.00K

134.04%113.00K

-7.83%106.00K

-87.02%17.00K

105.65%7.00K

-381.16%-332.00K

-62.66%115.00K

523.81%131.00K

-166.67%-124.00K

-392.86%-69.00K

185.19%308.00K

200.00%21.00K

139.83%186.00K

-112.84%-14.00K

237.50%108.00K

-96.24%7.00K

-82.42%-467.00K

-50.23%109.00K

125.60%32.00K

57.63%186.00K

-1048.15%-256.00K

2533.33%219.00K

-146.47%-125.00K

-55.13%118.00K

--27.00K

---9.00K

--269.00K

--263.00K

-Change in receivables

---2.19M

61.56%3.25M

5.22%2.40M

--2.01M

--2.28M

----

-Change in payables and accrued expense

--1.53M

-93.70%33.00K

79.51%-235.00K

--524.00K

---1.15M

----

-Change in other current assets

----

-449.35%-269.00K

-150.00%-5.00K

-3000.00%-29.00K

-9.62%-57.00K

133.33%77.00K

-77.27%10.00K

101.69%1.00K

-642.86%-52.00K

-76.92%33.00K

175.00%44.00K

-152.21%-59.00K

-104.70%-7.00K

17.21%143.00K

121.05%16.00K

140.65%113.00K

119.12%149.00K

210.91%122.00K

-3700.00%-76.00K

-85.33%-278.00K

-40.35%68.00K

-201.85%-110.00K

-102.56%-2.00K

-183.02%-150.00K

187.69%114.00K

-67.47%108.00K

-65.49%78.00K

---53.00K

---130.00K

--332.00K

--226.00K

Cash from non-recurring investing activities

Cash from operating activities

---2.29M

77.70%2.84M

266.99%2.29M

--1.60M

--624.00K

-152.96%-787.00K

36.38%-299.00K

-10.98%-475.00K

45.53%-475.00K

3132.65%1.49M

-121.70%-470.00K

0.23%-428.00K

-70.65%-872.00K

-88.46%-49.00K

27.65%-212.00K

31.47%-429.00K

-27.75%-511.00K

94.83%-26.00K

53.04%-293.00K

33.90%-626.00K

63.03%-400.00K

61.22%-503.00K

18.75%-624.00K

-2.38%-947.00K

-15.11%-1.08M

-20.32%-1.30M

23.81%-768.00K

19.57%-925.00K

14.00%-940.00K

-132.83%-1.08M

-52.50%-1.01M

---1.15M

---1.09M

---463.00K

---661.00K

Investing cash flow

Net cash from continuing investing activities

--0.00

-54.76%19.00K

100.00%18.00K

--42.00K

--9.00K

----

--0.00

100.00%0.00

--0.00

-100.00%0.00

100.00%0.00

---4.00K

--0.00

--376.00K

---170.00K

--0.00

Capital expenditures

--0.00

-54.76%19.00K

100.00%18.00K

--42.00K

--9.00K

----

--0.00

-100.00%0.00

--0.00

--378.00K

--0.00

Net cash flow from disposal of fixed assets

--0.00

-54.76%19.00K

100.00%18.00K

--42.00K

--9.00K

----

--0.00

100.00%0.00

--0.00

100.00%0.00

---4.00K

--0.00

---2.00K

---170.00K

--0.00

Net cash flow from intangible asset transactions

----

--0.00

-100.00%0.00

--0.00

--378.00K

--0.00

Net cash flow from business transactions

----

--0.00

----

--0.00

Net cash flow from investment products

----

--0.00

Net cash flow from other investing activities

----

--0.00

----

Cash from non-current investing activities

Net cash flow from investing activities

--0.00

54.76%-19.00K

-100.00%-18.00K

---42.00K

---9.00K

--0.00

-100.00%0.00

--0.00

100.00%0.00

-100.00%0.00

--4.00K

--0.00

---376.00K

--170.00K

--0.00

Financing cash flow

Cash flow from continuous financing activities

--4.02M

-77.97%-2.83M

-251.48%-2.26M

---1.59M

---643.00K

--0.00

--50.00K

100.00%0.00

-100.00%0.00

--0.00

---15.00K

127.59%2.15M

--0.00

-100.00%0.00

--946.00K

--0.00

--1.00M

----

--0.00

Net cash flow from debt Issuance/repayment

--1.45M

-89.17%-2.36M

-417.20%-1.96M

---1.25M

---378.00K

--0.00

--50.00K

--0.00

----

--0.00

--1.14M

----

--1.00M

----

Net cash flow from common stock issuance/repurchase

--30.00K

----

--0.00

----

--0.00

----

--0.00

--1.01M

----

--0.00

Net cash flow from preferred stock issuance/repurchase

----

--0.00

-100.00%0.00

----

--0.00

--946.00K

----

Proceeds from stock option exercised by employees

----

--0.00

----

--0.00

Net cash flow from other financing activities

--2.54M

-37.13%-469.00K

-15.09%-305.00K

---342.00K

---265.00K

----

100.00%0.00

--0.00

---15.00K

----

--0.00

----

--0.00

----

--0.00

----

Net cash from non-recurrent financing activities

Net cash from financing activities

--4.02M

-77.97%-2.83M

-251.48%-2.26M

---1.59M

---643.00K

--0.00

--50.00K

100.00%0.00

-100.00%0.00

--0.00

---15.00K

127.59%2.15M

--0.00

-100.00%0.00

--946.00K

--0.00

--1.00M

----

--0.00

Net cash flow

Beginning cash balance

--11.00K

-84.15%13.00K

-99.09%1.00K

--82.00K

--110.00K

35.65%1.09M

5.18%1.34M

5.70%1.82M

424.26%2.29M

65.64%805.00K

82.66%1.27M

52.44%1.72M

-36.85%437.00K

-32.31%486.00K

-30.96%698.00K

76.92%1.13M

-33.27%692.00K

-53.38%718.00K

-53.28%1.01M

-79.52%637.00K

-75.27%1.04M

-71.95%1.54M

-65.42%2.16M

-56.69%3.11M

-48.38%4.19M

-40.33%5.49M

-38.68%6.26M

-36.74%7.18M

-36.66%8.12M

-29.85%9.20M

-25.93%10.21M

--11.36M

--12.82M

--13.12M

--13.78M

Current period cash flow changes

--1.73M

93.33%-2.00K

142.86%12.00K

---30.00K

---28.00K

-152.96%-787.00K

47.02%-249.00K

-7.22%-475.00K

-137.08%-475.00K

3132.65%1.49M

-121.70%-470.00K

-3.26%-443.00K

194.48%1.28M

-88.46%-49.00K

27.65%-212.00K

-214.71%-429.00K

208.75%435.00K

94.83%-26.00K

53.04%-293.00K

139.49%374.00K

63.03%-400.00K

61.22%-503.00K

18.75%-624.00K

-2.38%-947.00K

-15.11%-1.08M

-20.32%-1.30M

23.51%-768.00K

19.57%-925.00K

36.01%-940.00K

-267.92%-1.08M

-51.89%-1.00M

---1.15M

---1.47M

---293.00K

---661.00K

Ending cash balance

--1.74M

-78.85%11.00K

-84.15%13.00K

--52.00K

--82.00K

-86.69%305.00K

35.65%1.09M

5.18%1.34M

5.70%1.82M

424.26%2.29M

65.64%805.00K

82.66%1.27M

52.44%1.72M

-36.85%437.00K

-32.31%486.00K

-30.96%698.00K

76.92%1.13M

-33.27%692.00K

-53.38%718.00K

-53.28%1.01M

-79.52%637.00K

-75.27%1.04M

-71.95%1.54M

-65.42%2.16M

-56.69%3.11M

-48.38%4.19M

-40.33%5.49M

-38.68%6.26M

-36.74%7.18M

-36.66%8.12M

-29.85%9.20M

--10.21M

--11.36M

--12.82M

--13.12M

Free cash flow

---2.29M

81.27%2.83M

269.43%2.27M

--1.56M

--615.00K

-152.96%-787.00K

36.38%-299.00K

-10.98%-475.00K

45.53%-475.00K

3132.65%1.49M

-121.70%-470.00K

0.23%-428.00K

-70.65%-872.00K

-88.46%-49.00K

27.65%-212.00K

31.47%-429.00K

-27.75%-511.00K

94.83%-26.00K

53.04%-293.00K

33.90%-626.00K

63.03%-400.00K

61.22%-503.00K

18.75%-624.00K

-2.38%-947.00K

-15.11%-1.08M

-20.32%-1.30M

23.81%-768.00K

19.57%-925.00K

36.10%-940.00K

-132.83%-1.08M

-52.50%-1.01M

---1.15M

---1.47M

---463.00K

---661.00K

Currency unit

USD

Audit opinions

--

CAPS

1.000USD

CAPS

1.000

Overview

Company

Financials

Statements

Income Statement

Balance Sheet

Cash Flow Statement