American Defense Systems Inc
OTC:ADFS
Cash Flow Statement
Cash Flow Statement
American Defense Systems Inc
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(5)
|
(5)
|
(11)
|
(12)
|
(16)
|
(15)
|
(17)
|
(13)
|
(9)
|
3
|
5
|
4
|
9
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(3)
|
(4)
|
6
|
4
|
6
|
7
|
4
|
5
|
5
|
(9)
|
(10)
|
(10)
|
(12)
|
1
|
0
|
(1)
|
0
|
0
|
1
|
1
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
(0)
|
1
|
7
|
9
|
8
|
11
|
8
|
3
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| Cash from Operating Activities |
(10)
N/A
|
(8)
+18%
|
(4)
+54%
|
(1)
+69%
|
1
N/A
|
2
+74%
|
1
-62%
|
2
+137%
|
1
-60%
|
(0)
N/A
|
(0)
+92%
|
(3)
-15 300%
|
(2)
+50%
|
(1)
+55%
|
(0)
+90%
|
(0)
+66%
|
(0)
-557%
|
(0)
+31%
|
(0)
-117%
|
(1)
-123%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+9%
|
(2)
+40%
|
(2)
+20%
|
(0)
+80%
|
(0)
+5%
|
(0)
+32%
|
(0)
-12%
|
(0)
-5%
|
1
N/A
|
1
+9%
|
1
+5%
|
1
+6%
|
0
-99%
|
0
+600%
|
0
+3%
|
0
-14%
|
0
+13%
|
0
-85%
|
0
+113%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
15
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
14
N/A
|
3
-79%
|
0
-96%
|
(0)
N/A
|
(1)
-281%
|
(2)
-46%
|
(1)
+49%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+152%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(10)
-802%
|
(6)
+35%
|
(4)
+44%
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
0
-77%
|
1
+96%
|
0
-65%
|
(2)
N/A
|
(0)
+93%
|
(1)
-502%
|
0
N/A
|
0
+385%
|
(0)
N/A
|
(0)
+61%
|
(0)
-133%
|
(0)
-79%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(12)
+15%
|
(6)
+50%
|
(3)
+52%
|
1
N/A
|
2
+113%
|
1
-69%
|
2
+202%
|
0
-71%
|
(1)
N/A
|
(0)
+67%
|
(3)
-1 759%
|
(2)
+51%
|
(1)
+55%
|
(0)
+90%
|
(0)
+66%
|
(0)
-557%
|
(0)
+31%
|
(0)
-117%
|
(1)
-123%
|
|