Aerofoam Metals Inc
OTC:AFML
Cash Flow Statement
Cash Flow Statement
Aerofoam Metals Inc
| Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
4
|
|
| Cash from Operating Activities |
1
N/A
|
1
+15%
|
(0)
N/A
|
(2)
-439%
|
(2)
-40%
|
(2)
+3%
|
(0)
+86%
|
1
N/A
|
1
+45%
|
(0)
N/A
|
(1)
-5 100%
|
(1)
-1%
|
(1)
+49%
|
(1)
-55%
|
(1)
+33%
|
(1)
-101%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-41%
|
(2)
-26%
|
(2)
-2%
|
(2)
+2%
|
(1)
+29%
|
(1)
+23%
|
(1)
+18%
|
(1)
+17%
|
(1)
+11%
|
(1)
+21%
|
(1)
-42%
|
(3)
-332%
|
(3)
+1%
|
(3)
0%
|
(3)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
4
|
4
|
4
|
4
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
|
| Net Issuance of Debt |
0
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
3
|
3
|
2
|
2
|
1
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
+67%
|
3
+590%
|
4
+10%
|
4
+17%
|
4
-14%
|
0
-88%
|
0
-11%
|
(0)
N/A
|
1
N/A
|
5
+707%
|
4
-11%
|
4
-8%
|
4
+9%
|
1
-83%
|
2
+195%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
-53%
|
1
+910%
|
(0)
N/A
|
(0)
+16%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+14%
|
3
N/A
|
2
-24%
|
(0)
N/A
|
0
N/A
|
(3)
N/A
|
(2)
+31%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-414%
|
(2)
-505%
|
(4)
-61%
|
(4)
-17%
|
(4)
+15%
|
(1)
+62%
|
(0)
+75%
|
0
N/A
|
(1)
N/A
|
(2)
-129%
|
(2)
-15%
|
(2)
+7%
|
(3)
-65%
|
(3)
-20%
|
(4)
-18%
|
|