Amaru Inc
OTC:AMRU
Cash Flow Statement
Cash Flow Statement
Amaru Inc
| 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 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(34)
|
(33)
|
(33)
|
(23)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
31
|
31
|
31
|
22
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+1%
|
(2)
+22%
|
(2)
+1%
|
(1)
+7%
|
(1)
+5%
|
(1)
+7%
|
(1)
+12%
|
(1)
-16%
|
(1)
+5%
|
(1)
+2%
|
(1)
-3%
|
(1)
+25%
|
(1)
+44%
|
(0)
+8%
|
(0)
+26%
|
(0)
-31%
|
(1)
-102%
|
(1)
-21%
|
(1)
+2%
|
(1)
+4%
|
(1)
+16%
|
(1)
+8%
|
(1)
-3%
|
(1)
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
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
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+7%
|
(0)
+93%
|
(0)
+32%
|
(0)
+27%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
+843%
|
1
+68%
|
1
+14%
|
1
+17%
|
1
-35%
|
1
-47%
|
0
-31%
|
0
-91%
|
(0)
N/A
|
(0)
+10%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+23%
|
2
+28%
|
1
-30%
|
1
+2%
|
1
+6%
|
1
-13%
|
1
-7%
|
1
+15%
|
1
-18%
|
1
-12%
|
0
-60%
|
(0)
N/A
|
(1)
-67%
|
(1)
-52%
|
(1)
+41%
|
(0)
+89%
|
0
N/A
|
1
+159%
|
1
-7%
|
1
0%
|
1
-20%
|
1
-22%
|
1
+21%
|
1
-5%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
+25%
|
(0)
+98%
|
(0)
-1 300%
|
(0)
+52%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-8 789%
|
(0)
-19%
|
(0)
+5%
|
(0)
-3%
|
0
N/A
|
0
-82%
|
0
+50%
|
(0)
N/A
|
(0)
-109 900%
|
0
N/A
|
(0)
N/A
|
(0)
+82%
|
(0)
-504%
|
(0)
-141%
|
(0)
+92%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
+1%
|
(2)
+22%
|
(2)
+4%
|
(1)
+8%
|
(1)
+5%
|
(1)
+8%
|
(1)
+12%
|
(1)
-17%
|
(1)
+5%
|
(1)
+2%
|
(1)
-3%
|
(1)
+24%
|
(1)
+45%
|
(0)
+6%
|
(0)
+26%
|
(0)
-28%
|
(1)
-101%
|
(1)
-26%
|
(1)
+2%
|
(1)
+4%
|
(1)
+19%
|
(1)
+9%
|
(1)
-3%
|
(1)
+7%
|
|