Applied Visual Sciences Inc
OTC:APVS
Cash Flow Statement
Cash Flow Statement
Applied Visual Sciences Inc
| Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(20)
|
(13)
|
(10)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(11)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(7)
|
(8)
|
(9)
|
(7)
|
(9)
|
(6)
|
(4)
|
(3)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
12
|
5
|
2
|
1
|
2
|
2
|
4
|
6
|
7
|
5
|
3
|
3
|
2
|
3
|
3
|
2
|
3
|
4
|
3
|
4
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
0
|
(0)
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(7)
N/A
|
(7)
-9%
|
(8)
-3%
|
(7)
+5%
|
(6)
+12%
|
(7)
-3%
|
(6)
+13%
|
(6)
-4%
|
(6)
-9%
|
(6)
+14%
|
(6)
-2%
|
(5)
+6%
|
(3)
+37%
|
(3)
+23%
|
(2)
+13%
|
(2)
+26%
|
(2)
-31%
|
(2)
-5%
|
(2)
+18%
|
(2)
+10%
|
(1)
+14%
|
(1)
+16%
|
(1)
-1%
|
(1)
+25%
|
(1)
+45%
|
(1)
-35%
|
(1)
+13%
|
(1)
+5%
|
(1)
N/A
|
(0)
+61%
|
(0)
+10%
|
(0)
N/A
|
(0)
+5%
|
(0)
-7%
|
(0)
+56%
|
(0)
+22%
|
(0)
-44%
|
(0)
+21%
|
(0)
-14%
|
(0)
-21%
|
(0)
+29%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-63%
|
(1)
+1%
|
(1)
+19%
|
(1)
-2%
|
(0)
+51%
|
(0)
+54%
|
(0)
+38%
|
(0)
+38%
|
(0)
N/A
|
(0)
+20%
|
(0)
-25%
|
(0)
-140%
|
(0)
+50%
|
(0)
N/A
|
(0)
+17%
|
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
-100%
|
(0)
-25%
|
(0)
+20%
|
(0)
0%
|
(0)
+38%
|
(0)
+60%
|
(0)
-40%
|
(0)
-7%
|
(0)
+33%
|
(0)
N/A
|
0
N/A
|
0
+99%
|
0
N/A
|
0
N/A
|
0
-58%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-108%
|
(0)
-9%
|
(0)
+44%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
10
|
8
|
8
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
1
|
4
|
4
|
3
|
2
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
10
-2%
|
8
-12%
|
8
-7%
|
3
-66%
|
5
+92%
|
5
+3%
|
6
+14%
|
7
+22%
|
5
-32%
|
6
+14%
|
5
-8%
|
3
-50%
|
3
+0%
|
3
-5%
|
2
-16%
|
2
+1%
|
2
+7%
|
2
-22%
|
2
-12%
|
2
+8%
|
1
-23%
|
1
+6%
|
1
-41%
|
0
-49%
|
1
+75%
|
1
-25%
|
1
+6%
|
1
+4%
|
0
-69%
|
0
+8%
|
0
-20%
|
0
-13%
|
0
+22%
|
0
-82%
|
0
+133%
|
0
+61%
|
0
+18%
|
0
N/A
|
0
+23%
|
0
-33%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
2
-42%
|
0
-85%
|
0
-73%
|
(4)
N/A
|
(2)
+60%
|
(1)
+67%
|
0
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+94%
|
(0)
-275%
|
(1)
-473%
|
(0)
+97%
|
0
N/A
|
0
+112%
|
(0)
N/A
|
(0)
-80%
|
(0)
-136%
|
(0)
-24%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+29%
|
0
N/A
|
(0)
N/A
|
(0)
+78%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-57%
|
0
-33%
|
(0)
N/A
|
(0)
-2 509%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-99%
|
0
+2 367%
|
0
-7%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(8)
+2%
|
(8)
-2%
|
(8)
+6%
|
(7)
+11%
|
(7)
+2%
|
(6)
+15%
|
(6)
-3%
|
(7)
-8%
|
(6)
+14%
|
(6)
-2%
|
(5)
+6%
|
(3)
+35%
|
(3)
+24%
|
(2)
+12%
|
(2)
+26%
|
(2)
-25%
|
(2)
-9%
|
(2)
+17%
|
(2)
+8%
|
(2)
+12%
|
(1)
+17%
|
(1)
-1%
|
(1)
+26%
|
(1)
+46%
|
(1)
-35%
|
(1)
+12%
|
(1)
+6%
|
(1)
N/A
|
(0)
+62%
|
(0)
+11%
|
(0)
N/A
|
(0)
+5%
|
(0)
-7%
|
(0)
+56%
|
(0)
+22%
|
(0)
-73%
|
(0)
+17%
|
(0)
-33%
|
(0)
-17%
|
(0)
+34%
|
|