Excelsior Solutions Corp
OTC:BRYN
Cash Flow Statement
Cash Flow Statement
Excelsior Solutions Corp
| Jun-1997 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
2
|
3
|
5
|
5
|
5
|
3
|
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
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+1%
|
(5)
-104%
|
(6)
-25%
|
(7)
-26%
|
(9)
-24%
|
(8)
+13%
|
(6)
+23%
|
(5)
+16%
|
(3)
+32%
|
(2)
+31%
|
(3)
-23%
|
(3)
+6%
|
(4)
-37%
|
(4)
-4%
|
(4)
-2%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(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)
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+25%
|
(0)
-88%
|
(1)
-4%
|
(1)
-19%
|
(1)
-10%
|
(1)
+22%
|
(0)
+29%
|
1
N/A
|
1
+10%
|
1
+11%
|
1
-10%
|
(0)
N/A
|
(0)
-61%
|
(0)
-39%
|
(0)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
12
|
11
|
12
|
12
|
3
|
3
|
2
|
2
|
1
|
3
|
3
|
4
|
4
|
4
|
|
| Net Issuance of Debt |
1
|
2
|
(1)
|
(2)
|
(2)
|
(3)
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
+1%
|
10
+299%
|
8
-18%
|
10
+23%
|
10
-3%
|
3
-65%
|
4
+7%
|
2
-41%
|
3
+16%
|
1
-49%
|
3
+124%
|
3
+2%
|
4
+43%
|
4
+5%
|
4
-19%
|
|
| 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
N/A
|
5
N/A
|
2
-60%
|
2
+12%
|
0
-92%
|
(5)
N/A
|
(3)
+45%
|
(2)
+20%
|
(0)
+96%
|
(0)
-100%
|
1
N/A
|
0
-99%
|
0
+2 033%
|
0
-59%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
+0%
|
(5)
-103%
|
(6)
-26%
|
(7)
-27%
|
(9)
-24%
|
(8)
+14%
|
(6)
+23%
|
(5)
+17%
|
(3)
+33%
|
(2)
+31%
|
(3)
-30%
|
(3)
+3%
|
(4)
-39%
|
(4)
-3%
|
(4)
+2%
|
|