Ergo Science Corp
OTC:ERGN
Cash Flow Statement
Cash Flow Statement
Ergo Science Corp
Dec-1996 | Mar-1997 | 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 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(6)
|
(7)
|
(6)
|
(6)
|
(16)
|
(11)
|
(10)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
|
Depreciation & Amortization |
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
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
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
2
|
3
|
3
|
3
|
1
|
1
|
3
|
3
|
3
|
3
|
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
|
|
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
|
|
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
|
|
Change in Working Capital |
(1)
|
1
|
1
|
0
|
1
|
(3)
|
2
|
1
|
2
|
6
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
4
|
4
|
4
|
3
|
1
|
1
|
4
|
4
|
1
|
3
|
(0)
|
(2)
|
|
Cash from Operating Activities |
(15)
N/A
|
(14)
+6%
|
(14)
+4%
|
(15)
-9%
|
(15)
-2%
|
(8)
+49%
|
(1)
+83%
|
(0)
+87%
|
0
N/A
|
(5)
N/A
|
(9)
-68%
|
(6)
+26%
|
(3)
+52%
|
(1)
+54%
|
(0)
+70%
|
(0)
+43%
|
(3)
-1 263%
|
(3)
-1%
|
(4)
-7%
|
(4)
-7%
|
(1)
+66%
|
(1)
-5%
|
(1)
-4%
|
(1)
+16%
|
(1)
+26%
|
(1)
+25%
|
(1)
-3%
|
(1)
-22%
|
4
N/A
|
4
-6%
|
4
+17%
|
4
-6%
|
1
-77%
|
(0)
N/A
|
2
N/A
|
3
+79%
|
1
-80%
|
3
+361%
|
(1)
N/A
|
(3)
-342%
|
|
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
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
(14)
|
(4)
|
(7)
|
10
|
11
|
(3)
|
(10)
|
(6)
|
(8)
|
(3)
|
9
|
8
|
(8)
|
(7)
|
(8)
|
(11)
|
9
|
8
|
6
|
3
|
17
|
18
|
14
|
16
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
4
|
0
|
0
|
(22)
|
(21)
|
(21)
|
(20)
|
2
|
1
|
|
Cash from Investing Activities |
(16)
N/A
|
(5)
+65%
|
(8)
-47%
|
9
N/A
|
10
+19%
|
(3)
N/A
|
(11)
-213%
|
(7)
+37%
|
(9)
-28%
|
(3)
+61%
|
9
N/A
|
8
-11%
|
(8)
N/A
|
(7)
+14%
|
(8)
-17%
|
(11)
-36%
|
9
N/A
|
8
-13%
|
6
-23%
|
3
-57%
|
17
+538%
|
18
+7%
|
14
-22%
|
16
+12%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
3
N/A
|
3
+3%
|
(0)
N/A
|
(0)
-275%
|
(22)
-14 580%
|
(21)
+3%
|
(21)
+1%
|
(21)
+2%
|
1
N/A
|
1
-59%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
32
|
32
|
32
|
0
|
1
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
|
Other |
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
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
33
N/A
|
33
+0%
|
32
-2%
|
0
-100%
|
1
+1 033%
|
11
+1 499%
|
11
+2%
|
11
-2%
|
10
-6%
|
(0)
N/A
|
(1)
-307%
|
(1)
+16%
|
(0)
+20%
|
(0)
+34%
|
0
N/A
|
0
N/A
|
0
-33%
|
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
|
(2)
N/A
|
(8)
-214%
|
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
|
|
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
|
1
|
|
Net Change in Cash |
2
N/A
|
13
+505%
|
11
-20%
|
(6)
N/A
|
(4)
+32%
|
(0)
+95%
|
(1)
-341%
|
4
N/A
|
2
-55%
|
(9)
N/A
|
(1)
+91%
|
1
N/A
|
(11)
N/A
|
(9)
+25%
|
(8)
+2%
|
(11)
-33%
|
6
N/A
|
5
-21%
|
3
-44%
|
(1)
N/A
|
16
N/A
|
17
+8%
|
13
-24%
|
15
+16%
|
(1)
N/A
|
(1)
+25%
|
(1)
-3%
|
(3)
-382%
|
(0)
+94%
|
(0)
-126%
|
0
N/A
|
2
+4 440%
|
1
-57%
|
(0)
N/A
|
(20)
-7 175%
|
(18)
+9%
|
(21)
-12%
|
(18)
+13%
|
1
N/A
|
(2)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(16)
N/A
|
(16)
+5%
|
(15)
+4%
|
(16)
-5%
|
(16)
-1%
|
(8)
+49%
|
(2)
+80%
|
(0)
+74%
|
0
N/A
|
(5)
N/A
|
(9)
-66%
|
(7)
+26%
|
(3)
+51%
|
(2)
+54%
|
(0)
+71%
|
(0)
+43%
|
(3)
-1 212%
|
(3)
-1%
|
(4)
-7%
|
(4)
-7%
|
(1)
+66%
|
(1)
-5%
|
(1)
-4%
|
(1)
+16%
|
(1)
+26%
|
(1)
+25%
|
(1)
-3%
|
(1)
-22%
|
3
N/A
|
4
+7%
|
4
-2%
|
3
-6%
|
1
-74%
|
(0)
N/A
|
2
N/A
|
3
+64%
|
0
-90%
|
3
+774%
|
(1)
N/A
|
(3)
-237%
|