Evercel Inc
OTC:EVRC
Cash Flow Statement
Cash Flow Statement
Evercel Inc
Oct-1998 | Jan-1999 | Apr-1999 | Jul-1999 | Oct-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||
Net Income |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(1)
|
(6)
|
(8)
|
(9)
|
(12)
|
(14)
|
(17)
|
(32)
|
(28)
|
(24)
|
(20)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
|
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
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
16
|
15
|
15
|
15
|
(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
|
|
Cash Interest Paid |
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)
|
(1)
|
(0)
|
(0)
|
1
|
(0)
|
1
|
0
|
1
|
1
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
|
Cash from Operating Activities |
(2)
N/A
|
(3)
-29%
|
(3)
-2%
|
(4)
-19%
|
(4)
-4%
|
(1)
+64%
|
(6)
-280%
|
(7)
-31%
|
(8)
-3%
|
(10)
-32%
|
(16)
-56%
|
(19)
-19%
|
(20)
-6%
|
(18)
+9%
|
(13)
+26%
|
(9)
+33%
|
(7)
+23%
|
(5)
+19%
|
(3)
+37%
|
(3)
+13%
|
(3)
+7%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
|
Cash from Investing Activities |
(1)
N/A
|
(1)
-32%
|
(1)
-51%
|
(2)
-25%
|
(1)
+19%
|
(0)
+73%
|
(3)
-613%
|
(3)
-15%
|
(7)
-138%
|
(8)
-17%
|
(7)
+13%
|
(7)
+3%
|
(3)
+57%
|
(1)
+51%
|
(1)
+18%
|
(0)
+60%
|
(0)
+15%
|
(0)
+12%
|
(3)
-801%
|
(3)
+2%
|
(3)
+1%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
8
|
8
|
8
|
6
|
6
|
22
|
23
|
16
|
42
|
26
|
25
|
25
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Other |
3
|
4
|
2
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
3
N/A
|
4
+29%
|
10
+136%
|
6
-38%
|
7
+22%
|
6
-15%
|
6
+1%
|
22
+255%
|
22
+1%
|
24
+9%
|
49
+103%
|
33
-33%
|
33
-2%
|
23
-29%
|
(2)
N/A
|
(1)
+15%
|
(1)
+13%
|
0
N/A
|
0
-48%
|
0
-91%
|
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
|
|
Net Change in Cash |
0
N/A
|
0
N/A
|
5
N/A
|
0
-93%
|
2
+392%
|
4
+136%
|
(2)
N/A
|
12
N/A
|
8
-34%
|
6
-22%
|
27
+336%
|
8
-71%
|
10
+30%
|
4
-60%
|
(16)
N/A
|
(11)
+33%
|
(8)
+21%
|
(6)
+31%
|
(7)
-14%
|
(6)
+7%
|
(6)
+4%
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
(3)
N/A
|
(4)
-29%
|
(5)
-19%
|
(5)
-10%
|
(5)
-2%
|
(2)
+66%
|
(8)
-329%
|
(10)
-31%
|
(12)
-15%
|
(15)
-31%
|
(20)
-29%
|
(23)
-14%
|
(23)
+1%
|
(19)
+14%
|
(14)
+26%
|
(9)
+36%
|
(7)
+23%
|
(6)
+18%
|
(4)
+38%
|
(3)
+14%
|
(3)
+8%
|