Interplay Entertainment Corp
OTC:IPLY
Cash Flow Statement
Cash Flow Statement
Interplay Entertainment Corp
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(28)
|
(39)
|
(47)
|
(49)
|
(42)
|
(39)
|
(34)
|
(17)
|
(12)
|
(15)
|
(26)
|
(46)
|
(46)
|
(36)
|
(3)
|
16
|
15
|
19
|
(7)
|
(7)
|
1
|
(5)
|
(2)
|
(1)
|
(5)
|
(4)
|
(1)
|
5
|
6
|
6
|
7
|
4
|
3
|
4
|
7
|
6
|
6
|
5
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
11
|
2
|
2
|
2
|
7
|
2
|
1
|
1
|
7
|
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
|
|
| Change in Deffered Taxes |
2
|
2
|
3
|
3
|
5
|
5
|
4
|
4
|
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
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
8
|
9
|
9
|
(19)
|
(24)
|
(23)
|
(21)
|
5
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
9
|
15
|
28
|
6
|
1
|
(2)
|
(18)
|
(14)
|
1
|
20
|
31
|
35
|
22
|
(6)
|
(23)
|
(27)
|
(33)
|
(9)
|
(3)
|
(8)
|
(1)
|
(5)
|
(5)
|
2
|
2
|
1
|
(6)
|
(6)
|
(6)
|
(8)
|
(4)
|
1
|
1
|
1
|
(0)
|
(3)
|
(4)
|
(1)
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Operating Activities |
(19)
N/A
|
(25)
-34%
|
(25)
+2%
|
(15)
+40%
|
(26)
-78%
|
(29)
-9%
|
(28)
+1%
|
(28)
+2%
|
(23)
+16%
|
(11)
+52%
|
(0)
+98%
|
(5)
-1 860%
|
8
N/A
|
5
-39%
|
(18)
N/A
|
(21)
-20%
|
(28)
-31%
|
(28)
+2%
|
(4)
+86%
|
1
N/A
|
3
+352%
|
1
-61%
|
0
-63%
|
1
+182%
|
(1)
N/A
|
0
N/A
|
0
+400%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-47%
|
(0)
+74%
|
(0)
+58%
|
3
N/A
|
1
-78%
|
1
+112%
|
1
-47%
|
(3)
N/A
|
(0)
+100%
|
(1)
-11 550%
|
(0)
+61%
|
(0)
+53%
|
(0)
+29%
|
(0)
+30%
|
(1)
-423%
|
(1)
-26%
|
(1)
-11%
|
(1)
+13%
|
(0)
+73%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(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
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
33
|
33
|
0
|
6
|
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 |
(2)
N/A
|
(2)
+11%
|
(2)
-10%
|
(1)
+31%
|
(2)
-40%
|
(2)
-26%
|
(2)
-13%
|
(3)
-43%
|
(3)
+1%
|
(3)
+4%
|
(3)
+13%
|
(2)
+17%
|
(2)
+22%
|
(1)
+28%
|
27
N/A
|
33
+23%
|
33
+0%
|
33
0%
|
5
-84%
|
(0)
N/A
|
(0)
N/A
|
(0)
+24%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-200%
|
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)
-525%
|
(0)
-20%
|
(0)
N/A
|
(0)
+13%
|
(0)
+81%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-4%
|
(0)
+40%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
24
|
34
|
9
|
10
|
35
|
26
|
46
|
45
|
20
|
20
|
12
|
12
|
12
|
12
|
(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
|
1
|
1
|
1
|
(0)
|
|
| Net Issuance of Debt |
(5)
|
(7)
|
20
|
7
|
(5)
|
8
|
(17)
|
(17)
|
6
|
(4)
|
(11)
|
(8)
|
(21)
|
(23)
|
(9)
|
(8)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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)
|
|
| Other |
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
2
|
3
|
0
|
3
|
5
|
0
|
0
|
0
|
(5)
|
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 Financing Activities |
19
N/A
|
25
+29%
|
27
+6%
|
16
-41%
|
28
+77%
|
33
+18%
|
30
-8%
|
31
+2%
|
29
-5%
|
19
-33%
|
3
-82%
|
9
+158%
|
(9)
N/A
|
(11)
-25%
|
(9)
+16%
|
(13)
-40%
|
(5)
+64%
|
(4)
+10%
|
(1)
+83%
|
(1)
N/A
|
(1)
-79%
|
(2)
-42%
|
(1)
+41%
|
(1)
+1%
|
(1)
+49%
|
(0)
+98%
|
(0)
-100%
|
(0)
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-130%
|
(0)
+50%
|
(0)
-15%
|
(0)
+13%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-42%
|
0
N/A
|
0
+154%
|
1
+442%
|
1
-11%
|
1
-7%
|
1
-11%
|
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-69%
|
0
N/A
|
(0)
N/A
|
(0)
+33%
|
2
N/A
|
(1)
N/A
|
(0)
+29%
|
2
N/A
|
5
+112%
|
0
-91%
|
2
+273%
|
(3)
N/A
|
(8)
-178%
|
(1)
+93%
|
(2)
-236%
|
0
N/A
|
1
+4 700%
|
1
-46%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+34%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
+100%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-82%
|
(0)
N/A
|
(0)
+58%
|
3
N/A
|
(0)
N/A
|
1
N/A
|
0
-72%
|
(3)
N/A
|
(0)
+99%
|
(1)
-3 773%
|
(0)
+71%
|
(0)
+59%
|
(0)
+43%
|
0
N/A
|
0
+1 464%
|
0
-65%
|
0
-97%
|
0
-50%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(27)
-30%
|
(26)
+1%
|
(16)
+39%
|
(28)
-75%
|
(31)
-10%
|
(31)
+0%
|
(31)
-1%
|
(26)
+15%
|
(14)
+46%
|
(3)
+79%
|
(7)
-141%
|
6
N/A
|
4
-41%
|
(19)
N/A
|
(22)
-17%
|
(28)
-31%
|
(28)
+2%
|
(5)
+84%
|
0
N/A
|
2
+1 040%
|
1
-67%
|
0
-50%
|
1
+182%
|
(1)
N/A
|
0
N/A
|
0
+400%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-47%
|
(0)
+74%
|
(0)
+58%
|
3
N/A
|
1
-78%
|
1
+111%
|
1
-51%
|
(3)
N/A
|
(0)
+97%
|
(1)
-1 639%
|
(0)
+62%
|
(0)
+54%
|
(0)
+29%
|
(0)
+25%
|
(1)
-386%
|
(1)
-31%
|
(1)
-11%
|
(1)
+14%
|
(0)
+74%
|
|