Metro Global Media Inc
OTC:MGMA
Cash Flow Statement
Cash Flow Statement
Metro Global Media Inc
| Nov-1993 | Feb-1994 | May-1994 | Aug-1994 | Nov-1994 | Feb-1995 | May-1995 | Aug-1995 | Nov-1995 | Feb-1996 | May-1996 | Aug-1996 | Nov-1996 | Mar-1997 | May-1997 | Aug-1997 | Nov-1997 | Feb-1998 | May-1998 | Aug-1998 | Nov-1998 | Feb-1999 | May-1999 | Aug-1999 | Nov-1999 | Feb-2000 | May-2000 | Aug-2000 | Nov-2000 | Feb-2001 | May-2001 | Aug-2001 | Nov-2001 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
0
|
(0)
|
0
|
(0)
|
3
|
3
|
3
|
|
| 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
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
3
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
0
N/A
|
1
+88%
|
1
+21%
|
2
+38%
|
2
+29%
|
2
+26%
|
2
-37%
|
1
-60%
|
0
-48%
|
0
+50%
|
1
+176%
|
2
+77%
|
2
-11%
|
1
-32%
|
1
-28%
|
1
-14%
|
2
+118%
|
2
+8%
|
2
-12%
|
1
-30%
|
1
-16%
|
0
-69%
|
1
+54%
|
2
+334%
|
2
-19%
|
4
+116%
|
2
-40%
|
1
-52%
|
0
-65%
|
(1)
N/A
|
1
N/A
|
0
-57%
|
1
+109%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(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)
|
|
| Other Items |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(3)
|
(4)
|
(1)
|
(0)
|
2
|
3
|
2
|
1
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-98%
|
(1)
+33%
|
(2)
-168%
|
(3)
-107%
|
(2)
+32%
|
(3)
-29%
|
(3)
+11%
|
(1)
+55%
|
(2)
-91%
|
(2)
+6%
|
(2)
+11%
|
(2)
+16%
|
(2)
-5%
|
(2)
+9%
|
(2)
-1%
|
(2)
-18%
|
(2)
-15%
|
(2)
-14%
|
(5)
-109%
|
(6)
-16%
|
(6)
-9%
|
(8)
-19%
|
(5)
+32%
|
(4)
+24%
|
(4)
-12%
|
(1)
+67%
|
(0)
+68%
|
1
N/A
|
3
+83%
|
1
-46%
|
1
-18%
|
(1)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
(1)
|
1
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
3
|
4
|
5
|
3
|
3
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Cash from Financing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+387%
|
0
-99%
|
1
+11 500%
|
2
+70%
|
1
-50%
|
2
+97%
|
1
-42%
|
(0)
N/A
|
(0)
-188%
|
0
N/A
|
0
+60%
|
0
+102%
|
(0)
N/A
|
(0)
+68%
|
1
N/A
|
4
+477%
|
6
+40%
|
6
+11%
|
7
+11%
|
3
-53%
|
2
-35%
|
1
-54%
|
(0)
N/A
|
(1)
-141%
|
(2)
-109%
|
(2)
+18%
|
(2)
-23%
|
(1)
+46%
|
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
|
|
| Net Change in Cash |
0
N/A
|
0
+200%
|
0
+933%
|
0
-45%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+75%
|
0
N/A
|
0
+20%
|
0
+144%
|
0
-15%
|
(0)
N/A
|
(0)
-1 300%
|
(0)
-117%
|
(0)
+18%
|
(0)
+60%
|
(0)
+10%
|
0
N/A
|
0
+144%
|
1
+203%
|
0
-71%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-20%
|
(1)
N/A
|
(1)
-26%
|
(1)
+17%
|
(0)
+33%
|
0
N/A
|
0
-36%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
1
+265%
|
1
+47%
|
1
+17%
|
0
-64%
|
2
+336%
|
1
-52%
|
0
-81%
|
1
+406%
|
0
-75%
|
1
+346%
|
2
+112%
|
2
-1%
|
1
-37%
|
1
-35%
|
1
-22%
|
2
+157%
|
2
+5%
|
2
-8%
|
1
-39%
|
1
-27%
|
(0)
N/A
|
0
N/A
|
2
+5 900%
|
1
-26%
|
3
+157%
|
2
-44%
|
1
-61%
|
0
-93%
|
(1)
N/A
|
1
N/A
|
0
-64%
|
1
+209%
|
|