Motorvac Technologies Inc
OTC:MVAC
Cash Flow Statement
Cash Flow Statement
Motorvac Technologies Inc
| Mar-1996 | Jun-1996 | Sep-1996 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
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
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-4%
|
(2)
+17%
|
(3)
-38%
|
(2)
+39%
|
(1)
+30%
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-49%
|
1
+206%
|
2
+173%
|
1
-59%
|
2
+110%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+15%
|
(0)
+45%
|
(0)
-22%
|
(0)
+4%
|
(0)
N/A
|
(0)
-29%
|
(0)
+4%
|
(0)
-40%
|
(0)
-8%
|
(0)
+15%
|
(0)
+5%
|
(0)
-79%
|
(0)
-74%
|
(0)
-6%
|
(1)
-51%
|
(0)
+23%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
5
|
5
|
5
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(1)
|
|
| Other |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
6
+163%
|
6
-10%
|
5
-7%
|
4
-20%
|
(1)
N/A
|
(1)
-60%
|
(1)
+9%
|
(1)
+47%
|
(1)
+24%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-72%
|
0
N/A
|
(1)
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
|
|
| Net Change in Cash |
(0)
N/A
|
4
N/A
|
4
-4%
|
3
-32%
|
3
+0%
|
(2)
N/A
|
(2)
+8%
|
(1)
+55%
|
(1)
-3%
|
(0)
+68%
|
(0)
+66%
|
(0)
+69%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-62%
|
1
+67%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-3%
|
(2)
+18%
|
(3)
-38%
|
(2)
+38%
|
(1)
+28%
|
(1)
+55%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-91%
|
0
+1 052%
|
1
+334%
|
0
-85%
|
1
+428%
|
|