Nacel Energy Corp
OTC:NCEN
Cash Flow Statement
Cash Flow Statement
Nacel Energy Corp
| 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 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Sep-2012 | Dec-2012 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
|
| Depreciation & Amortization |
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 |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
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 Operating Activities |
(0)
N/A
|
(0)
-89%
|
(0)
-20%
|
(0)
-150%
|
(0)
-63%
|
(1)
-137%
|
(1)
-36%
|
(1)
-38%
|
(1)
-13%
|
(1)
-14%
|
(2)
-11%
|
(2)
N/A
|
(2)
-13%
|
(1)
+29%
|
(1)
+20%
|
(1)
+20%
|
(1)
+32%
|
(1)
-16%
|
(1)
+8%
|
(0)
+28%
|
(0)
+17%
|
(0)
+48%
|
(0)
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-79%
|
(0)
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
-133%
|
(0)
N/A
|
(0)
-71%
|
(0)
-15%
|
(0)
+28%
|
(0)
-20%
|
(0)
-67%
|
(0)
+89%
|
(0)
+12%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-18%
|
(0)
-1%
|
(0)
+38%
|
0
N/A
|
0
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other |
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 |
0
N/A
|
0
+34%
|
0
+43%
|
0
+80%
|
1
+253%
|
1
+106%
|
1
-3%
|
2
+61%
|
2
-24%
|
1
-35%
|
1
+46%
|
1
-16%
|
1
+4%
|
1
+0%
|
1
-26%
|
0
-59%
|
1
+37%
|
1
+55%
|
1
-5%
|
1
-3%
|
1
-26%
|
0
-94%
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-51%
|
0
+200%
|
0
-33%
|
0
+1 702%
|
1
+83%
|
0
-38%
|
1
+105%
|
0
-78%
|
(0)
N/A
|
(0)
+57%
|
(1)
-148%
|
(1)
+3%
|
0
N/A
|
(0)
N/A
|
(0)
-600%
|
(0)
+97%
|
(0)
-1 361%
|
(0)
-38%
|
(0)
+73%
|
(0)
+41%
|
0
N/A
|
0
-75%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-89%
|
(0)
-20%
|
(0)
-150%
|
(0)
-83%
|
(1)
-136%
|
(1)
-32%
|
(1)
-41%
|
(1)
-13%
|
(2)
-10%
|
(2)
-12%
|
(2)
-5%
|
(2)
-2%
|
(1)
+29%
|
(1)
+21%
|
(1)
+33%
|
(1)
+19%
|
(1)
-16%
|
(1)
+8%
|
(0)
+27%
|
(0)
+17%
|
(0)
+48%
|
(0)
+17%
|
|