Netmed Inc
OTC:NTME
Cash Flow Statement
Cash Flow Statement
Netmed Inc
| 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 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
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 |
(1)
N/A
|
(1)
-22%
|
(2)
-11%
|
(2)
-41%
|
(2)
-7%
|
(2)
+1%
|
(2)
+4%
|
(1)
+32%
|
(1)
+6%
|
(1)
+17%
|
(1)
+19%
|
(1)
+21%
|
(1)
-25%
|
(1)
+5%
|
(0)
+48%
|
(0)
-2%
|
(0)
+75%
|
(0)
-19%
|
(0)
-206%
|
(0)
+5%
|
(0)
-8%
|
(0)
+25%
|
(0)
+12%
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
1
+110%
|
1
+82%
|
1
-3%
|
1
-31%
|
0
-53%
|
(0)
N/A
|
(1)
-59%
|
(0)
+43%
|
(0)
+32%
|
0
N/A
|
0
+67%
|
1
+287%
|
1
+18%
|
1
-22%
|
1
+26%
|
0
-79%
|
0
+43%
|
0
+32%
|
0
-51%
|
0
+123%
|
0
-56%
|
0
-50%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
+49%
|
0
-7%
|
3
+1 979%
|
3
0%
|
3
-2%
|
3
+1%
|
1
-82%
|
1
+4%
|
1
-1%
|
0
-27%
|
(0)
N/A
|
(0)
-14%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-43%
|
(0)
N/A
|
(0)
+59%
|
(0)
+29%
|
0
N/A
|
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
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+30%
|
(0)
+98%
|
2
N/A
|
2
-28%
|
1
-34%
|
0
-62%
|
(1)
N/A
|
(1)
+22%
|
(1)
+28%
|
(0)
+51%
|
(1)
-53%
|
(0)
+84%
|
0
N/A
|
0
+291%
|
1
+28%
|
0
-100%
|
0
+2 900%
|
(0)
N/A
|
(0)
-72%
|
(0)
+98%
|
(0)
-2 750%
|
(0)
-59%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-22%
|
(2)
-11%
|
(2)
-40%
|
(2)
-7%
|
(2)
+1%
|
(2)
+5%
|
(2)
+31%
|
(1)
+6%
|
(1)
+17%
|
(1)
+19%
|
(1)
+21%
|
(1)
-24%
|
(1)
+5%
|
(0)
+48%
|
(0)
-2%
|
(0)
+75%
|
(0)
-19%
|
(0)
-206%
|
(0)
+5%
|
(0)
-8%
|
(0)
+25%
|
(0)
+12%
|
|