Opt-Sciences Corp
OTC:OPST
Cash Flow Statement
Cash Flow Statement
Opt-Sciences Corp
| Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(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 Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| 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
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Operating Activities |
1
N/A
|
1
-18%
|
1
-38%
|
1
+34%
|
1
+5%
|
1
+63%
|
1
-2%
|
1
-17%
|
1
-33%
|
0
-43%
|
1
+67%
|
1
+1%
|
1
+14%
|
1
+21%
|
1
-2%
|
1
+4%
|
1
-38%
|
0
-73%
|
0
+12%
|
0
-95%
|
1
+6 113%
|
1
+87%
|
1
+22%
|
1
+2%
|
1
-22%
|
1
-25%
|
1
-38%
|
1
+42%
|
1
+16%
|
1
+52%
|
2
+20%
|
2
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(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)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
2
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-41%
|
(0)
N/A
|
(1)
-138%
|
(1)
-18%
|
(1)
-75%
|
(1)
+37%
|
(0)
+64%
|
(0)
+82%
|
0
N/A
|
0
-48%
|
0
-67%
|
(0)
N/A
|
(0)
+53%
|
(7)
-71 100%
|
(7)
-2%
|
(7)
+0%
|
(7)
+0%
|
(0)
+97%
|
0
N/A
|
0
+1 439%
|
(0)
N/A
|
(1)
-128%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
1
+104%
|
(2)
N/A
|
(1)
+42%
|
(1)
+18%
|
(1)
-49%
|
(2)
-53%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
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
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
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-29%
|
0
-49%
|
0
-42%
|
0
-29%
|
0
+13%
|
1
+229%
|
1
+48%
|
1
-18%
|
1
+29%
|
1
+7%
|
1
-16%
|
1
+0%
|
1
+21%
|
(6)
N/A
|
(6)
-2%
|
(7)
-6%
|
(7)
-6%
|
(0)
+99%
|
0
N/A
|
1
+2 607%
|
0
-62%
|
0
-17%
|
2
+621%
|
1
-75%
|
1
+114%
|
1
+13%
|
(1)
N/A
|
(0)
+83%
|
0
N/A
|
0
-37%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-19%
|
0
-44%
|
1
+33%
|
1
-8%
|
1
-7%
|
1
+49%
|
1
-21%
|
0
-40%
|
1
+64%
|
1
+5%
|
1
-1%
|
1
+17%
|
1
+23%
|
1
-2%
|
1
+6%
|
1
-37%
|
0
-73%
|
0
+6%
|
0
N/A
|
1
N/A
|
1
+84%
|
1
+24%
|
1
+1%
|
1
-50%
|
0
-43%
|
0
-89%
|
0
+596%
|
1
+169%
|
1
+66%
|
2
+22%
|
1
-2%
|
|