RadioIO Inc
OTC:RAIO
Cash Flow Statement
Cash Flow Statement
RadioIO Inc
| Dec-1995 | 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 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(5)
|
(4)
|
(7)
|
(3)
|
(5)
|
(8)
|
(11)
|
(18)
|
(18)
|
(15)
|
(10)
|
(2)
|
(0)
|
1
|
1
|
1
|
(3)
|
(7)
|
(8)
|
(8)
|
(6)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
3
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
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 |
7
|
7
|
8
|
7
|
1
|
1
|
(0)
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(3)
|
(6)
|
(6)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
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
|
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
|
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
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(3)
|
(6)
|
(6)
|
(4)
|
(3)
|
1
|
2
|
3
|
5
|
4
|
4
|
1
|
(0)
|
(3)
|
(4)
|
(4)
|
(3)
|
(0)
|
1
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
1
|
1
|
0
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-13%
|
(3)
-165%
|
(5)
-89%
|
(5)
+6%
|
(7)
-41%
|
(6)
+8%
|
(5)
+21%
|
(8)
-53%
|
(5)
+29%
|
(4)
+34%
|
(2)
+54%
|
0
N/A
|
(2)
N/A
|
(6)
-173%
|
(8)
-29%
|
(8)
+5%
|
(7)
+4%
|
(6)
+17%
|
(5)
+18%
|
(5)
-4%
|
(4)
+25%
|
(2)
+42%
|
(2)
+5%
|
(2)
+4%
|
(2)
-8%
|
(2)
+14%
|
(2)
+15%
|
(1)
+22%
|
(1)
+29%
|
(1)
+3%
|
(1)
+21%
|
(0)
+51%
|
(0)
+85%
|
0
N/A
|
0
+14%
|
0
-13%
|
(0)
N/A
|
(0)
-2 600%
|
(0)
-15%
|
(0)
+61%
|
(2)
-1 408%
|
(2)
+14%
|
(1)
+10%
|
(1)
+43%
|
(1)
-16%
|
(1)
-26%
|
(1)
-14%
|
(1)
+52%
|
(0)
+92%
|
(0)
+20%
|
(0)
-50%
|
(0)
-46%
|
(1)
-690%
|
(1)
+26%
|
(0)
+4%
|
(0)
+20%
|
(0)
+8%
|
(1)
-53%
|
(1)
-1%
|
(1)
-59%
|
(1)
-26%
|
(1)
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Items |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
3
|
7
|
7
|
7
|
4
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-4%
|
(4)
-7%
|
(4)
0%
|
(3)
+21%
|
(3)
+1%
|
(3)
+12%
|
(2)
+15%
|
(1)
+70%
|
(1)
-3%
|
(1)
+3%
|
(1)
-1%
|
(0)
+68%
|
3
N/A
|
7
+167%
|
7
+1%
|
6
-7%
|
4
-42%
|
(0)
N/A
|
0
N/A
|
0
+144%
|
0
+100%
|
0
-77%
|
0
+110%
|
(0)
N/A
|
0
N/A
|
0
+7%
|
0
-3%
|
1
+172%
|
1
-13%
|
1
+6%
|
1
-14%
|
0
-81%
|
0
+75%
|
0
-48%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(2)
-3 220%
|
(0)
+99%
|
(0)
-1 650%
|
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)
-800%
|
(0)
-20%
|
(0)
-1%
|
(0)
N/A
|
(0)
+73%
|
(0)
+64%
|
(0)
+7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
42
|
38
|
38
|
38
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Net Issuance of Debt |
4
|
(11)
|
(11)
|
(12)
|
(15)
|
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
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(10)
|
(10)
|
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
|
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
|
|
| Cash from Financing Activities |
5
N/A
|
21
+351%
|
27
+30%
|
26
-5%
|
23
-12%
|
7
-71%
|
0
-99%
|
0
N/A
|
0
-17%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+8%
|
0
+15%
|
0
-80%
|
0
+133%
|
1
+1 043%
|
2
+106%
|
2
N/A
|
2
-2%
|
1
-46%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
+16%
|
1
+6%
|
0
-81%
|
0
-31%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+5%
|
(0)
+10%
|
(0)
N/A
|
0
N/A
|
0
+300%
|
0
+6%
|
2
+409%
|
2
+10%
|
2
+3%
|
1
-34%
|
1
-38%
|
1
+17%
|
1
+36%
|
1
+4%
|
1
-52%
|
1
+25%
|
0
-56%
|
0
-14%
|
0
-31%
|
0
-66%
|
0
+186%
|
0
+90%
|
0
+7%
|
0
-18%
|
1
+75%
|
1
+32%
|
1
+32%
|
1
+16%
|
1
+4%
|
|
| 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
|
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
|
16
N/A
|
20
+28%
|
16
-19%
|
15
-11%
|
(3)
N/A
|
(9)
-166%
|
(7)
+19%
|
(8)
-12%
|
(6)
+26%
|
(4)
+32%
|
(2)
+46%
|
0
N/A
|
0
+92%
|
1
+54%
|
(1)
N/A
|
(0)
+65%
|
(2)
-428%
|
(4)
-133%
|
(3)
+26%
|
(4)
-24%
|
(3)
+15%
|
(2)
+38%
|
(1)
+37%
|
(2)
-10%
|
(1)
+15%
|
(1)
+28%
|
(1)
-30%
|
(0)
+68%
|
(0)
+45%
|
(0)
+14%
|
(0)
+44%
|
(0)
-120%
|
(0)
+73%
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+71%
|
(0)
N/A
|
(0)
-150%
|
0
N/A
|
0
-14%
|
(0)
N/A
|
0
N/A
|
0
-7%
|
0
+1 100%
|
0
-92%
|
(0)
N/A
|
1
N/A
|
0
-59%
|
0
-50%
|
0
-92%
|
(1)
N/A
|
(0)
+42%
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+1 038%
|
0
-38%
|
0
-61%
|
0
+50%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-11%
|
(5)
-75%
|
(7)
-50%
|
(7)
+5%
|
(8)
-30%
|
(8)
+11%
|
(6)
+21%
|
(8)
-40%
|
(6)
+26%
|
(4)
+30%
|
(2)
+44%
|
(0)
+84%
|
(3)
-644%
|
(7)
-133%
|
(9)
-26%
|
(8)
+2%
|
(8)
+4%
|
(7)
+15%
|
(6)
+17%
|
(5)
+4%
|
(4)
+26%
|
(2)
+43%
|
(2)
+5%
|
(2)
+4%
|
(2)
-8%
|
(2)
+14%
|
(2)
+15%
|
(1)
+22%
|
(1)
+29%
|
(1)
+3%
|
(1)
+21%
|
(0)
+51%
|
(0)
+85%
|
0
N/A
|
0
+14%
|
0
-13%
|
(0)
N/A
|
(0)
-2 600%
|
(0)
-15%
|
(2)
-523%
|
(2)
+5%
|
(2)
-4%
|
(1)
+26%
|
(1)
+43%
|
(1)
-16%
|
(1)
-26%
|
(1)
-14%
|
(1)
+52%
|
(0)
+92%
|
(0)
N/A
|
(0)
-200%
|
(0)
-30%
|
(1)
-309%
|
(1)
+23%
|
(1)
+16%
|
(0)
+23%
|
(0)
+8%
|
(1)
-48%
|
(1)
-1%
|
(1)
-59%
|
(1)
-26%
|
(1)
-3%
|
|