Soyo Group Inc
OTC:SOYO
Cash Flow Statement
Cash Flow Statement
Soyo Group Inc
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
(4)
|
(4)
|
(3)
|
(2)
|
1
|
(0)
|
1
|
1
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
0
|
|
| Depreciation & Amortization |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
5
|
1
|
2
|
6
|
3
|
7
|
7
|
2
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
2
|
|
| Change in Working Capital |
3
|
2
|
(2)
|
(2)
|
(1)
|
0
|
3
|
2
|
(9)
|
(11)
|
(22)
|
(29)
|
(25)
|
(23)
|
(14)
|
(8)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-272%
|
(4)
-438%
|
(4)
-14%
|
(0)
+96%
|
0
N/A
|
5
+922%
|
5
+8%
|
(3)
N/A
|
(9)
-212%
|
(19)
-111%
|
(21)
-9%
|
(20)
+5%
|
(14)
+28%
|
(5)
+67%
|
(5)
-6%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+37%
|
(0)
+70%
|
0
N/A
|
(1)
N/A
|
(1)
-17%
|
(1)
-1%
|
(1)
-4%
|
0
N/A
|
0
+28%
|
0
+25%
|
0
-5%
|
(0)
N/A
|
(0)
+14%
|
(0)
+7%
|
(0)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
4
|
4
|
1
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
4
|
11
|
19
|
22
|
24
|
19
|
7
|
6
|
|
| Other |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
1
N/A
|
1
+25%
|
3
+191%
|
3
+0%
|
0
-90%
|
(0)
N/A
|
(3)
-1 711%
|
(3)
-2%
|
3
N/A
|
11
+213%
|
19
+79%
|
22
+14%
|
21
-7%
|
16
-22%
|
4
-73%
|
2
-42%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-37%
|
(0)
N/A
|
(1)
-114%
|
(0)
+42%
|
(0)
+0%
|
1
N/A
|
1
+48%
|
1
-25%
|
2
+178%
|
0
-81%
|
1
+267%
|
0
-73%
|
2
+372%
|
(1)
N/A
|
(3)
-401%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-146%
|
(4)
-346%
|
(4)
-11%
|
(1)
+81%
|
(0)
+66%
|
4
N/A
|
5
+28%
|
(3)
N/A
|
(9)
-210%
|
(19)
-109%
|
(21)
-9%
|
(20)
+5%
|
(14)
+28%
|
(5)
+67%
|
(5)
-6%
|
|