Suncast Solar Energy Inc
OTC:SUNC
Cash Flow Statement
Cash Flow Statement
Suncast Solar Energy Inc
| 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 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(13)
|
(5)
|
(19)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
4
|
4
|
4
|
4
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
1
|
1
|
8
|
2
|
17
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
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
|
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
|
|
| Change in Working Capital |
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
0
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-223%
|
(2)
-61%
|
(2)
+5%
|
(3)
-15%
|
(2)
+27%
|
(2)
-9%
|
(4)
-76%
|
(2)
+32%
|
(3)
-39%
|
(2)
+31%
|
(2)
+13%
|
(4)
-112%
|
(5)
-30%
|
(4)
+20%
|
(5)
-8%
|
(4)
+19%
|
(1)
+63%
|
(2)
-11%
|
(0)
+84%
|
(0)
-17%
|
(0)
N/A
|
(0)
-18%
|
(0)
+56%
|
(0)
-3%
|
(0)
-7%
|
(0)
+69%
|
(0)
-142%
|
(1)
-433%
|
(1)
-19%
|
(1)
-8%
|
(1)
-19%
|
(0)
+97%
|
0
N/A
|
(0)
N/A
|
(0)
+37%
|
(0)
+31%
|
(0)
+86%
|
0
N/A
|
0
-33%
|
(0)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
(0)
|
(0)
|
0
|
|
| Other Items |
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-336%
|
(1)
-163%
|
(1)
-16%
|
(2)
-18%
|
(1)
+20%
|
(0)
+75%
|
0
N/A
|
0
-67%
|
(0)
N/A
|
(1)
-1 829%
|
(3)
-116%
|
(3)
+5%
|
(1)
+58%
|
(1)
+43%
|
0
N/A
|
1
+134%
|
(1)
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)
-10%
|
(0)
N/A
|
(0)
N/A
|
(0)
+90%
|
(0)
-233%
|
(0)
N/A
|
(0)
N/A
|
(0)
-43%
|
(0)
+70%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
5
|
(0)
|
0
|
0
|
1
|
2
|
2
|
6
|
4
|
5
|
7
|
3
|
3
|
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
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
6
+0%
|
5
-3%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
+250%
|
2
+171%
|
2
N/A
|
6
+171%
|
4
-30%
|
7
+66%
|
9
+23%
|
4
-51%
|
5
+5%
|
2
-63%
|
1
-40%
|
1
-42%
|
0
-32%
|
0
-38%
|
0
+8%
|
0
N/A
|
0
+22%
|
0
-59%
|
0
+19%
|
0
+6%
|
0
-76%
|
0
+193%
|
1
+641%
|
1
+6%
|
1
+15%
|
1
+7%
|
0
-91%
|
(0)
N/A
|
0
N/A
|
0
+18%
|
(0)
N/A
|
(0)
+97%
|
(0)
-5 000%
|
(0)
+17%
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
5
N/A
|
4
-27%
|
2
-49%
|
(4)
N/A
|
(4)
-12%
|
(3)
+30%
|
(1)
+50%
|
(1)
+51%
|
0
N/A
|
3
+3 943%
|
1
-75%
|
2
+223%
|
2
-18%
|
(2)
N/A
|
(0)
+79%
|
(3)
-456%
|
(2)
+24%
|
(1)
+29%
|
(1)
+20%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-20%
|
0
N/A
|
0
+100%
|
0
-50%
|
(0)
N/A
|
0
N/A
|
0
-57%
|
0
+133%
|
0
-64%
|
0
+10%
|
(0)
N/A
|
(0)
-1 000%
|
(0)
+82%
|
(0)
-820%
|
(0)
+85%
|
0
N/A
|
0
-85%
|
0
+867%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-198%
|
(2)
-49%
|
(3)
-34%
|
(4)
-14%
|
(3)
+20%
|
(3)
-6%
|
(4)
-17%
|
(3)
+32%
|
(3)
-37%
|
(2)
+30%
|
(2)
+4%
|
(5)
-97%
|
(6)
-27%
|
(5)
+19%
|
(5)
-5%
|
(4)
+20%
|
(2)
+61%
|
(2)
-1%
|
(0)
+84%
|
(0)
-17%
|
(0)
N/A
|
(0)
-18%
|
(0)
+56%
|
(0)
-3%
|
(0)
-7%
|
(0)
+69%
|
(0)
-142%
|
(1)
-433%
|
(1)
-21%
|
(1)
-8%
|
(1)
-19%
|
(0)
+96%
|
0
N/A
|
(0)
N/A
|
(0)
+32%
|
(0)
+16%
|
(0)
+80%
|
0
N/A
|
0
-36%
|
(0)
N/A
|
|