Axia International Group, Inc. (AIGI)

Axia International Group Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2011	FY 2010	FY 2009	FY 2006	FY 2005
Period Ending	Dec 31, 2011	Dec 31, 2010	Sep 30, 2009	Sep 30, 2006	Sep 30, 2005
Net Income	-0.09	-0.04	-	-1.56	-1.24
Depreciation & Amortization	-	-	-	0	0.01
Stock-Based Compensation	-	-	-	1.66	0.51
Other Operating Activities	-	-	-	-0.06	0.05
Change in Accounts Receivable	-	-	-	-0.38	0.02
Change in Accounts Payable	-	-	-	0.12	0.22
Change in Other Net Operating Assets	-	-	-	0.19	-0.01
Operating Cash Flow	-0.09	-0.04	-	-0.02	-0.08
Capital Expenditures	-0.05	-	-	-1.05	-
Other Investing Activities	-0.03	-0.05	-	-	-
Investing Cash Flow	-0.08	-0.05	-	-1.05	-
Short-Term Debt Issued	-	0.03	-	-	-
Long-Term Debt Issued	-	-	-	1.29	-
Total Debt Issued	-	0.03	-	1.29	-
Short-Term Debt Repaid	-0.03	-	-	-	-0
Long-Term Debt Repaid	-	-	-	-0.25	-0.06
Total Debt Repaid	-0.03	-	-	-0.25	-0.06
Net Debt Issued (Repaid)	-0.03	0.03	-	1.03	-0.06
Issuance of Common Stock	-	0.13	-	0.03	0.17
Other Financing Activities	0.2	-0.06	-	-	-0.04
Financing Cash Flow	0.17	0.1	-	1.07	0.07
Net Cash Flow	-0	0.01	-	-0	-0.01
Free Cash Flow	-0.14	-0.04	-	-1.07	-0.08
Free Cash Flow Margin	-53.46%	-13.81%	-	-128.82%	-
Free Cash Flow Per Share	-1.23	-1.09	-	-	-
Levered Free Cash Flow	-0.22	-	-	-0.46	0.35
Unlevered Free Cash Flow	-0.22	-	-	-0.46	0.35
Change in Net Working Capital	0.11	-	-	0.05	0

Source: S&P Global Market Intelligence. Standard template. Financial Sources.