American Power Group Corporation (APGI)

American Power Group Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Jun 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013	Sep 30, 2012
Net Income	-9.63	-7.56	0.47	0.04	-2.04	-4.56
Depreciation & Amortization	0.52	0.52	0.43	0.43	0.37	0.24
Other Amortization	1.09	2.34	0.62	0.46	0.3	1.08
Loss (Gain) From Sale of Assets	0.01	0.01	0	-0.01	0	0.01
Asset Writedown & Restructuring Costs	2.82	-	-	-	-	-
Stock-Based Compensation	0.18	0.21	0.05	0.11	0.57	0.31
Provision & Write-off of Bad Debts	0.07	-0.01	0.01	-	0.12	0.16
Other Operating Activities	0.56	0.35	-5.2	-2.3	0.04	0.79
Change in Accounts Receivable	-0.04	0.39	0.92	-0.1	-1.24	-0.14
Change in Inventory	-0.11	-0.05	0.13	0.09	-0.49	-0.12
Change in Accounts Payable	0.4	-0.39	-0.19	-0.1	0.32	-0.21
Change in Unearned Revenue	-	-	-	-0.01	0.01	-0.04
Change in Other Net Operating Assets	-0.1	0.33	0	0.13	0.31	0.19
Operating Cash Flow	-4.23	-3.85	-2.75	-1.27	-1.8	-2.22
Capital Expenditures	-0.06	-0.24	-1.58	-0.24	-0.86	-0.1
Sale of Property, Plant & Equipment	0	0.04	0.11	0.02	0	-
Sale (Purchase) of Intangibles	-0.15	-0.23	-0.4	-0.37	-2.09	-1.35
Other Investing Activities	0.31	0.36	-0.74	-	-	-
Investing Cash Flow	0.1	-0.07	-2.62	-0.58	-2.95	-1.45
Short-Term Debt Issued	-	0.37	2.98	-	-	-
Long-Term Debt Issued	-	0.67	1.4	1.08	0.1	1.62
Total Debt Issued	2.98	1.03	4.38	1.08	0.1	1.62
Long-Term Debt Repaid	-	-0.59	-0.54	-0.23	-0.3	-0.99
Total Debt Repaid	-0.23	-0.59	-0.54	-0.23	-0.3	-0.99
Net Debt Issued (Repaid)	2.75	0.44	3.83	0.85	-0.2	0.63
Issuance of Common Stock	1.49	1.49	-	0.06	0.03	0.03
Preferred Dividends Paid	-	-	-0.48	-0.57	-0.43	-0.09
Dividends Paid	-	-	-0.48	-0.57	-0.43	-0.09
Other Financing Activities	-	-	0.69	-0.04	-0.03	-0.04
Financing Cash Flow	4.22	4.06	5.31	0.3	2.01	7.94
Net Cash Flow	0.09	0.14	-0.06	-1.56	-2.74	4.27
Free Cash Flow	-4.29	-4.09	-4.33	-1.51	-2.66	-2.31
Free Cash Flow Margin	-198.28%	-219.41%	-146.43%	-24.09%	-37.88%	-87.89%
Free Cash Flow Per Share	-0.06	-0.07	-0.08	-0.03	-0.06	-0.06
Cash Interest Paid	0.2	0.55	0.23	0.16	0.15	0.24
Levered Free Cash Flow	-1.35	-1.07	-3.46	-0.95	-3.53	-2.69
Unlevered Free Cash Flow	-1.03	-1.2	-3.23	-0.85	-3.46	-2.73
Change in Working Capital	0.15	0.28	0.86	0	-1.09	-0.31

Updated Aug 28, 2017. Source: S&P Global Market Intelligence. Standard template. Financial Sources.