Cambex Corporation (CBEX)

Cambex Cash Flow Statement

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

Fiscal Year	TTM	FY 2006	FY 2005	FY 2004	FY 2003	FY 2002
Period Ending	Mar 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004	Dec 31, 2003	Dec 31, 2002
Net Income	0.37	0.91	0.23	1.25	0.12	-1.48
Depreciation & Amortization	0	0	0	0	0.02	0.04
Other Amortization	0.01	0.01	0.01	0.01	0.01	0
Loss (Gain) From Sale of Assets	-	-	-	-0.79	-	-
Stock-Based Compensation	0	-	-	-	-	-
Other Operating Activities	-0.67	-0.67	-0.46	-	-	-
Change in Accounts Receivable	0.05	0.13	0.12	0.5	0.57	1.59
Change in Inventory	0.05	0.1	-0	0.15	0.05	1.08
Change in Accounts Payable	0.05	0	-0.12	-0.1	-0.5	-0.75
Change in Other Net Operating Assets	-0.46	0.19	0.12	-0.4	-0.4	0.51
Operating Cash Flow	-0.6	0.68	-0.1	0.9	-0.14	0.99
Capital Expenditures	-	-	-0.01	-	-	-
Sale (Purchase) of Intangibles	-	-	-	0.07	-	-
Investing Cash Flow	-	-	-0.01	0.07	-	-
Short-Term Debt Issued	-	-	-	-	0	-
Long-Term Debt Issued	-	-	0.18	-	0.14	0.18
Total Debt Issued	0.18	-	0.18	-	0.14	0.18
Short-Term Debt Repaid	-	-	-	-0.53	-0.28	-0.8
Long-Term Debt Repaid	-	-0.78	-0.06	-0.3	-	-0.03
Total Debt Repaid	0.21	-0.78	-0.06	-0.83	-0.28	-0.83
Net Debt Issued (Repaid)	0.39	-0.78	0.12	-0.83	-0.14	-0.65
Financing Cash Flow	0.39	-0.78	0.12	-0.83	-0.14	-0.65
Foreign Exchange Rate Adjustments	-	-	-	-0.1	-0	-0
Net Cash Flow	-0.21	-0.1	0.01	0.04	-0.28	0.34
Free Cash Flow	-0.6	0.68	-0.1	0.9	-0.14	0.99
Free Cash Flow Margin	-51.64%	28.84%	-4.50%	27.20%	-1.45%	6.91%
Free Cash Flow Per Share	-0.03	0.03	-0.01	0.05	-0.01	0.06
Cash Interest Paid	-	-	0	0.04	0.07	0.12
Levered Free Cash Flow	-1.42	-0.07	-0.55	-0.34	-0.3	-1.56
Unlevered Free Cash Flow	-1.38	-0.03	-0.48	-0.21	-0.3	-1.25
Change in Working Capital	-0.31	0.42	0.12	0.16	-0.28	2.42

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