Coin Citadel Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2009	FY 2001	FY 2000	FY 1999
Period Ending	Dec '09 Dec 31, 2009	Dec '01 Dec 31, 2001	Dec '00 Dec 31, 2000	Dec '99 Dec 31, 1999
Net Income	-0.01	-0.63	-0.27	0.33
Depreciation & Amortization	-	0.12	0.12	0.16
Stock-Based Compensation	-	0.6	0.15	0.19
Other Operating Activities	-	-0.32	-0.14	-0.51
Change in Accounts Receivable	-	0.08	-0.04	0.02
Change in Inventory	-	0.05	-0	-0.16
Change in Accounts Payable	0.01	0.05	0.11	-0.24
Change in Income Taxes	-	-	-	0.07
Change in Other Net Operating Assets	-0.4	0.1	-0	0.18
Operating Cash Flow	-0.4	0.05	-0.07	0.03
Capital Expenditures	-	-	-0.01	-0.01
Investing Cash Flow	-	-	-0.01	-0.01
Short-Term Debt Issued	-	-	-	0.07
Long-Term Debt Issued	0.34	-	-	-
Total Debt Issued	0.34	-	-	0.07
Short-Term Debt Repaid	-	-	-	-0.09
Long-Term Debt Repaid	-	-0.03	-	-
Total Debt Repaid	-	-0.03	-	-0.09
Net Debt Issued (Repaid)	0.34	-0.03	-	-0.02
Issuance of Common Stock	0.01	-	-	-
Financing Cash Flow	0.35	-0.03	-	-0.02
Net Cash Flow	-0.05	0.02	-0.08	0
Free Cash Flow	-0.4	0.05	-0.08	0.02
Free Cash Flow Margin	-784.85%	2.01%	-3.05%	0.58%
Free Cash Flow Per Share	-1.41	3.18	-5.48	1.42
Cash Interest Paid	-	0.01	0	0.03
Cash Income Tax Paid	-	0	0	-
Levered Free Cash Flow	-	-0.19	-	-
Unlevered Free Cash Flow	-	-0.19	-	-
Change in Working Capital	-0.39	0.28	0.06	-0.13