ComF5 International Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Jun '09 Jun 30, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Net Income	-7.68	-10.08	-2.58	0.48	-1.22
Depreciation & Amortization	0.37	0.36	0.32	0.14	0.08
Other Amortization	0.38	0.43	0.07	-	-
Loss (Gain) From Sale of Investments	0.1	0.86	0.18	-	-
Stock-Based Compensation	1.3	1.48	0.75	0.31	0.12
Other Operating Activities	1.86	3.76	-0.82	-0.18	-
Change in Accounts Receivable	0.27	-0	0	-0.02	-0.02
Change in Inventory	0.3	0.39	-0.72	0.02	-0.14
Change in Accounts Payable	-0.62	-1.1	0.52	1.42	0.82
Change in Other Net Operating Assets	0.81	0.16	-0.47	-0.78	-0.06
Operating Cash Flow	-2.9	-3.74	-2.76	1.39	-0.43
Capital Expenditures	0.13	-0.07	-0.3	-0.17	-0.28
Sale (Purchase) of Intangibles	-	-	-	-0.37	-
Investment in Securities	-0.1	-0.1	-1.69	-	-
Other Investing Activities	0.1	-	-0.23	-	-
Investing Cash Flow	0.13	-0.17	-2.21	-0.55	-0.28
Long-Term Debt Issued	-	-	4.48	-	-
Long-Term Debt Repaid	-	-2.77	-	-0.05	-
Net Debt Issued (Repaid)	0.05	-2.77	4.48	-0.05	-
Issuance of Common Stock	0.01	0.01	0.05	4.98	1
Repurchase of Common Stock	-	-	-	-	-0.04
Other Financing Activities	-	-	-	-0.27	-
Financing Cash Flow	2.06	-0.76	4.53	4.67	0.96
Foreign Exchange Rate Adjustments	-0	0.02	0.01	-0.02	-0
Net Cash Flow	-0.72	-4.66	-0.44	5.49	0.25
Free Cash Flow	-2.77	-3.81	-3.06	1.21	-0.71
Free Cash Flow Margin	-35.27%	-28.36%	-13.00%	5.32%	-14.01%
Free Cash Flow Per Share	-0.09	-0.15	-0.13	0.05	-0.04
Cash Interest Paid	0.08	0.3	-	0	0
Cash Income Tax Paid	-	-	0.12	0.25	-
Levered Free Cash Flow	-0.27	-1.84	-1.69	-	-
Unlevered Free Cash Flow	-0.23	-1.69	-1.69	-	-
Change in Net Working Capital	-1.45	0.33	0.39	-	-

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