Comerton Corp. (COCM)

Comerton Cash Flow Statement

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

Fiscal Year	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004
Net Income	1.08	-1.11	-3.32	-5.72	-1.3
Depreciation & Amortization	0.04	0.04	0.06	0.08	0.07
Stock-Based Compensation	-	-	0.19	1	0.25
Change in Accounts Receivable	1.28	-0.03	0.39	0.13	-0.52
Change in Accounts Payable	-2.16	1.26	1.7	0.2	-0.42
Change in Other Net Operating Assets	0.02	0.08	0.35	-0.06	-0.47
Operating Cash Flow	0.43	0.04	-0.7	-4.38	-2.39
Operating Cash Flow Growth	853.33%	-	-	-	-
Capital Expenditures	-0.02	-0	-0	-0.08	-0.05
Cash Acquisitions	-	-	-	-	-0.82
Investing Cash Flow	-0.02	-0	-0	-0.08	-0.87
Short-Term Debt Issued	-	0.2	-	4.93	2.61
Long-Term Debt Issued	0.23	-	1.63	0.45	-
Total Debt Issued	0.23	0.2	1.63	5.38	2.61
Short-Term Debt Repaid	-	-0.12	-0.67	-1.01	-0.6
Long-Term Debt Repaid	-1.13	-0.03	-0.27	-	-
Total Debt Repaid	-1.13	-0.15	-0.94	-1.01	-0.6
Net Debt Issued (Repaid)	-0.91	0.06	0.69	4.37	2.01
Issuance of Common Stock	-	-	-	-	0.81
Financing Cash Flow	-0.91	0.06	0.69	4.37	2.82
Foreign Exchange Rate Adjustments	0.31	0.09	0.01	0.06	0.14
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	-0.18	0.19	-0	-0.03	-0.3
Free Cash Flow	0.41	0.04	-0.7	-4.47	-2.44
Free Cash Flow Growth	842.80%	-	-	-	-
Free Cash Flow Margin	3.77%	0.30%	-4.55%	-28.60%	-18.42%
Cash Interest Paid	0.08	0.14	0.14	0.41	0.09
Levered Free Cash Flow	-0.43	-1.17	0.57	-1	-2.66
Unlevered Free Cash Flow	-0.33	-0.54	1.36	-0.2	-2.66
Change in Working Capital	-0.69	1.11	2.38	0.25	-1.41

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