Cygnus Oil & Gas Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2005	FY 2004	FY 2003
Period Ending	Sep '06 Sep 30, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003
Net Income	-16.73	-13.68	-15.6	-0.04
Depreciation & Amortization	2.64	1.93	1.64	-
Other Amortization	1.45	1.42	7.32	-
Asset Writedown & Restructuring Costs	-	-	0.66	-
Loss (Gain) on Equity Investments	0.74	5.12	3.51	-
Stock-Based Compensation	0.87	0.19	0.01	-
Provision & Write-off of Bad Debts	0.16	0.16	0.02	-
Other Operating Activities	3.67	0.07	0.07	-
Change in Accounts Receivable	4.61	4.61	-6.48	-
Change in Accounts Payable	-3.52	-3.52	8.04	0.03
Change in Other Net Operating Assets	-0.7	0.72	-0.65	-0
Operating Cash Flow	-6.8	-3.28	-1.94	-0.02
Capital Expenditures	-24.64	-4.29	-2.36	-
Cash Acquisitions	-	-	0	-
Investment in Securities	0.32	-3	-8.06	-
Other Investing Activities	0.14	0.01	-0.21	-
Investing Cash Flow	-24.18	-7.28	-10.63	-
Short-Term Debt Issued	-	-	0.28	-
Long-Term Debt Issued	-	-	11.8	0.1
Total Debt Issued	22	-	12.08	0.1
Short-Term Debt Repaid	-	-0.16	-0.09	-
Long-Term Debt Repaid	-	-0.11	-5.35	-
Total Debt Repaid	-2.77	-0.26	-5.44	-
Net Debt Issued (Repaid)	19.23	-0.26	6.64	0.1
Issuance of Common Stock	10.05	7.92	3.4	-
Other Financing Activities	-2.02	-	3.03	-
Financing Cash Flow	27.26	14.6	13.07	0.1
Net Cash Flow	-3.73	4.04	0.5	0.08
Free Cash Flow	-31.44	-7.57	-4.3	-0.02
Free Cash Flow Margin	-2664.61%	-1549.45%	-2140.07%	-
Free Cash Flow Per Share	-0.40	-0.12	-0.05	-
Cash Interest Paid	0.33	0.33	0.17	-
Levered Free Cash Flow	-25.69	-2.68	-0.8	-
Unlevered Free Cash Flow	-25.8	-2.89	-3.14	-
Change in Working Capital	0.39	1.81	0.91	0.02

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