Eastern Goldfields, Inc. (EGDD)

Eastern Goldfields Cash Flow Statement

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

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	Jun 30, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004
Net Income	-3.74	-2.96	-1.4	-0.49	-1.66	-2.09
Depreciation & Amortization	0.38	0.49	0.68	0.5	0.48	0.23
Other Amortization	0.59	0.59	-	-	-	1.13
Stock-Based Compensation	0.93	-	0.4	0.51	0.21	-
Other Operating Activities	-2.58	-2.48	-0.28	-0.2	-	-
Change in Inventory	0	0.11	-0.11	0.09	-0.21	-0.02
Change in Accounts Payable	0.18	-0.04	0.78	-0.11	-0.05	0.69
Change in Other Net Operating Assets	-0.39	-0.34	-0.29	0.38	-0.22	-0.02
Operating Cash Flow	-5.01	-5.05	-0.04	0.9	-1.46	-0.08
Capital Expenditures	-3.6	-15.59	-4.82	-1.82	-	-0.15
Cash Acquisitions	-	-	-	-	-	0
Investing Cash Flow	-3.08	-15.59	-4.82	-1.82	-	-0.15
Short-Term Debt Issued	-	15.44	0.86	-	-	0.55
Long-Term Debt Issued	-	1.01	-	-	0.05	0.01
Total Debt Issued	2.19	16.45	0.86	-	0.05	0.56
Short-Term Debt Repaid	-	-	-	-0.02	-0.49	-
Long-Term Debt Repaid	-	-	-0.12	-0.12	-0.12	-0.06
Total Debt Repaid	-	-	-0.12	-0.14	-0.61	-0.06
Net Debt Issued (Repaid)	2.19	16.45	0.74	-0.14	-0.55	0.51
Issuance of Common Stock	1.63	1.32	3	2	2.12	-
Other Financing Activities	0.17	-	-0.21	-0.16	-	-
Financing Cash Flow	4	17.77	3.53	1.7	1.56	0.51
Foreign Exchange Rate Adjustments	2.93	2.55	0.59	0.12	0.08	-0.25
Net Cash Flow	-1.16	-0.32	-0.75	0.9	0.18	0.02
Free Cash Flow	-8.61	-20.64	-4.87	-0.92	-1.46	-0.24
Free Cash Flow Margin	-101.04%	-283.18%	-63.91%	-12.08%	-24.85%	-6.60%
Free Cash Flow Per Share	-0.89	-2.20	-0.53	-0.11	-0.26	-0.04
Cash Interest Paid	2.7	1.61	0.04	0.02	0.09	0.05
Levered Free Cash Flow	-4.13	-17.03	-4	-0.69	-0.84	-
Unlevered Free Cash Flow	-2.69	-16.27	-3.98	-0.67	-0.78	-
Change in Working Capital	-0.21	-0.27	0.38	0.36	-0.49	0.65

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