E'Prime Aerospace Corporation (EPEO)

E'Prime Aerospace Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2006	FY 2005	FY 2004	FY 2003	FY 2002
Period Ending	Jun 30, 2007	Sep 30, 2006	Sep 30, 2005	Sep 30, 2004	Sep 30, 2003	Sep 30, 2002
Net Income	-1.01	-0.69	-0.88	-0.7	-0.06	-0.66
Depreciation & Amortization	-	-	-	0	0	0
Asset Writedown & Restructuring Costs	-	-	0.23	-	-	-
Stock-Based Compensation	0.57	0	0	0	0.02	0.05
Other Operating Activities	-0	-0	-	-	-0.79	-
Change in Accounts Payable	0.28	0.03	-0	-0.02	-0.01	-0.16
Change in Other Net Operating Assets	-0.07	0.59	0.6	0.64	0.74	0.71
Operating Cash Flow	-0.24	-0.06	-0.05	-0.08	-0.1	-0.05
Short-Term Debt Issued	-	0.06	0.05	0.08	0.03	-
Total Debt Issued	0.24	0.06	0.05	0.08	0.03	-
Net Debt Issued (Repaid)	0.24	0.06	0.05	0.08	0.03	-
Issuance of Common Stock	-	-	-	-	0.07	0.05
Financing Cash Flow	0.24	0.06	0.05	0.08	0.1	0.05
Net Cash Flow	-	-	-	-	-0	-
Free Cash Flow	-0.24	-0.06	-0.05	-0.08	-0.1	-0.05
Free Cash Flow Per Share	-0.01	-0.00	-0.00	-0.00	-0.00	-0.00
Levered Free Cash Flow	-	-	-	-	-	-0.68
Unlevered Free Cash Flow	-	-	-	-	-	-0.68
Change in Working Capital	0.2	0.62	0.6	0.62	0.73	0.56

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