Ensurge, Inc. (ESGI)

Ensurge Cash Flow Statement

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

Fiscal Year	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011	Dec 31, 2010	Dec 31, 2009
Net Income	0.38	0.43	-21.49	-15.09	-7.12
Depreciation & Amortization	0.01	0.01	0	-	-
Other Amortization	0	0.11	-	-	-
Loss (Gain) From Sale of Assets	-1.64	-	-	-	-
Asset Writedown & Restructuring Costs	0.66	-	-	-	-
Stock-Based Compensation	0.2	8.46	16.08	2.2	7
Provision & Write-off of Bad Debts	0.32	-	-	-	-
Other Operating Activities	-0.47	-10.04	3.29	11.95	-
Change in Accounts Payable	0.01	0.14	-0.18	0.21	-0.01
Change in Other Net Operating Assets	0.45	0.17	0.02	-0.01	0.12
Operating Cash Flow	-0.08	-0.73	-2.28	-0.74	-0.01
Capital Expenditures	-	-	-0.06	-	-
Sale of Property, Plant & Equipment	0	-	-	-	-
Cash Acquisitions	-0.02	-	-	-	-
Sale (Purchase) of Intangibles	-	-	0.31	-0.31	-
Investing Cash Flow	-0.02	-	0.25	-0.31	-
Short-Term Debt Issued	0.08	0.15	1.6	-	0.03
Total Debt Issued	0.08	0.15	1.6	-	0.03
Short-Term Debt Repaid	-	-	-0.5	-	-0.02
Total Debt Repaid	-	-	-0.5	-	-0.02
Net Debt Issued (Repaid)	0.08	0.15	1.1	-	0.01
Issuance of Common Stock	-	0.38	-	2.25	-
Repurchase of Common Stock	-	-	-	-0.06	-
Financing Cash Flow	0.08	0.53	1.1	2.19	0.01
Net Cash Flow	-0.01	-0.2	-0.93	1.15	-
Free Cash Flow	-0.08	-0.73	-2.34	-0.74	-0.01
Free Cash Flow Per Share	-0.00	-0.02	-0.08	-0.03	-0.03
Levered Free Cash Flow	-0.88	-7.6	3.75	-	-
Unlevered Free Cash Flow	-0.72	-7.4	4.5	-	-
Change in Net Working Capital	0.36	9.92	1.2	-	-

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