Fifty 1 Labs, Inc. (FITY)

PetIQ Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Mar 31, 2011	Jun 30, 2010	Jun 30, 2009	Jun 30, 2008	Jun 30, 2007	Jun 30, 2006
Net Income	-2.1	-1.89	-2.23	-2.1	-2.29	-0.45
Depreciation & Amortization	0.02	0.02	0.01	0.01	0.02	0.05
Loss (Gain) From Sale of Assets	-	0.01	0.04	-	-	-
Stock-Based Compensation	-	-	-	-	-	0.03
Provision & Write-off of Bad Debts	0.39	-0.05	0.37	0.11	-	-
Other Operating Activities	0.82	0.69	0.89	0.84	0	0.01
Change in Accounts Receivable	-	-	-	-	-0.24	-2.58
Change in Inventory	0	0.03	0.27	0.08	0.09	-0.29
Change in Accounts Payable	-0.03	-0.01	-0.07	0.1	-0.07	0.08
Change in Income Taxes	-	-	-	-0.12	-	-
Change in Other Net Operating Assets	-0.65	-0.41	-0.86	0.12	-0.59	0.25
Operating Cash Flow	-1.56	-1.61	-1.59	-0.96	-3.07	-2.9
Capital Expenditures	-0.01	-0.02	-0.04	-0.01	-0.06	-0.12
Other Investing Activities	-	-	-	-	-0.73	-0.75
Investing Cash Flow	-0.01	-0.02	-0.04	-0.01	-0.79	-0.87
Long-Term Debt Issued	-	5.06	4.32	3.22	3.88	2.06
Total Debt Issued	4.49	5.06	4.32	3.22	3.88	2.06
Long-Term Debt Repaid	-	-3.42	-2.67	-2.24	-	-
Net Debt Issued (Repaid)	1.54	1.64	1.65	0.98	3.88	2.06
Issuance of Common Stock	-	-	-	-	-	1.01
Repurchase of Common Stock	-	-	-0.01	-0.01	-	-
Financing Cash Flow	1.54	1.64	1.63	0.96	3.88	3.06
Miscellaneous Cash Flow Adjustments	0	-	-	-	-0	-
Net Cash Flow	-0.03	0.01	0.01	-0	0.01	-0.71
Free Cash Flow	-1.57	-1.63	-1.63	-0.97	-3.14	-3.02
Free Cash Flow Margin	-38.57%	-31.85%	-30.06%	-21.50%	-45.19%	-25.86%
Free Cash Flow Per Share	-0.17	-0.17	-0.17	-0.10	-0.32	-0.31
Cash Interest Paid	-	-	-	0.04	0.22	0.08
Levered Free Cash Flow	-1.61	-1.62	-1.72	-2.06	-2.12	-1.49
Unlevered Free Cash Flow	-0.88	-0.97	-1.16	-1.53	-2.12	-1.49
Change in Net Working Capital	0.3	0.44	0.3	0.75	0.78	1.73

Updated May 16, 2011. Source: S&P Global Market Intelligence. Standard template. Financial Sources.