Charlestowne Premium Beverages Inc. (FPWM)

FPWM Cash Flow Statement

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

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Apr 30, 2007	Jan 31, 2007	Jan 31, 2006	Jan 31, 2005	Jan 31, 2004	Jan 31, 2003
Net Income	0.61	-2.47	-3.25	-2.42	-0.35	-2.3
Depreciation & Amortization	0.04	0.04	0	0.01	0	0
Other Amortization	0.69	0.58	0.46	0.07	-	-
Asset Writedown & Restructuring Costs	1.17	1.17	0.02	0.06	-	-
Stock-Based Compensation	0.39	0.39	0.78	1.49	0.25	1.76
Other Operating Activities	-4.24	-1.07	1.52	0.17	0.03	0.13
Change in Accounts Receivable	0	0	-	-	-	-
Change in Inventory	-0.14	-0.14	-	-	-	-
Change in Accounts Payable	0.62	0.59	-0.03	0.11	-0.01	0.01
Change in Other Net Operating Assets	0	-0.01	-0	0	-	0.06
Operating Cash Flow	-0.86	-0.92	-0.48	-0.51	-0.07	-0.34
Capital Expenditures	-0.04	-0.16	-	-0	-	-
Other Investing Activities	-	-	-0.01	-	0.04	0.04
Investing Cash Flow	-0.04	-0.16	-0.01	-0	0.04	0.04
Short-Term Debt Issued	-	0.01	-	-	-	-
Long-Term Debt Issued	-	0.58	1.68	0.56	-	0.09
Total Debt Issued	0.13	0.59	1.68	0.56	-	0.09
Long-Term Debt Repaid	-	-	-1.1	-	-	-
Net Debt Issued (Repaid)	0.13	0.59	0.58	0.56	-	0.09
Issuance of Common Stock	0.1	0.39	0.11	-	0.03	0.18
Other Financing Activities	0.04	-	-0.07	-	-	-
Financing Cash Flow	0.26	0.98	0.63	0.56	0.03	0.28
Foreign Exchange Rate Adjustments	-0	-0	-0	-	-	-
Net Cash Flow	-0.63	-0.1	0.14	0.04	0	-0.02
Free Cash Flow	-0.89	-1.08	-0.48	-0.51	-0.07	-0.34
Free Cash Flow Margin	-3811.18%	-4658.25%	-	-	-	-1354.10%
Free Cash Flow Per Share	-59.99	-73.86	-36.04	-	-	-
Cash Interest Paid	0.01	-	0.07	0.01	-	-
Levered Free Cash Flow	-3.85	1.54	0.15	0.29	-0.23	-1.24
Unlevered Free Cash Flow	-3.97	1.44	-0	0.31	-0.2	-1.24
Change in Net Working Capital	3.38	-2.17	0.04	-0.09	0.01	-0.11

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