Green Energy Live Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007
Period Ending	Sep '10 Sep 30, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007
Net Income	-4.97	-1.16	-0.66	-0.76
Depreciation & Amortization	0.14	0.06	0.01	0
Other Amortization	0.34	0.05	-	-
Loss (Gain) From Sale of Assets	0	0	-	0.01
Stock-Based Compensation	0.58	0	0	0.19
Other Operating Activities	2.38	0.6	-	-
Change in Accounts Receivable	0.01	0.02	-	-
Change in Accounts Payable	0.45	0.23	0.33	0
Change in Other Net Operating Assets	0.65	-0.02	0	-0.03
Operating Cash Flow	-0.43	-0.22	-0.32	-0.58
Capital Expenditures	-0.01	-0.01	-0	-0.04
Other Investing Activities	-0.07	-0.08	-0.01	-0.07
Investing Cash Flow	-0.09	-0.09	-0.01	-0.11
Short-Term Debt Issued	-	0.04	-	-
Long-Term Debt Issued	-	0.19	-	-
Total Debt Issued	0.62	0.23	-	-
Long-Term Debt Repaid	-	-0.06	-	-
Net Debt Issued (Repaid)	0.44	0.17	-	-
Issuance of Common Stock	0.1	0.16	0.3	0.78
Repurchase of Common Stock	-	-	-	-0.05
Financing Cash Flow	0.55	0.33	0.3	0.73
Net Cash Flow	0.03	0.03	-0.03	0.03
Free Cash Flow	-0.44	-0.22	-0.32	-0.62
Free Cash Flow Margin	-82.57%	-85.89%	-	-
Free Cash Flow Per Share	-0.50	-0.37	-0.58	-1.18
Cash Interest Paid	0.04	0.01	-	-
Levered Free Cash Flow	-0.1	-0.47	-0.1	-
Unlevered Free Cash Flow	-0.18	-0.48	-0.1	-
Change in Net Working Capital	-0.86	-0.15	-0.31	-

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