GNCC Capital Cash Flow Statement

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

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2012	FY 2011	FY 2010	FY 2009	FY 2004
Period Ending	Sep '12 Sep 30, 2012	Sep '11 Sep 30, 2011	Sep '10 Sep 30, 2010	Sep '09 Sep 30, 2009	Sep '04 Sep 30, 2004
Net Income	-1.32	-2.98	-18.67	-0.05	-11.03
Depreciation & Amortization	-	-	-	-	0.38
Other Amortization	0.01	-	-	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	0.06
Stock-Based Compensation	-	-	-	-	12.19
Provision & Write-off of Bad Debts	-	-	-	-	0.71
Other Operating Activities	1.31	0.9	0.44	0.05	-
Change in Accounts Receivable	-	-	-	-	-3.62
Change in Inventory	-	-	-	-	2.4
Change in Accounts Payable	-	-	-	-	-2.56
Change in Unearned Revenue	-	-	-	-	0.38
Change in Other Net Operating Assets	-	2.08	18.22	-	0.6
Operating Cash Flow	-	-	-	-	-0.49
Capital Expenditures	-	-	-	-	-2.42
Sale of Property, Plant & Equipment	-	-	-	-	0.02
Sale (Purchase) of Intangibles	-	-	-	-	-0.01
Investment in Securities	-	-	-	-	-0
Investing Cash Flow	-	-	-	-	-3.06
Long-Term Debt Issued	-	-	-	-	9.65
Long-Term Debt Repaid	-	-	-	-	-7.54
Net Debt Issued (Repaid)	-	-	-	-	2.11
Financing Cash Flow	-	-	-	-	2.11
Net Cash Flow	-	-	-	-	-1.44
Free Cash Flow	-	-	-	-	-2.91
Free Cash Flow Margin	-	-	-	-	-15.44%
Free Cash Flow Per Share	-	-	-	-	-0.55
Cash Interest Paid	-	-	-	-	0.33
Levered Free Cash Flow	-	-	-	-	-3.77
Unlevered Free Cash Flow	-	-	-	-	-3.57
Change in Working Capital	-	2.08	18.22	-	-2.8

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