Global Roundtable Corporation (GRCU)

Global Roundtable Cash Flow Statement

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

Fiscal Year	FY 2011	FY 2010	FY 2009	FY 2008	FY 2007
Period Ending	Dec 31, 2011	Dec 31, 2010	Dec 31, 2009	Dec 31, 2008	Dec 31, 2007
Net Income	6.14	-0.58	-65.89	-9.94	-12.53
Depreciation & Amortization	-	0.09	0.05	0.13	0.15
Other Amortization	-	-	-	1.62	0.01
Stock-Based Compensation	0.69	-	63.35	1.45	6.95
Other Operating Activities	-5.37	-	-	0.64	-1.31
Change in Accounts Payable	0.13	-	0.38	1.17	0.41
Change in Unearned Revenue	0.02	-	-	-0	0
Change in Other Net Operating Assets	-1.53	1.09	2.05	0.58	0.16
Operating Cash Flow	0.08	0.6	-0.06	-4.36	-6.16
Operating Cash Flow Growth	-86.67%	-	-	-	-
Capital Expenditures	-	-	-	-	-0.15
Cash Acquisitions	-	-	-	-0.25	-
Investing Cash Flow	-	-	-	-0.25	-0.15
Short-Term Debt Issued	-	-	-	-	3.96
Long-Term Debt Issued	-	-	-	4.77	0.25
Total Debt Issued	-	-	-	4.77	4.21
Short-Term Debt Repaid	-	-0.6	-	-	-
Long-Term Debt Repaid	-	-	-	-0.17	-
Total Debt Repaid	-	-0.6	-	-0.17	-
Net Debt Issued (Repaid)	-	-0.6	-	4.61	4.21
Issuance of Common Stock	-	-	-	-	0.16
Financing Cash Flow	-	-0.6	0.05	4.61	4.38
Foreign Exchange Rate Adjustments	-	-	-	0	-
Net Cash Flow	0.08	-	-0.01	-0	-1.94
Free Cash Flow	0.08	0.6	-0.06	-4.36	-6.31
Free Cash Flow Growth	-86.67%	-	-	-	-
Free Cash Flow Margin	6.47%	-	-2638.10%	-703708.06%	-
Free Cash Flow Per Share	0.04	0.41	-	-	-
Cash Interest Paid	-	-	-	-	0.08
Levered Free Cash Flow	-31.89	0.44	24.88	0.1	-0.94
Unlevered Free Cash Flow	-31.89	0.44	25.05	0.06	0.12
Change in Net Working Capital	32.39	-1.09	-2.07	-2.53	0.17

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