Energy Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005
Period Ending	Mar '08 Mar 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Net Income	-12.91	-14.29	-6.83	-1.35
Depreciation & Amortization	0.03	0.03	0.02	0
Loss (Gain) From Sale of Investments	0	0	-	-
Stock-Based Compensation	9.52	9.97	4.21	0.93
Other Operating Activities	0.08	0.11	0.21	-
Change in Accounts Receivable	0.16	0.1	-0.1	-
Change in Accounts Payable	0.19	0.13	0.21	0.07
Change in Other Net Operating Assets	0.09	0.11	-0.15	-0.06
Operating Cash Flow	-2.85	-3.86	-2.46	-0.4
Capital Expenditures	-0.07	-0.09	-0.09	-0.01
Divestitures	0.01	0.01	-	-
Investing Cash Flow	-0.07	-0.08	-0.09	-0.01
Short-Term Debt Issued	-	1.48	-	-
Total Debt Issued	1.54	1.48	-	0.04
Short-Term Debt Repaid	-	-	-0.03	-
Total Debt Repaid	-0.03	-	-0.03	-
Net Debt Issued (Repaid)	1.5	1.48	-0.03	0.04
Issuance of Common Stock	1.29	1.62	4.7	0.74
Other Financing Activities	-	-1.5	-	-
Financing Cash Flow	2.8	1.6	4.66	0.77
Foreign Exchange Rate Adjustments	0	0	-0	-
Net Cash Flow	-0.12	-2.34	2.11	0.36
Free Cash Flow	-2.92	-3.95	-2.55	-0.42
Free Cash Flow Per Share	-9.92	-14.28	-22.05	-6.58
Levered Free Cash Flow	1.86	0.69	0.59	-
Unlevered Free Cash Flow	1.86	0.69	0.59	-
Change in Net Working Capital	-0.45	0.31	-0.61	-

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