Nofire Technologies, Inc. (NFTI)

Nofire Technologies Cash Flow Statement

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

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	May 31, 2010	Aug 31, 2009	Aug 31, 2008	Aug 31, 2007	Aug 31, 2006	Aug 31, 2005
Net Income	-1.82	-1.57	-1.74	-3.84	-1.75	-1.73
Depreciation & Amortization	-	-	-	0	0	0.01
Stock-Based Compensation	0.11	0.05	0.19	0.26	0.08	0.02
Other Operating Activities	0.58	0.27	0.42	2.71	0.62	0.56
Change in Accounts Receivable	-0.07	-0.01	0.22	-0.3	0	0.01
Change in Inventory	0.03	0.11	-0.11	-0.03	0.01	0
Change in Accounts Payable	0.49	0.56	0.25	0.21	0.22	0.13
Change in Unearned Revenue	-0.07	-0	0.01	-	-	-
Change in Other Net Operating Assets	0.45	0.51	0.44	0.11	0.44	0.45
Operating Cash Flow	-0.3	-0.08	-0.31	-0.87	-0.38	-0.55
Other Investing Activities	-0	-0	-	-0	-0.01	-0
Investing Cash Flow	-0	-0	-	-0	-0.01	-0
Short-Term Debt Issued	-	0.14	0.17	0.13	0.29	0.43
Long-Term Debt Issued	-	-	-	-	-	0.01
Total Debt Issued	0.06	0.14	0.17	0.13	0.29	0.45
Short-Term Debt Repaid	-	-0.06	-0.17	-0.37	-	-
Total Debt Repaid	-0.1	-0.06	-0.17	-0.37	-	-
Net Debt Issued (Repaid)	-0.04	0.08	0	-0.25	0.29	0.45
Issuance of Common Stock	0.34	-	0.28	1.14	0.1	0.08
Financing Cash Flow	0.29	0.08	0.28	0.89	0.39	0.53
Net Cash Flow	-0	0	-0.03	0.01	0	-0.02
Free Cash Flow	-0.3	-0.08	-0.31	-0.87	-0.38	-0.55
Free Cash Flow Margin	-33.15%	-9.04%	-43.43%	-87.07%	-103.89%	-100.37%
Free Cash Flow Per Share	-0.01	-0.00	-0.01	-0.02	-0.01	-0.02
Cash Interest Paid	0.03	0.07	0.13	0.06	0.05	0.03
Cash Income Tax Paid	-	-0.02	-0.02	-0.02	-0.04	-0.05
Levered Free Cash Flow	-0.24	0.2	-0.11	-2.28	-0.3	-0.55
Unlevered Free Cash Flow	0.38	0.61	0.36	-0.31	0.18	-0.08
Change in Working Capital	0.83	1.18	0.81	-0.01	0.67	0.6

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