Rejuvel Bio-Sciences, Inc. (NUUU)

Rejuvel Bio-Sciences Cash Flow Statement

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

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Sep 30, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011	Dec 31, 2010
Net Income	-1.05	-0.35	-0.72	-0.83	-0.23	-0.02
Depreciation & Amortization	0.01	0.01	0	0	0	0
Other Amortization	0.23	0.08	0.18	0.22	-	-
Stock-Based Compensation	-	-	-	-	0.01	-
Other Operating Activities	-0.02	-0.43	0.02	-0.08	-	-
Change in Inventory	0.06	0.07	0.05	-0.13	-	-
Change in Accounts Payable	0.19	0.14	0.15	0.18	0.01	0
Change in Other Net Operating Assets	-0.03	-0	0	-0.05	-0	-
Operating Cash Flow	-0.62	-0.49	-0.3	-0.68	-0.21	-0.02
Capital Expenditures	-	-0.02	-0.01	-	-0.02	-0
Sale (Purchase) of Intangibles	-0.02	-0.02	-	-0	-0	-
Investing Cash Flow	-0.02	-0.03	-0.01	-0	-0.02	-0
Short-Term Debt Issued	-	-	0.12	0.23	0.3	0.02
Total Debt Issued	0.33	-	0.12	0.23	0.3	0.02
Short-Term Debt Repaid	-	-0.12	-0.06	-0.04	-	-
Total Debt Repaid	-0.12	-0.12	-0.06	-0.04	-	-
Net Debt Issued (Repaid)	0.21	-0.12	0.06	0.19	0.3	0.02
Issuance of Common Stock	0.09	0.53	-	0.4	0.12	0
Repurchase of Common Stock	-	-0	-	-	-	-
Other Financing Activities	0.15	0.15	0.13	0.04	-0.01	-
Financing Cash Flow	0.45	0.56	0.19	0.63	0.41	0.02
Net Cash Flow	-0.19	0.03	-0.12	-0.05	0.17	-0
Free Cash Flow	-0.62	-0.51	-0.31	-0.68	-0.23	-0.02
Free Cash Flow Margin	-332.85%	-544.25%	-597.30%	-8509.61%	-15556.67%	-
Free Cash Flow Per Share	-0.01	-0.01	-0.00	-0.01	-0.01	-0.01
Levered Free Cash Flow	0.23	-0.56	0.01	-0.16	-	-
Unlevered Free Cash Flow	0.15	-0.57	-0.01	-0.23	-	-
Change in Net Working Capital	-0.52	0.12	-0.32	-0.19	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.