Proteonomix, Inc. (PROT)

Proteonomix Cash Flow Statement

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

Fiscal Year	TTM	FY 2011	FY 2010	FY 2009	FY 2008	FY 2007
Period Ending	Jun 30, 2012	Dec 31, 2011	Dec 31, 2010	Dec 31, 2009	Dec 31, 2008	Dec 31, 2007
Net Income	-0.63	-1.38	-3.47	-3.86	-4.97	-5.05
Depreciation & Amortization	0.38	0.38	0.24	0.01	0.01	0.01
Stock-Based Compensation	0.43	0.2	1.95	2.81	4.12	3.59
Other Operating Activities	-0.91	0.09	-	0	-0.04	-
Change in Accounts Receivable	0.02	-0.01	0.03	0.1	-0	-0.03
Change in Inventory	0.19	-0	0.01	-0	0.01	0.01
Change in Accounts Payable	-1.13	0.42	0.68	0.73	0.76	0.76
Change in Other Net Operating Assets	0.14	0.03	-	-	-	-
Operating Cash Flow	-1.27	-0.28	-0.57	-0.21	-0.11	-0.71
Capital Expenditures	-0.01	-	-	-	-	-0.04
Sale (Purchase) of Intangibles	-0.07	-0.04	-0.22	-	-	-0.03
Investing Cash Flow	-0.08	-0.04	-0.22	-	-	-0.07
Short-Term Debt Issued	-	0.17	0.68	0.31	-	0
Long-Term Debt Issued	-	0.15	-	-	0.11	0.51
Total Debt Issued	0.23	0.32	0.68	0.31	0.11	0.51
Short-Term Debt Repaid	-	-	-	-	-0	-
Total Debt Repaid	-0.24	-	-	-	-0	-
Net Debt Issued (Repaid)	-0.01	0.32	0.68	0.31	0.11	0.51
Issuance of Common Stock	3.75	-	-	-	-	0.03
Financing Cash Flow	3.74	0.32	0.68	0.31	0.11	0.54
Net Cash Flow	2.4	-0	-0.1	0.1	0	-0.25
Free Cash Flow	-1.28	-0.28	-0.57	-0.21	-0.11	-0.76
Free Cash Flow Margin	-4927.97%	-1066.03%	-678.50%	-145.29%	-84.38%	-635.32%
Free Cash Flow Per Share	-0.17	-0.04	-0.12	-0.06	-0.05	-0.52
Cash Income Tax Paid	0	0	0	-	-	-
Levered Free Cash Flow	-2.5	-0.52	-0.15	-2.73	3.12	-
Unlevered Free Cash Flow	-2.45	-0.47	-0.14	-2.71	3.25	-
Change in Net Working Capital	0.82	0.19	-0.04	3.15	-2.15	-

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