Proxim Wireless Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Sep '10 Sep 30, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Net Income	-7.7	-7.41	-10.05	-19.06	-23.16	-11.16
Depreciation & Amortization	2.78	2.69	3.12	3.89	5.11	2.86
Other Amortization	0.15	0.15	0.06	-	-	-
Loss (Gain) From Sale of Assets	-	-	-0.55	-2.46	-	-
Asset Writedown & Restructuring Costs	-0.97	-0.97	-	10.61	10.38	7.01
Loss (Gain) From Sale of Investments	-	-	-	-0.1	0.03	0.12
Stock-Based Compensation	0.5	0.52	0.93	1.99	1.26	-
Provision & Write-off of Bad Debts	0.73	0.71	0.53	0.24	0.1	0.42
Other Operating Activities	1.1	-0.56	0.48	0.75	-1.19	2.49
Change in Accounts Receivable	-0.59	0.39	5.4	-4.72	2.7	-1.61
Change in Inventory	1.33	1.63	0.73	-0.77	-0.76	-0.03
Change in Accounts Payable	0.35	-1.35	-5.09	-0.81	-1.81	3.15
Change in Unearned Revenue	-0.26	-0.38	-1.88	1.8	-0.31	2.37
Change in Income Taxes	-	-	-	-	-	0.15
Change in Other Net Operating Assets	0.18	1.08	0.32	0.17	0.16	-0.89
Operating Cash Flow	-2.4	-3.49	-8.4	-7.87	-7.5	3
Capital Expenditures	-0.04	-0.15	-0.19	-0.98	-0.45	-0.29
Sale of Property, Plant & Equipment	-	-	-	-	-	0.17
Cash Acquisitions	-	-	-	-	-	-23.92
Sale (Purchase) of Intangibles	-0.82	-0.83	-0.36	1.71	-	-0.38
Investment in Securities	-	-	-	0.34	-	4.97
Other Investing Activities	-	-	4.28	0.2	5	-
Investing Cash Flow	-0.86	-0.98	3.73	1.27	4.56	-19.45
Short-Term Debt Issued	-	2.38	3	-	-	-
Long-Term Debt Issued	-	-	3	-	-	-
Total Debt Issued	0.68	2.38	6	-	-	-
Short-Term Debt Repaid	-	-1.82	-1.5	-	-	-
Long-Term Debt Repaid	-	-	-	-0.87	-0.98	-2.91
Total Debt Repaid	-0.41	-1.82	-1.5	-0.87	-0.98	-2.91
Net Debt Issued (Repaid)	0.27	0.56	4.5	-0.87	-0.98	-2.91
Issuance of Common Stock	-	-	-	7.47	0.08	0.19
Repurchase of Common Stock	-	-	-	-3.97	-	-2.07
Other Financing Activities	-0	-1.02	-1.07	-	-	-
Financing Cash Flow	0.27	5.09	3.44	2.63	-0.9	-4.79
Net Cash Flow	-2.99	0.63	-1.24	-3.96	-3.84	-21.24
Free Cash Flow	-2.44	-3.64	-8.59	-8.85	-7.94	2.71
Free Cash Flow Margin	-7.85%	-12.26%	-17.54%	-14.28%	-11.65%	4.82%
Free Cash Flow Per Share	-10.36	-15.47	-36.54	-38.00	-36.91	12.42
Cash Interest Paid	0.15	0.11	0.4	0.13	0.12	0.16
Cash Income Tax Paid	0.1	0.2	0.36	0.2	0.07	-
Levered Free Cash Flow	-1.38	-2.42	-2.75	0.46	-1.42	4.52
Unlevered Free Cash Flow	-1.04	-2.06	-2.51	0.54	-1.31	4.62
Change in Working Capital	1.01	1.38	-0.51	-4.31	-0.01	3.13

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