SES Solar Inc. (SESI)

ShockWave Medical Cash Flow Statement

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

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Sep 30, 2010	Dec 31, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005
Net Income	0.45	-1.22	-0.47	-1.52	-1.24	-0.51
Depreciation & Amortization	0.04	0.07	0.17	0.06	0.05	0.05
Loss (Gain) From Sale of Assets	0.01	-0.02	-	-	-	-
Change in Accounts Receivable	-0.07	-	0.04	-0.03	0.22	-0.16
Change in Inventory	-0.06	1.17	-1.27	-0.01	-	-0.02
Change in Accounts Payable	0.6	0.06	-0.01	-0	-0.21	0.2
Change in Unearned Revenue	-0.35	-2.8	0.97	0.35	0.01	-0.12
Change in Other Net Operating Assets	0.03	0.12	0.43	-0.15	-0.61	0.02
Operating Cash Flow	0.65	-2.62	-1.33	-1.32	-1.78	-0.53
Capital Expenditures	-0.26	-2.94	-11.05	-5.63	-0.15	-0.05
Cash Acquisitions	-	-	-	-	0.16	-
Other Investing Activities	-	-	5.07	-	-	-
Investing Cash Flow	5.85	-2.94	-5.98	-5.63	0.02	-0.05
Long-Term Debt Issued	-	5.32	6.81	4.55	0.4	0.05
Long-Term Debt Repaid	-	-0.03	-1.78	-	-0.05	-
Total Debt Repaid	-8.73	-0.03	-1.78	-	-0.05	-
Net Debt Issued (Repaid)	-6.39	5.29	5.03	4.55	0.35	0.05
Issuance of Common Stock	-	-	-	-	7.66	-
Repurchase of Common Stock	-0	-0.02	-	-	-	-
Financing Cash Flow	-6.39	5.27	5.03	4.55	8.01	0.05
Foreign Exchange Rate Adjustments	-0.35	-0.16	-0.38	-0.19	-0.27	-0
Net Cash Flow	-0.25	-0.45	-2.66	-2.59	5.98	-0.53
Free Cash Flow	0.39	-5.56	-12.38	-6.95	-1.93	-0.58
Free Cash Flow Margin	7.12%	-416.02%	-37043.99%	-516.88%	-1491.89%	-52.51%
Free Cash Flow Per Share	0.01	-0.08	-0.17	-0.12	-0.06	-0.02
Cash Interest Paid	0.06	0.04	0.16	0.12	0.06	0.04
Levered Free Cash Flow	-16.6	-3.45	-15.6	-3.57	-0.97	-0.34
Unlevered Free Cash Flow	-16.57	-3.43	-15.5	-3.5	-0.93	-0.31
Change in Net Working Capital	16.47	-0.24	3.39	-3.25	0.05	0.03

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