U.S. Energy Initiatives Corporation Inc. (USEI)

USEI Cash Flow Statement

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

Fiscal Year	FY 2011	FY 2010	FY 2006	FY 2005	FY 2004
Period Ending	Dec 31, 2011	Dec 31, 2010	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004
Net Income	-0.22	-0.23	-11.03	-8.26	-2.97
Depreciation & Amortization	-	-	0.18	0.32	0.01
Other Amortization	-	-	3.16	0.34	0.96
Asset Writedown & Restructuring Costs	-	-	0.84	2.72	-
Stock-Based Compensation	-	-	2.7	0.62	1.17
Other Operating Activities	0.11	0.11	0.74	1.75	-
Change in Accounts Receivable	-0.02	-	0.2	-0.22	-0.02
Change in Inventory	0.02	-	-0.32	-0.08	-0.02
Change in Accounts Payable	0.12	0.12	0.29	0.36	-0.05
Change in Income Taxes	-	-	-	-	0.01
Change in Other Net Operating Assets	-	-	0.33	0.31	0.1
Operating Cash Flow	0.01	-	-2.9	-2.14	-0.81
Capital Expenditures	-	-	-0.05	-0.54	-0
Cash Acquisitions	-	-	-0.23	-0.2	-
Investing Cash Flow	-	-	-0.28	-0.74	-0
Short-Term Debt Issued	-	-	1.33	1.97	0.9
Long-Term Debt Issued	-	-	2.45	1.89	-
Total Debt Issued	-	-	3.78	3.86	0.9
Short-Term Debt Repaid	-	-	-0.17	-	-
Long-Term Debt Repaid	-	-	-1.26	-0.06	-0.02
Total Debt Repaid	-	-	-1.42	-0.06	-0.02
Net Debt Issued (Repaid)	-	-	2.36	3.8	0.88
Issuance of Common Stock	-	-	-	0	0.05
Other Financing Activities	-	-	-	-0.1	-0.12
Financing Cash Flow	-	-	2.36	3.7	0.81
Net Cash Flow	0.01	-	-0.81	0.82	0
Free Cash Flow	0.01	-	-2.95	-2.68	-0.81
Free Cash Flow Margin	20.00%	-	-214.12%	-410.92%	-584.55%
Free Cash Flow Per Share	-	-	-0.02	-0.03	-0.03
Cash Interest Paid	-	-	0.05	0.04	-
Levered Free Cash Flow	0.09	-	0.12	-1.97	0.1
Unlevered Free Cash Flow	0.16	-	0.09	-0.64	-0.25
Change in Working Capital	0.12	0.12	0.5	0.37	0.02

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