Velocity Energy Inc. (VCYE)

Velocity Energy Cash Flow Statement

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

Fiscal Year	TTM	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Mar 31, 2011	Dec 31, 2010	Dec 31, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006
Net Income	1.25	0.3	-13.66	-6.3	-0.93	0.19
Depreciation & Amortization	-0.37	-0.33	5.87	1.83	0.94	1.51
Other Amortization	0.79	0.65	0.17	0.2	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	-	1.33
Stock-Based Compensation	0.47	0.6	1.33	1	-	-
Other Operating Activities	0.18	1.49	4.7	0.55	-	-
Change in Accounts Receivable	0.13	0.06	0.35	2.67	-2.9	-
Change in Accounts Payable	-0.34	-0.3	-0.14	-4.11	3.27	-
Change in Other Net Operating Assets	0.39	0.02	0.96	-1.08	1.07	-
Operating Cash Flow	2.5	2.49	-0.43	-5.24	1.44	3.04
Operating Cash Flow Growth	-	-	-	-	-52.49%	-
Capital Expenditures	0.04	-0.04	-2.95	-0.82	-6.32	-0.12
Sale of Property, Plant & Equipment	0.4	0.4	-	0.21	-	-
Cash Acquisitions	-	-	-	0.06	-	-
Other Investing Activities	-	-	3.7	-3.7	-	-
Investing Cash Flow	0.44	0.36	0.75	-4.25	-6.32	-0.12
Long-Term Debt Issued	-	-	-	9.08	8.03	-
Short-Term Debt Repaid	-	-0.1	-0.05	-	-	-
Long-Term Debt Repaid	-	-4.39	-0.55	-1	-0.32	-
Total Debt Repaid	-4.49	-4.49	-0.6	-1	-0.32	-
Net Debt Issued (Repaid)	-4.49	-4.49	-0.6	8.08	7.7	-
Issuance of Common Stock	-	-	-	-	0.01	-
Repurchase of Common Stock	-	-	-	-	-0.64	-2.92
Other Financing Activities	1.38	1.38	0.37	-0.58	-	-
Financing Cash Flow	-3.11	-3.11	-0.23	7.49	7.08	-2.92
Net Cash Flow	-0.17	-0.27	0.1	-2	2.2	-
Free Cash Flow	2.54	2.44	-3.38	-6.06	-4.88	2.92
Free Cash Flow Margin	1059.87%	693.61%	-1832.82%	-860.76%	-177.13%	63.60%
Free Cash Flow Per Share	0.40	0.39	-0.19	-0.23	-0.22	-
Cash Interest Paid	0	0	0.29	0.42	0.16	-
Levered Free Cash Flow	-0.66	-1.72	0.75	-6.68	-	-
Unlevered Free Cash Flow	-0.59	-1.02	3.86	-6.18	-	-
Change in Working Capital	0.19	-0.23	1.16	-2.53	1.43	-

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