Vodka Brands Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014
Period Ending	Mar '17 Mar 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014
Net Income	-0.23	-0.27	-0.24	-0.1
Depreciation & Amortization	0	0	0	0
Stock-Based Compensation	0.02	0.02	0.06	0.01
Other Operating Activities	0	-	-	0.02
Change in Accounts Receivable	-0.03	0	-0.02	-0.01
Change in Inventory	-0.01	-0.01	-0.06	-0.01
Change in Accounts Payable	-0.02	0.01	0.03	0.01
Change in Other Net Operating Assets	0.01	0.01	-0	0
Operating Cash Flow	-0.27	-0.23	-0.23	-0.09
Capital Expenditures	-	-	-0	-
Investing Cash Flow	-	-	-0	-
Short-Term Debt Issued	-	0.06	-	-
Total Debt Issued	0.06	0.06	-	-
Short-Term Debt Repaid	-	-0	-	-
Total Debt Repaid	-0	-0	-	-
Net Debt Issued (Repaid)	0.06	0.06	-	-
Issuance of Common Stock	0.2	0.15	0.17	0.29
Repurchase of Common Stock	-0	-0	-0.04	-
Financing Cash Flow	0.25	0.2	0.14	0.29
Net Cash Flow	-0.01	-0.02	-0.09	0.19
Free Cash Flow	-0.27	-0.23	-0.23	-0.09
Free Cash Flow Margin	-555.44%	-484.32%	-613.21%	-257.41%
Free Cash Flow Per Share	-0.02	-0.02	-0.02	-0.01
Levered Free Cash Flow	-0.18	-0.12	-0.13	-
Unlevered Free Cash Flow	-0.18	-0.12	-0.13	-
Change in Working Capital	-0.05	0.02	-0.05	-0.01

Updated May 22, 2017. Source: S&P Global Market Intelligence. Standard template. Financial Sources.