Vidaroo Corporation (VIDA)

Vidaroo Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Dec 31, 2012	Jun 30, 2012	Jun 30, 2011	Jun 30, 2010	Jun 30, 2009	Jun 30, 2008
Net Income	0.06	0.41	-0.51	-2.45	-3.21	-1.77
Depreciation & Amortization	0.01	0.02	0.05	0.19	0.18	0.15
Other Amortization	-	-	0.06	0.11	0.03	-
Stock-Based Compensation	0.31	0.37	0.45	1.15	1.27	0.59
Other Operating Activities	-0.56	-0.87	-0.37	0.37	0.28	-
Change in Accounts Receivable	0.09	-0.02	-0.01	-0.02	-0.05	-0.01
Change in Accounts Payable	0.05	0.17	0.06	-0.06	0.32	0.04
Change in Unearned Revenue	-0	-0.05	0.04	0.01	0.03	-
Change in Other Net Operating Assets	0.17	0.1	0.28	0.04	0.14	0.38
Operating Cash Flow	-0.01	0	0.07	-0.69	-1.05	-0.68
Operating Cash Flow Growth	-	-98.57%	-	-	-	-
Capital Expenditures	-0	-	-0.01	-0.01	-0.04	-0.03
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.01
Other Investing Activities	-0	-0	0	0	-0.02	0.02
Investing Cash Flow	-0	-0	-0	-0.01	-0.05	-0.02
Short-Term Debt Issued	-	-	0.01	0.54	0.93	-
Total Debt Issued	-	-	0.01	0.54	0.93	-
Long-Term Debt Repaid	-	-0	-0	-0.05	-0.02	-
Total Debt Repaid	-0	-0	-0	-0.05	-0.02	-
Net Debt Issued (Repaid)	-0	-0	0	0.49	0.92	-
Issuance of Common Stock	-	-	-	0.27	0.25	0.38
Other Financing Activities	-	-	-	-0.05	-0.06	-
Financing Cash Flow	-0	-0	0	0.7	1.1	0.38
Net Cash Flow	-0.02	-0.01	0.07	0.01	-0	-0.32
Free Cash Flow	-0.01	0	0.06	-0.7	-1.09	-0.71
Free Cash Flow Growth	-	-98.45%	-	-	-	-
Free Cash Flow Margin	-0.98%	0.06%	3.68%	-53.13%	-99.27%	-888.05%
Free Cash Flow Per Share	-	-	0.00	-0.01	-0.02	-0.02
Cash Interest Paid	-	0	0.02	0.14	-	-
Levered Free Cash Flow	-0.29	-0.13	0.39	-0.27	-0.66	0.09
Unlevered Free Cash Flow	-0.23	-0.01	0.48	0.02	-0.48	0.1
Change in Net Working Capital	0.21	0.14	-0.39	0.16	0.08	-0.54

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