Virtual Ed Link Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2004	FY 2003
Period Ending	Jun '10 Jun 30, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003
Net Income	-0.42	-0.77	-0.24	-	-0.05	-0
Stock-Based Compensation	-	-	-	-	0.01	-
Change in Accounts Payable	-0.1	0.21	0.24	-	-	-
Change in Other Net Operating Assets	0.49	0.51	-0.01	-	0	-
Operating Cash Flow	-0.04	-0.05	-0.01	-	-0.04	-0
Short-Term Debt Issued	-	-	-	-	0.03	0
Total Debt Issued	-	-	-	-	0.03	0
Short-Term Debt Repaid	-	-	-	-	-0	-
Total Debt Repaid	-	-	-	-	-0	-
Net Debt Issued (Repaid)	-	-	-	-	0.02	0
Issuance of Common Stock	0.03	0.05	0.01	-	0.02	-
Financing Cash Flow	0.03	0.05	0.01	-	0.05	0
Net Cash Flow	-0	0	0	-	0	-0
Free Cash Flow	-0.04	-0.05	-0.01	-	-0.04	-0
Free Cash Flow Margin	-182.16%	-300.26%	-	-	-	-
Free Cash Flow Per Share	-	-	-	-	-0.00	-
Levered Free Cash Flow	-	0.19	-	-	-	-
Unlevered Free Cash Flow	-	0.19	-	-	-	-
Change in Working Capital	0.39	0.71	0.23	-	0	-

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