VIASPACE Inc. (VSPC)

VIASPACE Cash Flow Statement

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

Fiscal Year	TTM	FY 2018	FY 2017	FY 2016	FY 2015	FY 2014
Period Ending	Mar 31, 2019	Dec 31, 2018	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014
Net Income	-2.38	-0.77	-0.87	-1.2	-2.01	-0.75
Other Amortization	0.06	0.09	0.14	0.33	0.71	0.14
Asset Writedown & Restructuring Costs	1.58	-	-	-	-	-
Loss (Gain) From Sale of Investments	0	0.01	0.01	0.03	-0.04	-
Stock-Based Compensation	0.59	0.54	0.43	0.48	0.74	0.35
Change in Accounts Receivable	-0	-0	-	0.04	-0.04	-
Change in Inventory	0.02	-	-	-	-	-
Change in Accounts Payable	-0.02	0.01	0.01	-0.03	0.04	0.03
Change in Unearned Revenue	0.09	0.04	-	-0.03	-0.02	0.03
Change in Other Net Operating Assets	0.02	0.02	0.12	0.01	0.12	0.04
Operating Cash Flow	-0.03	-0.09	-0.16	-0.37	-0.51	-0.17
Other Investing Activities	-0.02	-	-	-	-	-
Investing Cash Flow	-0.02	-	-	-	-	-
Short-Term Debt Issued	-	0.09	0.14	0.33	0.39	0.27
Total Debt Issued	0.06	0.09	0.14	0.33	0.39	0.27
Net Debt Issued (Repaid)	0.06	0.09	0.14	0.33	0.39	0.27
Issuance of Common Stock	-	-	0.01	0.05	0.21	-
Other Financing Activities	-	-	-	-	-0.09	-0.09
Financing Cash Flow	0.06	0.09	0.14	0.38	0.5	0.18
Net Cash Flow	0.01	0	-0.02	0.01	-0	0.01
Free Cash Flow	-0.03	-0.09	-0.16	-0.37	-0.51	-0.17
Free Cash Flow Margin	-21.57%	-93.55%	-137.07%	-180.49%	-269.15%	-109.80%
Levered Free Cash Flow	-0.02	0.2	0.09	-0.1	0.35	0.02
Unlevered Free Cash Flow	-0.04	0.17	0.04	-0.22	0.08	-0.03
Change in Net Working Capital	0.16	-0.07	-0.12	0.02	-0.18	-0

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