XcelPlus International Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2006	FY 2005	FY 2004
Period Ending	Jun '07 Jun 30, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004
Net Income	-0.84	-0.73	-0.35	-0.56
Change in Accounts Receivable	0.13	-0.21	-0.02	-0
Change in Inventory	0.08	-0.07	-0.02	-0.01
Change in Accounts Payable	0.19	0.18	0.04	0
Change in Other Net Operating Assets	-0.19	-0.03	0.22	-0.05
Operating Cash Flow	-0.63	-0.86	-0.13	-0.62
Capital Expenditures	-0	-0.03	-0.57	-0.16
Sale of Property, Plant & Equipment	0.66	-	0	-
Sale (Purchase) of Intangibles	-0	-0	0.03	-0
Other Investing Activities	-	-	0	-
Investing Cash Flow	0.65	-0.03	-0.54	-0.16
Long-Term Debt Issued	-	-	0.4	-
Net Debt Issued (Repaid)	-0.4	-	0.4	-
Issuance of Common Stock	0.38	1.04	0.27	0.73
Other Financing Activities	-0	-0.15	-0	-
Financing Cash Flow	-0.04	0.89	0.67	0.78
Net Cash Flow	-0.02	0	-0	0
Free Cash Flow	-0.64	-0.89	-0.7	-0.78
Free Cash Flow Margin	-942.64%	-211.95%	-1369.58%	-2166.11%
Free Cash Flow Per Share	-2.82	-0.20	-0.32	-0.32
Levered Free Cash Flow	-0.22	-0.7	-0.53	-
Unlevered Free Cash Flow	-0.21	-0.7	-0.53	-
Change in Net Working Capital	-0.21	0.32	-0.22	-

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