
Merrill: Confidence...


| Dec 2012 | Dec 2011 | Jun 2011 | Jun 2010 | |
| Cash Flow From Operating Activities | ||||
|---|---|---|---|---|
| Net Income (Loss) | -14.06M | -16.20M | -12.27M | -5.55M |
| Operating Gains/Losses | 63.00K | 0.00 | -35.48K | 0.00 |
| Extraordinary Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Receivables | 0.00 | 258.00K | 0.00 | 0.00 |
| (Increase) Decrease in Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Other Current Assets | 0.00 | -166.00K | 0.00 | 0.00 |
| (Decrease) Increase In Payables | -760.00K | 2.03M | -159.29K | 94.71K |
| (Decrease) Increase In Other Current Liabilities | 0.00 | 0.00 | 156.12K | 0.00 |
| (Increase) Decrease In Other Working Capital | 13.00K | 0.00 | 0.00 | -1.06K |
| Other Non-Cash Items | 1.53M | 939.00K | 530.41K | 26.07K |
| Net Cash From Continuing Operations | -13.08M | -13.09M | -10.77M | -6.18M |
| Net Cash From Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Provided By Investing Activities | ||||
| Net Cash From Total Operating Activities | -13.08M | -13.09M | -10.77M | -6.18M |
| Sale of Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Used for Investing Activities | ||||
| Sale of Short-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Purchases of Property, Plant & Equipment | -158.00K | -451.00K | -35.62K | -4.34K |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 |
| Purchases of Short-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Cash from Investing Activities | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Provided by Financing Activities | ||||
| Net Cash From Investing Activities | -158.00K | -451.00K | -35.62K | -4.34K |
| Issuance of Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Used for Financing Activities | ||||
| Issuance of Capital Stock | 20.84M | 7.63M | 14.37M | 8.37M |
| Repayment of Long-Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Repurchase of Capital Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Payment of Cash Dividends | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Financing Charges, Net | 0.00 | 0.00 | -1.30M | -508.14K |
| Net Cash From Financing Activities | 20.84M | 7.63M | 13.07M | 7.86M |
| Effect of Exchange Rate Changes | 65.00K | 126.00K | -44.01K | -39.08K |
| Net Change in Cash & Cash Equivalents | 7.66M | -5.79M | 2.22M | 1.64M |