| Cash Flow for Geopharma Inc.
(GORX)
|
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
03/2009 |
03/2008 |
03/2007 |
03/2006 |
03/2005 |
|
| Net Income |
(26,064) |
(7,017) |
2,507 |
1,789 |
(867) |
| Depreciation & Amortization |
4,238 |
1,866 |
1,164 |
749 |
606 |
| Deferred Income Taxes |
(2,064) |
77 |
(577) |
- |
(216) |
| Operating Losses |
(3,858) |
(2,511) |
343 |
1,073 |
(7) |
| Extraordinary Losses |
- |
- |
- |
- |
- |
|
| Decrease in Receivables |
4,489 |
2,278 |
158 |
(5,257) |
(842) |
| Decrease in Inventories |
3,968 |
183 |
(1,589) |
(2,024) |
(517) |
| Decrease in Other Current Assets |
- |
- |
- |
- |
(845) |
| Increase in Payables |
(1,817) |
2,821 |
(89) |
3,123 |
(304) |
| Increase in Other Current Liabilities |
- |
(891) |
602 |
2,435 |
528 |
| Decrease in Other Working Capital |
133 |
321 |
(794) |
(966) |
- |
| Other Non-Cash Items |
15,847 |
(2) |
- |
- |
- |
| Net Cash from Continuing Operations |
(4,134) |
(1,548) |
2,026 |
915 |
(2,609) |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
(4,134) |
(1,548) |
2,026 |
915 |
(2,609) |
|
|
| Sale of Property, Plant, Equipment |
- |
- |
- |
- |
- |
| Sale of Short Term Investments |
1,000 |
1,209 |
433 |
- |
- |
|
| Purchase of Property, Plant, Equipment |
(2,421) |
(3,574) |
(2,737) |
(7,220) |
(3,120) |
| Acquisitions |
- |
1,290 |
- |
- |
- |
| Purchase of Short Term Investments |
(300) |
(7,007) |
- |
- |
- |
| Other Investment Changes, Net |
513 |
(4,413) |
(1,310) |
397 |
- |
| Cash from Investing Activities |
(1,917) |
(12,495) |
(3,614) |
(6,823) |
(3,120) |
|
| Issuance of Debt |
6,454 |
5,265 |
1,912 |
3,000 |
60 |
| Issuance of Capital Stock |
9 |
12,514 |
110 |
222 |
278 |
|
| Repayment of Debt |
(820) |
(2,776) |
(906) |
(2,541) |
(798) |
| Repurchase of Capital Stock |
- |
- |
- |
- |
(696) |
| Payment of Cash Dividends |
- |
- |
- |
- |
(152) |
| Other Financing Charges, Net |
(25) |
(1,172) |
- |
- |
302 |
| Cash from Financing Activities |
5,618 |
13,831 |
1,116 |
681 |
(1,006) |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
(433) |
(211) |
(471) |
(5,227) |
(6,735) |
|
| Cash at Beginning of Year |
524 |
735 |
1,206 |
6,433 |
13,168 |
| Cash at End of Period |
90 |
524 |
735 |
1,206 |
6,433 |
|
|
|