| Cash Flow for Mobilepro Corp
(MOBL)
|
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
03/2009 |
03/2008 |
03/2007 |
03/2006 |
03/2005 |
|
| Net Income |
(11,360) |
(18,362) |
(45,898) |
(10,176) |
(5,360) |
| Depreciation & Amortization |
724 |
1,303 |
5,976 |
4,311 |
2,067 |
| Deferred Income Taxes |
- |
- |
- |
- |
- |
| Operating Losses |
95 |
3,086 |
352 |
971 |
(419) |
| Extraordinary Losses |
- |
- |
- |
- |
- |
|
| Decrease in Receivables |
299 |
2,991 |
2,933 |
2,356 |
(307) |
| Decrease in Inventories |
- |
- |
- |
- |
- |
| Decrease in Other Current Assets |
1,003 |
348 |
29 |
(659) |
1,142 |
| Increase in Payables |
(588) |
(2,901) |
(55) |
(4,039) |
3,155 |
| Increase in Other Current Liabilities |
13 |
- |
(196) |
(55) |
- |
| Decrease in Other Working Capital |
- |
48 |
(407) |
(767) |
- |
| Other Non-Cash Items |
9,744 |
1,060 |
30,708 |
5,199 |
- |
| Net Cash from Continuing Operations |
(70) |
(12,426) |
(6,559) |
(2,859) |
654 |
| Net Cash from Discontinued Operations |
- |
8,867 |
- |
- |
- |
| Cash from Operating Activities |
(70) |
(3,559) |
(6,559) |
(2,859) |
654 |
|
|
| Sale of Property, Plant, Equipment |
- |
3,249 |
3,207 |
- |
- |
| Sale of Short Term Investments |
- |
362 |
- |
- |
- |
|
| Purchase of Property, Plant, Equipment |
(7) |
(313) |
(6,514) |
(11,592) |
(3,302) |
| Acquisitions |
- |
- |
- |
(3,983) |
(32,960) |
| Purchase of Short Term Investments |
- |
(274) |
- |
- |
- |
| Other Investment Changes, Net |
- |
- |
(1,062) |
- |
5,827 |
| Cash from Investing Activities |
(7) |
5,960 |
(4,370) |
(15,575) |
(30,435) |
|
| Issuance of Debt |
- |
1,100 |
7,000 |
15,500 |
32,411 |
| Issuance of Capital Stock |
- |
- |
6,667 |
22,616 |
84 |
|
| Repayment of Debt |
(393) |
(4,280) |
(4,201) |
(21,272) |
- |
| Repurchase of Capital Stock |
- |
- |
- |
- |
- |
| Payment of Cash Dividends |
- |
- |
- |
- |
- |
| Other Financing Charges, Net |
(186) |
- |
(505) |
2,318 |
- |
| Cash from Financing Activities |
(579) |
(3,757) |
8,961 |
19,162 |
32,496 |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
(656) |
(1,356) |
(1,967) |
728 |
2,714 |
|
| Cash at Beginning of Year |
2,075 |
3,431 |
5,398 |
4,670 |
1,956 |
| Cash at End of Period |
1,419 |
2,075 |
3,431 |
5,398 |
4,670 |
|
|
|