| Cash Flow for Zixit Corp.
(ZIXI)
|
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
12/2008 |
12/2007 |
12/2006 |
12/2005 |
12/2004 |
|
| Net Income |
(5,442) |
(8,102) |
(19,508) |
(43,596) |
(42,040) |
| Depreciation & Amortization |
1,268 |
1,578 |
2,754 |
4,104 |
4,820 |
| Deferred Income Taxes |
3 |
(33) |
1 |
- |
- |
| Operating Losses |
- |
- |
(4,096) |
6,418 |
4,805 |
| Extraordinary Losses |
- |
- |
- |
- |
- |
|
| Decrease in Receivables |
643 |
(373) |
(597) |
365 |
(1) |
| Decrease in Inventories |
- |
- |
- |
- |
- |
| Decrease in Other Current Assets |
- |
- |
- |
362 |
- |
| Increase in Payables |
296 |
(23) |
(993) |
51 |
718 |
| Increase in Other Current Liabilities |
1,153 |
35 |
2,536 |
1,852 |
8,622 |
| Decrease in Other Working Capital |
- |
5,219 |
(710) |
- |
- |
| Other Non-Cash Items |
3,727 |
(481) |
3,025 |
- |
- |
| Net Cash from Continuing Operations |
2,064 |
(1,443) |
(16,678) |
(24,901) |
(22,767) |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
2,064 |
(1,443) |
(16,678) |
(24,901) |
(22,767) |
|
|
| Sale of Property, Plant, Equipment |
- |
- |
- |
3,262 |
- |
| Sale of Short Term Investments |
1,734 |
- |
- |
21,274 |
26,564 |
|
| Purchase of Property, Plant, Equipment |
(1,238) |
(1,431) |
(1,239) |
(1,734) |
(3,393) |
| Acquisitions |
- |
- |
- |
- |
(282) |
| Purchase of Short Term Investments |
- |
(1,734) |
- |
(35) |
(35,582) |
| Other Investment Changes, Net |
(3) |
10 |
5,153 |
- |
(10,033) |
| Cash from Investing Activities |
493 |
(3,155) |
3,914 |
22,767 |
(22,726) |
|
| Issuance of Debt |
- |
- |
- |
- |
21,908 |
| Issuance of Capital Stock |
164 |
4,194 |
11,817 |
28,404 |
20,842 |
|
| Repayment of Debt |
- |
(1,855) |
(5,657) |
(7,829) |
- |
| Repurchase of Capital Stock |
- |
- |
- |
- |
- |
| Payment of Cash Dividends |
- |
- |
- |
- |
- |
| Other Financing Charges, Net |
- |
- |
(853) |
(2,057) |
- |
| Cash from Financing Activities |
164 |
2,339 |
5,307 |
18,518 |
42,750 |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
2,721 |
(2,259) |
(7,457) |
16,384 |
(2,743) |
|
| Cash at Beginning of Year |
10,524 |
12,783 |
20,240 |
3,856 |
6,599 |
| Cash at End of Period |
13,245 |
10,524 |
12,783 |
20,240 |
3,856 |
|
|
|