Flamemaster Corp (FAME)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [OTC US]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [OTC US]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
for [[ item.sessionDateDisplayLong ]]
Fiscal Year End Date: 09/30
(Values in U.S. thousands)
| 03-2005 | 12-2004 | 09-2004 | 06-2004 | 03-2004 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 239 | N/A | 505 | N/A | N/A |
| Depreciation Amortization | 14 | N/A | 66 | N/A | N/A |
| Income taxes - deferred | 6 | N/A | 42 | N/A | N/A |
| Accounts receivable | -75 | N/A | -202 | N/A | N/A |
| Accounts payable and accrued liabilities | -74 | N/A | 95 | N/A | N/A |
| Other Working Capital | -172 | N/A | -389 | N/A | N/A |
| Other Operating Activity | 151 | -21 | 107 | 307 | 180 |
| Operating Cash Flow | $89 | $-21 | $224 | $307 | $180 |
| Cash Flows From Investing Activities | |||||
| Change In Deposits | -4 | -6 | 815 | 643 | -309 |
| PPE Investments | N/A | -4 | -7 | -7 | 21 |
| Other Investing Activity | 8 | 0 | 0 | 397 | 0 |
| Investing Cash Flow | $4 | $-10 | $808 | $1,034 | $-287 |
| Cash Flows From Financing Activities | |||||
| Debt Issued | N/A | N/A | -914 | -914 | -914 |
| Common Stock Issued | 0 | N/A | 1,272 | 1,398 | 1,575 |
| Common Stock Repurchased | -4 | N/A | N/A | 126 | N/A |
| Dividend Paid | -84 | -48 | -761 | -761 | -118 |
| Other Financing Activity | 0 | 0 | -744 | -742 | -744 |
| Financing Cash Flow | $-88 | $-48 | $-1,147 | $-893 | $-201 |
| Beginning Cash Position | 2,107 | 2,107 | 2,222 | 1,655 | 2,222 |
| End Cash Position | 2,112 | 2,027 | 2,107 | 2,103 | 1,913 |
| Net Cash Flow | $5 | $-80 | $-115 | $448 | $-309 |
| Free Cash Flow | |||||
| Operating Cash Flow | 89 | -21 | 224 | 307 | 180 |
| Capital Expenditure | N/A | -4 | -7 | -7 | 21 |
| Free Cash Flow | 89 | -26 | 217 | 301 | 201 |