| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
|
| Net Income | 348K | 285K | 396K | 310K | -290K | ||
| Depreciation | 105K | 123K | 156K | 231K | 219K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 136K | 46K | 43K | -31K | -460K | ||
| Change In Working Capital | 1.97M | -550K | 374K | -938K | 2.13M | ||
| Other Non Cash Operating Items | 56K | 82K | 71K | 46K | 0 | ||
| Cash From Operations | 2.62M | -14K | 1.04M | -382K | 1.60M | ||
| Capital Expenditures | -379K | -457K | -487K | -829K | -290K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -379K | -457K | -487K | -829K | -290K | ||
| Cash from Investing | -379K | -457K | -487K | -829K | -290K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 0 | 0 | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 2.24M | -471K | 553K | -1.21M | 1.31M | ||
| ||||||