| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | -664K | -295K | 104K | 147K | 199K | ||
| Depreciation | -433K | 883K | -658K | 226K | 232K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -42K | 188K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 301K | 444K | 0 | 0 | 0 | ||
| Cash From Operations | -58K | 439K | 44K | 499K | 579K | ||
| Capital Expenditures | 226K | -477K | 406K | -61K | -211K | ||
| Sale of Assets | -2K | 0 | 0 | 1K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -942K | 0 | 0 | 0 | ||
| Other Investing Activities | 226K | -477K | 0 | 0 | 0 | ||
| Cash from Investing | 224K | -1.42M | 1.36M | -95K | -142K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 241K | 1.16M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -533K | 160K | 0 | 0 | 0 | ||
| Cash From Financing | -293K | 1.32M | -1.46M | -147K | -215K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -127K | 340K | -54K | 256K | 223K | ||
| ||||||