| |||||||||

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 | -327K | -1.00M | -632K | -679K | 191K | ||
| Depreciation | 106K | 84K | 68K | 68K | 68K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 9K | -248K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 53K | 523K | 0 | 0 | 0 | ||
| Cash From Operations | -159K | -640K | -914K | -649K | -184K | ||
| Capital Expenditures | -64K | -3K | -161K | -7K | -10K | ||
| Sale of Assets | 0 | 0 | 0 | 6K | -6K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -53K | -276K | 0 | 0 | 0 | ||
| Cash from Investing | -53K | -276K | 273K | 212K | 366K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 25K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 25K | 0 | -18K | 0 | 10K | ||
| Foreign Exchange Effect | 0 | 278K | -278K | 0 | 0 | ||
| Net Change in Cash | -187K | -638K | -937K | -437K | 192K | ||
| ||||||