| |||||||||

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 | 670K | 1.29M | 363K | 930K | 1.13M | ||
| Depreciation | 1.35M | 1.39M | 1.41M | 1.48M | 1.53M | ||
| Amortization | -230K | 426K | 0 | 0 | 0 | ||
| Deferred Taxes | 320K | 557K | 206K | -694K | 75K | ||
| Change In Working Capital | 2.13M | -2.55M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 178K | -508K | 0 | 0 | 0 | ||
| Cash From Operations | 4.42M | 604K | 3.19M | 3.84M | 2.52M | ||
| Capital Expenditures | -2.73M | -2.44M | -2.93M | -464K | -1.47M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 765K | 0 | 0 | 0 | ||
| Other Investing Activities | -2.81M | -2.93M | 0 | 0 | 0 | ||
| Cash from Investing | -2.81M | -2.17M | -2.93M | 767K | -3.27M | ||
| Dividends Paid | -86K | -86K | -86K | -86K | -86K | ||
| Sale / Purchase of Stock | 0 | -497K | 0 | 0 | 0 | ||
| Net Borrowings | -520K | -596K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -125K | 375K | 0 | 0 | 0 | ||
| Cash From Financing | -731K | -804K | 567K | -925K | 780K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 876K | -2.37M | 822K | 3.68M | 25K | ||
| ||||||