| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | 865K | 872K | -27.7M | -4.03M | 961K | ||
| Depreciation | 139K | 94K | 163K | 248K | 181K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 522K | 475K | 3.95M | 0 | 0 | ||
| Change In Working Capital | -7.97M | 2.09M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 389K | 282K | 0 | 0 | 0 | ||
| Cash From Operations | -6.06M | 3.81M | -6.05M | -2.74M | -1.72M | ||
| Capital Expenditures | -241K | -5K | -332K | -535K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -2.00M | -1K | 0 | 0 | 0 | ||
| Other Investing Activities | -241K | -5K | 0 | 0 | 0 | ||
| Cash from Investing | -2.24M | -6K | 1.67M | -535K | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 190K | 260K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 190K | 260K | 0 | 53K | 0 | ||
| Foreign Exchange Effect | -87K | 207K | 58K | 180K | 101K | ||
| Net Change in Cash | -8.20M | 4.28M | -4.33M | -3.04M | -1.61M | ||
| ||||||