| |||||||||

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 | -1.09M | -1.34M | -48K | -627K | -571K | ||
| Depreciation | 474K | 474K | 456K | 436K | 448K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 439K | -400K | 0 | 0 | 0 | ||
| Change In Working Capital | -1.59M | 375K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 21K | 178K | 0 | 0 | 0 | ||
| Cash From Operations | -1.75M | -717K | 2.94M | 1.27M | 272K | ||
| Capital Expenditures | -251K | -111K | -165K | -276K | -266K | ||
| Sale of Assets | 0 | 2K | 5K | 6K | 25K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -251K | -111K | 0 | 0 | 0 | ||
| Cash from Investing | -251K | -109K | -160K | -270K | -241K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 750K | -166K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 750K | -166K | -2.85M | -250K | 350K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.25M | -992K | -67K | 747K | 381K | ||
| ||||||