| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
30-SEP 2009 |
|
| Net Income | -601K | -812K | 803K | -4.85M | -1.03M | ||
| Depreciation | 1.32M | 1.41M | 1.38M | 4.82M | 0 | ||
| Amortization | 633K | 633K | 328K | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 309K | -436K | -4.64M | 0 | 0 | ||
| Other Non Cash Operating Items | 2.01M | 1.87M | 1.89M | 0 | 0 | ||
| Cash From Operations | 3.67M | 2.67M | -243K | 9.27M | 0 | ||
| Capital Expenditures | -3.07M | -1.90M | -2.68M | -8.13M | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | -949K | 0 | ||
| Investments | 8.54M | 0 | -646K | 0 | 0 | ||
| Other Investing Activities | -3.07M | -1.90M | -2.68M | 0 | 0 | ||
| Cash from Investing | 5.47M | -1.90M | -3.33M | 10.2M | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 98K | 171K | 62K | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 98K | 171K | 62K | -4.36M | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 9.24M | 940K | -3.51M | 15.1M | 0 | ||
| ||||||