| |||||||||

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 | 3.31M | 1.31M | 1.56M | 3.01M | 1.43M | ||
| Depreciation | 2.66M | 2.94M | 2.71M | 2.70M | 2.69M | ||
| Amortization | 2.54M | 2.68M | 0 | 0 | 0 | ||
| Deferred Taxes | -680K | 563K | 214K | 487K | 754K | ||
| Change In Working Capital | 4.82M | 2.40M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 679K | 715K | 0 | 0 | 0 | ||
| Cash From Operations | 13.3M | 10.6M | 6.84M | 14.3M | 11.5M | ||
| Capital Expenditures | -2.55M | -2.65M | -1.79M | -1.41M | -1.25M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -730K | 2.88M | -82K | -101K | -11K | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -3.61M | -7.78M | 0 | 0 | 0 | ||
| Cash from Investing | -4.34M | -4.90M | -2.02M | -1.54M | -1.39M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | -570K | ||
| Sale / Purchase of Stock | 291K | -1.49M | 0 | 0 | 0 | ||
| Net Borrowings | -9.70M | -4.08M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -1K | 14K | 0 | 0 | 0 | ||
| Cash From Financing | -9.41M | -5.56M | -4.88M | -12.2M | -10.2M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -435K | 144K | -58K | 596K | -84K | ||
| ||||||