| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
|
| Net Income | -4.06M | -1.25M | -1.35M | -1.53M | -1.59M | ||
| Depreciation | 68K | 83K | 83K | 106K | 116K | ||
| Amortization | -169K | 0 | 0 | 116K | 274K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -585K | -591K | -104K | 387K | 111K | ||
| Other Non Cash Operating Items | 366K | 6K | 38K | 53K | 151K | ||
| Cash From Operations | -1.84M | -1.75M | -1.34M | -871K | -937K | ||
| Capital Expenditures | -5K | -15K | -4K | 17K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -757K | -24K | 653K | 46K | -679 | ||
| Cash from Investing | -757K | -24K | 653K | 46K | -679 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -30K | -35K | -572K | 2.00M | -182K | ||
| Other Financing Cash Flows | 0 | 0 | 0 | -381K | 0 | ||
| Cash From Financing | -30K | -35K | -572K | 1.62M | -182K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -2.63M | -1.81M | -1.25M | 793K | -1.12M | ||
| ||||||