| |||||||||

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 | 25K | 83K | -94K | 26K | 17K | ||
| Depreciation | 1.68M | 1.75M | 1.65M | 1.65M | 1.67M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 145K | 220K | 0 | 0 | 0 | ||
| Change In Working Capital | 992K | -208K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 206K | 220K | 0 | 0 | 0 | ||
| Cash From Operations | 3.04M | 2.06M | 1.46M | 2.36M | 1.85M | ||
| Capital Expenditures | -965K | -351K | -539K | -75K | -266K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 3.67M | 0 | 0 | 0 | ||
| Other Investing Activities | -265K | -2.96M | 0 | 0 | 0 | ||
| Cash from Investing | -265K | 714K | -539K | -75K | -266K | ||
| Dividends Paid | 475K | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | -443K | 0 | 0 | 0 | ||
| Net Borrowings | -2.25M | -836K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -798K | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -2.58M | -1.28M | -1.66M | -1.97M | -1.98M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 201K | 1.50M | -740K | 315K | -392K | ||
| ||||||