| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
|
| Net Income | 119K | 123K | 23K | -2.55M | -544K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 573K | -1.26M | 1.41M | -1.25M | -412K | ||
| Other Non Cash Operating Items | 249K | 158K | 247K | 2.73M | 521K | ||
| Cash From Operations | 942K | -983K | 1.68M | -1.07M | -435K | ||
| Capital Expenditures | -125K | -234K | -145K | -39K | 12K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | -399K | -491K | -157K | ||
| Other Investing Activities | -11.9M | -10.9M | -14.6M | -8.06M | -9.26M | ||
| Cash from Investing | -11.9M | -10.9M | -15.0M | -8.56M | -9.42M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 10.5M | ||
| Other Financing Cash Flows | 5.55M | 28.1M | -5.33M | 11.9M | 5.74M | ||
| Cash From Financing | 5.55M | 28.1M | -5.33M | 11.9M | 16.2M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -5.44M | 16.2M | -18.6M | 2.30M | 6.39M | ||
| ||||||