| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | 1.16M | 1.43M | 860K | -2.01M | -235K | ||
| Depreciation | 395K | 244K | 363K | 384K | 391K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -1.14M | -538K | -374K | -337K | 2.08M | ||
| Change In Working Capital | -692K | 520K | -61K | 0 | 0 | ||
| Other Non Cash Operating Items | 199K | 476K | 351K | 0 | 0 | ||
| Cash From Operations | -75K | 2.13M | 1.14M | 388K | 3.25M | ||
| Capital Expenditures | -961K | -702K | -222K | -1.22M | -408K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -7.44M | 0 | 0 | 0 | ||
| Investments | 8.05M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -9.13M | 5.78M | -522K | 0 | 0 | ||
| Cash from Investing | -1.09M | -1.65M | -522K | -916K | -391K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 65K | 60K | 0 | 0 | 0 | ||
| Net Borrowings | -67K | -60K | -62K | 0 | 0 | ||
| Other Financing Cash Flows | -11K | 15K | 0 | 0 | 0 | ||
| Cash From Financing | -13K | 15K | -62K | -475K | -28K | ||
| Foreign Exchange Effect | 114K | 221K | 355K | -235K | -94K | ||
| Net Change in Cash | -1.06M | 713K | 910K | -1.24M | 2.73M | ||
| ||||||