| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-OCT 2006 |
31-JAN 2007 |
30-APR 2007 |
31-JUL 2007 |
31-OCT 2007 |
|
| Net Income | 100K | -432K | -8K | 2K | -1.24M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.45M | -324K | 148K | 8K | 1.38M | ||
| Other Non Cash Operating Items | -547K | 395K | -420K | -134K | -440K | ||
| Cash From Operations | 1.00M | -322K | -354K | -123K | -296K | ||
| Capital Expenditures | -1.93M | -245K | -442K | -382K | -852K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | -481K | 481K | ||
| Other Investing Activities | -1.60M | -260K | -4.03M | -382K | 673K | ||
| Cash from Investing | -1.60M | -260K | -4.03M | -863K | 1.15M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 5.36M | -355K | 304K | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 5.36M | -355K | 304K | 0 | 0 | ||
| Foreign Exchange Effect | -9K | 8K | -16K | 261 | -10K | ||
| Net Change in Cash | 4.75M | -929K | -4.10M | -986K | 847K | ||
| ||||||