| |||||||||

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 | 2.38M | -1.78M | 1.40M | 1.96M | 2.50M | ||
| Depreciation | 980K | 1.15M | 1.74M | 1.96M | 1.95M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 111K | -3.47M | -244K | 292K | -451K | ||
| Change In Working Capital | -5.83M | 1.68M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 565K | 10.3M | 0 | 0 | 0 | ||
| Cash From Operations | -1.80M | 7.87M | 2.92M | 6.56M | 15.6M | ||
| Capital Expenditures | -1.06M | -1.14M | -968K | -583K | -427K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | -40.7M | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.09M | -1.30M | 0 | 0 | 0 | ||
| Cash from Investing | -1.09M | -1.30M | -41.6M | -613K | -469K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 130K | 35K | 0 | 0 | 0 | ||
| Net Borrowings | 1.37M | -4.83M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -329K | 755K | 0 | 0 | 0 | ||
| Cash From Financing | 1.17M | -4.04M | 36.8M | -2.66M | -2.07M | ||
| Foreign Exchange Effect | 0 | 0 | -1K | 3K | 1K | ||
| Net Change in Cash | -1.72M | 2.53M | -1.85M | 3.29M | 13.1M | ||
| ||||||