| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | -657K | -1.18M | -703K | -16.7M | -88.8M | ||
| Depreciation | 2.15M | 1.34M | 1.16M | 1.14M | 2.94M | ||
| Amortization | 138K | 138K | 146K | -283K | 549K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -1.29M | 1.13M | 1.10M | -1.16M | 377K | ||
| Other Non Cash Operating Items | 454K | 1.65M | 584K | 16.0M | 84.7M | ||
| Cash From Operations | 797K | 3.07M | 2.28M | -1.00M | -253K | ||
| Capital Expenditures | -11.8M | -7.43M | -1.73M | -1.81M | -2.05M | ||
| Sale of Assets | 2.64M | 60K | 84K | 3.05M | 73K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 962K | -3K | -9K | -2.87M | 1.77M | ||
| Other Investing Activities | -12.6M | -7.42M | -1.73M | -1.81M | -1.89M | ||
| Cash from Investing | -8.98M | -7.36M | -1.66M | -1.63M | -50K | ||
| Dividends Paid | 50K | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 69K | 374K | 312K | 0 | -3K | ||
| Net Borrowings | 13.5M | 8.96M | 4.75M | -757K | 428K | ||
| Other Financing Cash Flows | -3.65M | -140K | -747K | 1.23M | -218K | ||
| Cash From Financing | 9.96M | 9.19M | 4.32M | 470K | 206K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 1.78M | 4.90M | 4.94M | -2.17M | -98K | ||
| ||||||