| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
|
| Net Income | 274K | 22.0M | 2.23M | 2.01M | 2.91M | ||
| Depreciation | 1.88M | 1.75M | -5.65M | 1.38M | -3.27M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 915K | -20.1M | 18.5M | 2.48M | -2.31M | ||
| Change In Working Capital | 1.41M | 4.16M | -7.78M | 961K | 528K | ||
| Other Non Cash Operating Items | 2.81M | 539K | -7.64M | 1.93M | -1.74M | ||
| Cash From Operations | 7.75M | 8.39M | -25.4M | 8.76M | -10.7M | ||
| Capital Expenditures | -596K | -368K | 845K | -1.31M | 2.62M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 520K | 0 | 0 | ||
| Other Investing Activities | 198K | 2.35M | -1.31M | -1.31M | 968K | ||
| Cash from Investing | 198K | 2.35M | -790K | -1.31M | 968K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 380K | 792K | -332K | 721K | -4.96M | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 380K | 792K | -332K | 721K | -4.96M | ||
| Foreign Exchange Effect | -7K | 0 | 20K | 13K | -15K | ||
| Net Change in Cash | 8.32M | 11.5M | -26.5M | 8.18M | -14.7M | ||
| ||||||