| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
|
| Net Income | -383K | -1.97M | -801K | -413K | -339K | ||
| Depreciation | 366 | 366 | 1K | 2K | 2K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 87K | -374K | 328K | -61K | 0 | ||
| Other Non Cash Operating Items | 0 | 1.27M | 35K | 23K | 0 | ||
| Cash From Operations | -295K | -1.07M | -436K | -448K | 32K | ||
| Capital Expenditures | -2K | 0 | -33K | 0 | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -2K | 0 | -33K | 0 | 0 | ||
| Cash from Investing | -2K | 0 | -33K | 0 | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 248K | -64K | 1.80M | -1.80M | 0 | ||
| Other Financing Cash Flows | 75K | 1.73M | -1.80M | 2.20M | 0 | ||
| Cash From Financing | 323K | 1.66M | -2K | 400K | 9K | ||
| Foreign Exchange Effect | 0 | -5K | -8K | -8K | 0 | ||
| Net Change in Cash | 26K | 585K | -479K | -56K | 41K | ||
| ||||||