| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
|
| Net Income | 913K | 552K | 820K | 640K | 596K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -288K | 0 | 0 | 0 | -173K | ||
| Change In Working Capital | 841K | -405K | -956K | 2.19M | -1.35M | ||
| Other Non Cash Operating Items | -203K | 208K | 202K | 223K | 179K | ||
| Cash From Operations | 1.26M | 355K | 66K | 3.05M | -748K | ||
| Capital Expenditures | -286K | -29K | -28K | -296K | -412K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -6.02M | -4.09M | -2.81M | -25.1M | 13.6M | ||
| Other Investing Activities | 3.39M | 2.60M | -1.17M | 14.9M | -19.9M | ||
| Cash from Investing | -2.63M | -1.49M | -3.98M | -10.2M | -6.29M | ||
| Dividends Paid | -470K | -230K | -241K | -255K | -266K | ||
| Sale / Purchase of Stock | 112K | 30K | 32K | 27K | 31K | ||
| Net Borrowings | 0 | 0 | 0 | 5.00M | 0 | ||
| Other Financing Cash Flows | 1.98M | -305K | 3.49M | 3.73M | 6.75M | ||
| Cash From Financing | 1.62M | -505K | 3.28M | 8.51M | 6.52M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 255K | -1.64M | -630K | 1.37M | -519K | ||
| ||||||