| |||||||||

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 | -4.41M | -2.65M | -1.82M | -1.68M | -2.24M | ||
| Depreciation | 45K | 45K | 45K | 45K | 45K | ||
| Amortization | 197K | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.60M | 0 | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 377K | 0 | 0 | 0 | 0 | ||
| Cash From Operations | -2.19M | -1.95M | -101K | -813K | -564K | ||
| Capital Expenditures | 0 | -1K | 0 | 0 | -2K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | ||
| Cash from Investing | 0 | -1K | 0 | 0 | -2K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 79K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 763K | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -205K | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 637K | 1.68M | 222K | 662K | 633K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.55M | -277K | 121K | -151K | 67K | ||
| ||||||