| |||||||||

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 | -26K | -169K | -272K | 293K | -395K | ||
| Depreciation | 148K | 157K | 178K | 191K | 200K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -139K | 1.45M | 2.85M | 422K | -944K | ||
| Other Non Cash Operating Items | 263K | 255K | 402K | 539K | 1.21M | ||
| Cash From Operations | 246K | 1.70M | 3.16M | 1.45M | 75K | ||
| Capital Expenditures | -200K | -156K | -356K | -302K | -361K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -200K | -156K | -356K | -302K | -361K | ||
| Cash from Investing | -200K | -156K | -356K | -302K | -361K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 31K | 209K | 173K | 66.3M | -57K | ||
| Net Borrowings | 11K | 9K | 343K | -1K | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | -486K | ||
| Cash From Financing | 42K | 218K | 516K | 66.3M | -543K | ||
| Foreign Exchange Effect | 20K | 54K | 32K | 121K | 69K | ||
| Net Change in Cash | 108K | 1.81M | 3.35M | 67.6M | -760K | ||
| ||||||