| |||||||||

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 | -443K | -822K | -1.00M | -750K | -321K | ||
| Depreciation | 165K | 114K | 129K | 134K | 134K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 412K | -179K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 122K | 368K | 0 | 0 | 0 | ||
| Cash From Operations | 255K | -520K | -303K | -798K | -1.51M | ||
| Capital Expenditures | -335K | 686K | -13K | 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 | -335K | -63K | 0 | 0 | 0 | ||
| Cash from Investing | -335K | -63K | -16K | 0 | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 0 | 0 | 0 | -72K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -80K | -583K | -319K | -798K | -1.58M | ||
| ||||||