| |||||||||

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 | 143K | 2.47M | 2.38M | 358K | 654K | ||
| Depreciation | 372K | 338K | 416K | 385K | 409K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 80K | 1.53M | 1.21M | 222K | 405K | ||
| Change In Working Capital | -2.44M | -3.24M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 409K | 199K | 0 | 0 | 0 | ||
| Cash From Operations | -1.44M | 1.30M | 3.84M | 1.17M | -1.49M | ||
| Capital Expenditures | -243K | -1.32M | 764K | -691K | -739K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -444K | -943K | 0 | 0 | 0 | ||
| Cash from Investing | -444K | -943K | -154K | -816K | -905K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 3.26M | -821K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -467K | -46K | 0 | 0 | 0 | ||
| Cash From Financing | 2.79M | -867K | -3.22M | -821K | 1.58M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 911K | -508K | 463K | -463K | -817K | ||
| ||||||