| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | 1.10M | -823K | 125K | 694K | 1.60M | ||
| Depreciation | 63K | 64K | 64K | 60K | 61K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 59K | -228K | -3K | 3K | 0 | ||
| Change In Working Capital | -38K | 3.05M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -23K | -17K | 0 | 0 | 0 | ||
| Cash From Operations | 1.16M | 2.04M | -2.09M | 2.36M | 2.33M | ||
| Capital Expenditures | -31K | -70K | -18K | -150K | -84K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -9.19M | 22.7M | 0 | 0 | 0 | ||
| Other Investing Activities | 10.5M | -20.1M | 0 | 0 | 0 | ||
| Cash from Investing | 1.31M | 2.56M | -4.62M | 3.20M | 2.56M | ||
| Dividends Paid | -776K | -776K | -776K | -776K | -494K | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 7K | -14K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -769K | -790K | -790K | -790K | -509K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 1.70M | 3.81M | -7.49M | 4.77M | 4.38M | ||
| ||||||