| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | -178K | -400K | -1K | 15K | -119K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 62K | -433K | 31K | 41K | 27K | ||
| Change In Working Capital | 315K | 231K | 292K | 0 | 0 | ||
| Other Non Cash Operating Items | 155K | 330K | 163K | 0 | 0 | ||
| Cash From Operations | 354K | -272K | 485K | -946K | -1.39M | ||
| Capital Expenditures | -437K | -570K | -98K | -458K | -393K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -7.18M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -4.74M | -18.8M | -2.01M | 0 | 0 | ||
| Cash from Investing | -11.9M | -18.8M | -2.01M | -9.61M | -19.4M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -452K | 309K | -228K | 0 | 0 | ||
| Net Borrowings | -33K | 15.9M | -15.9M | 0 | 0 | ||
| Other Financing Cash Flows | 2.98M | 5.16M | 17.1M | 0 | 0 | ||
| Cash From Financing | 2.49M | 21.3M | 985K | 6.92M | 29.4M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -9.07M | 2.23M | -543K | -3.63M | 8.64M | ||
| ||||||