| |||||||||

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 | 91K | -106K | -77K | 177K | 192K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -75K | 74K | -196K | -19K | -4K | ||
| Change In Working Capital | -100K | -138K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 84K | 536K | 0 | 0 | 0 | ||
| Cash From Operations | 809 | 366K | 39K | 1.03M | 433K | ||
| Capital Expenditures | -19K | -145K | -2K | -6K | -7K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -18.9M | 18.9M | 0 | 0 | 0 | ||
| Other Investing Activities | 17.3M | -27.6M | 0 | 0 | 0 | ||
| Cash from Investing | -1.63M | -8.68M | -5.41M | -11.8M | -8.04M | ||
| 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 | 2.30M | 2.78M | 0 | 0 | 0 | ||
| Cash From Financing | 2.30M | 2.78M | 6.00M | 19.2M | 3.25M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 673K | -5.53M | 628K | 8.48M | -4.36M | ||
| ||||||