| |||||||||

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 | 464K | 1.34M | 1.01M | 247K | 2.26M | ||
| Depreciation | 436K | 455K | 494K | 582K | 624K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.27M | 2.85M | -4.51M | 0 | 0 | ||
| Other Non Cash Operating Items | 548K | 628K | -2.17M | 0 | 0 | ||
| Cash From Operations | 2.71M | 5.27M | 4.38M | 1.11M | 5.04M | ||
| Capital Expenditures | -508K | -553K | -1.03M | -824K | -1.04M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -13.4M | -60.5M | 98.5M | 0 | 0 | ||
| Other Investing Activities | -508K | 61.1M | -59.4M | 0 | 0 | ||
| Cash from Investing | -13.9M | 581K | -10.9M | -14.0M | -6.21M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 8K | 322K | -865K | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 8K | 322K | 62K | 571K | 318K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -11.2M | 6.18M | -6.48M | -12.4M | -850K | ||
| ||||||