| |||||||||

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 | 892K | 909K | 546K | 903K | 945K | ||
| Depreciation | 77K | 87K | 79K | 81K | 86K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | -57K | -32K | -93K | -15K | ||
| Change In Working Capital | 1.94M | -6.01M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -4.15M | 4.21M | 0 | 0 | 0 | ||
| Cash From Operations | -1.24M | -853K | -643K | -1.01M | -197K | ||
| Capital Expenditures | -287K | -45K | -66K | -32K | -14K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -287K | -45K | 0 | 0 | 0 | ||
| Cash from Investing | -287K | -45K | -66K | -32K | -14K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 312 | 0 | 0 | 0 | ||
| Net Borrowings | 1.90M | 744K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 1.90M | 744K | 946K | 840K | 442K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 371K | -153K | 237K | -207K | 230K | ||
| ||||||