| |||||||||

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 | -8K | -329K | 380K | 279K | -752K | ||
| Depreciation | 143K | 139K | 156K | 76K | 125K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 12K | 93K | 11K | -11K | 0 | ||
| Change In Working Capital | 4.89M | -733K | -2.07M | 0 | 0 | ||
| Other Non Cash Operating Items | 9K | 154K | 29K | 0 | 0 | ||
| Cash From Operations | 5.05M | -676K | -1.49M | 1.22M | 2.18M | ||
| Capital Expenditures | -126K | -40K | -109K | -95K | -40K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -2.44M | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 1.48M | 205K | 3.33M | 0 | 0 | ||
| Cash from Investing | 1.48M | -2.24M | 3.33M | 1.35M | -43K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -73K | -46K | -137K | 0 | 0 | ||
| Net Borrowings | 0 | 1.50M | -1.50M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 265K | 0 | 0 | 0 | ||
| Cash From Financing | -73K | 1.72M | -1.64M | -669K | 52K | ||
| Foreign Exchange Effect | 254K | -1.10M | -1.03M | -225K | 870K | ||
| Net Change in Cash | 6.71M | -2.29M | -836K | 1.67M | 3.06M | ||
| ||||||