| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
|
| Net Income | 358K | 293K | 232K | 309K | 215K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -232K | -267K | 628K | 12K | 63K | ||
| Other Non Cash Operating Items | 302K | 223K | 240K | -3K | 107K | ||
| Cash From Operations | 428K | 249K | 1.10M | 318K | 385K | ||
| Capital Expenditures | 117K | -913K | -170K | -44K | -95K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | -513K | 0 | ||
| Other Investing Activities | -3.94M | -3.56M | -10.7M | -2.79M | -590K | ||
| Cash from Investing | -3.94M | -3.56M | -10.7M | -3.30M | -590K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -3K | -3K | -3K | 669 | 29K | ||
| Other Financing Cash Flows | 3.63M | 3.84M | 8.99M | 2.94M | -465K | ||
| Cash From Financing | 3.63M | 3.84M | 8.98M | 2.94M | -436K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 117K | 529K | -614K | -39K | -641K | ||
| ||||||