| |||||||||

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 | 704K | 180K | 665K | 335K | 169K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -118K | 232K | -403K | -404K | 173K | ||
| Change In Working Capital | 698K | 3.03M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 477K | -6.34M | 0 | 0 | 0 | ||
| Cash From Operations | 1.76M | -2.90M | -10.9M | -2.43M | 14.9M | ||
| Capital Expenditures | -842K | -479K | -33K | -187K | -231K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -688K | -8.75M | 0 | 0 | 0 | ||
| Other Investing Activities | -18.8M | -20.4M | 0 | 0 | 0 | ||
| Cash from Investing | -19.5M | -29.1M | -6.52M | -26.0M | -1.01M | ||
| Dividends Paid | 0 | 0 | -80K | -200K | -200K | ||
| Sale / Purchase of Stock | 55K | -6K | 0 | 0 | 0 | ||
| Net Borrowings | 28.5M | 216K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -4.82M | 24.4M | 0 | 0 | 0 | ||
| Cash From Financing | 23.7M | 24.6M | 17.8M | 39.3M | 93K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 5.98M | -7.41M | 373K | 11.0M | 14.0M | ||
| ||||||