| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-NOV 2007 |
29-FEB 2008 |
31-MAY 2008 |
31-AUG 2008 |
30-NOV 2008 |
|
| Net Income | -153K | -754K | 12.9M | -826K | -840K | ||
| Depreciation | 4K | -3K | 25K | 754 | 754 | ||
| Amortization | 5K | 5K | 485K | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -288K | -60K | -244K | 288K | 275K | ||
| Other Non Cash Operating Items | 7.85M | 567K | -10.6M | 231K | -255K | ||
| Cash From Operations | -540K | -243K | 553K | -307K | 405K | ||
| Capital Expenditures | -3K | 3K | 0 | 0 | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 500K | -500K | 0 | 0 | 0 | ||
| Other Investing Activities | -3K | 503K | 0 | 0 | 0 | ||
| Cash from Investing | 497K | 3K | 0 | 0 | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -4K | -21K | -33K | 0 | 125K | ||
| Net Borrowings | 312K | -5K | -122K | 169K | -625K | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 308K | -26K | -155K | 169K | -500K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 264K | -266K | 398K | -137K | -96K | ||
| ||||||