| |||||||||

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 | 1.21M | 1.30M | 1.26M | 464K | 379K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -123K | -411K | -17K | 17K | -2K | ||
| Change In Working Capital | -4.34M | -69K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 616K | 256K | 0 | 0 | 0 | ||
| Cash From Operations | -2.63M | 1.08M | 1.28M | 2.74M | 3.46M | ||
| Capital Expenditures | -12.2M | 11.8M | -118K | -241K | -297K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -20.6M | -13.8M | 0 | 0 | 0 | ||
| Other Investing Activities | 22.0M | -3.19M | 0 | 0 | 0 | ||
| Cash from Investing | 1.37M | -17.0M | 3.94M | 2.15M | 15.9M | ||
| Dividends Paid | 0 | 0 | 0 | -102K | -88K | ||
| Sale / Purchase of Stock | 57K | -56K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 100K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 5.14M | -7.81M | 0 | 0 | 0 | ||
| Cash From Financing | 5.20M | -7.77M | 14.7M | -17.4M | 6.26M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 3.94M | -23.7M | 19.9M | -12.5M | 25.6M | ||
| ||||||