| |||||||||

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 | -156K | -138K | 114K | -174K | -1.40M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 200K | 163K | 0 | 0 | 100K | ||
| Change In Working Capital | 1.66M | -2.78M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -788K | 2.37M | 0 | 0 | 0 | ||
| Cash From Operations | 918K | -391K | 554K | 572K | 1.20M | ||
| Capital Expenditures | -874K | -2.26M | -484K | -144K | 99K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -83.3M | -66.8M | 0 | 0 | 0 | ||
| Other Investing Activities | 76.4M | 55.4M | 0 | 0 | 0 | ||
| Cash from Investing | -6.91M | -11.4M | 4.65M | 8.34M | -6.90M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -3.78M | -74K | 0 | 0 | 0 | ||
| Net Borrowings | 9.08M | 26.1M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 18.0M | -36.8M | 0 | 0 | 0 | ||
| Cash From Financing | 23.3M | -10.8M | -2.07M | 13.2M | 7.99M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 17.3M | -22.5M | 3.13M | 22.1M | 2.29M | ||
| ||||||