| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | 7.34M | 4.75M | 7.51M | 5.89M | -6.75M | ||
| Depreciation | 243K | 426K | 495K | 362K | 2.43M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -5K | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -7.17M | -11.1M | -10.4M | -1.31M | 20.2M | ||
| Other Non Cash Operating Items | -2.09M | 4.69M | 4.66M | -6.19M | -4.78M | ||
| Cash From Operations | -4.31M | -1.23M | 2.30M | -1.25M | 11.1M | ||
| Capital Expenditures | -4.40M | -2.30M | -5.06M | -3.88M | -18.5M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 471K | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -4.02M | -4.03M | -4.61M | -4.28M | -18.0M | ||
| Cash from Investing | -3.55M | -4.03M | -4.61M | -4.28M | -18.0M | ||
| Dividends Paid | 0 | 0 | -142K | 0 | 0 | ||
| Sale / Purchase of Stock | 9.06M | 12.9M | 2.78M | 200K | -12.9M | ||
| Net Borrowings | -2.09M | -779K | -223K | -718K | -1.31M | ||
| Other Financing Cash Flows | 3.10M | -1.47M | -1.38M | 823K | 15.6M | ||
| Cash From Financing | 10.1M | 10.7M | 1.04M | 305K | 1.30M | ||
| Foreign Exchange Effect | 831K | 1.00M | 872K | -189K | 134K | ||
| Net Change in Cash | 3.05M | 6.44M | -406K | -5.42M | -5.43M | ||
| ||||||