| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
30-SEP 2009 |
|
| Net Income | -298K | 205K | 111K | 750K | -731K | ||
| Depreciation | -891K | 0 | 0 | 1.58M | 0 | ||
| Amortization | 0 | 0 | 1.10M | 0 | 0 | ||
| Deferred Taxes | 125K | 0 | 46K | -405K | 0 | ||
| Change In Working Capital | -674K | 0 | 1.75M | 0 | 0 | ||
| Other Non Cash Operating Items | -30K | 0 | 603K | 0 | 0 | ||
| Cash From Operations | -3.39M | 0 | 3.53M | -756K | 0 | ||
| Capital Expenditures | 555K | 0 | -359K | -79K | 0 | ||
| Sale of Assets | 0 | 0 | 2K | 0 | 0 | ||
| Acquisitions | -301K | 0 | -4.76M | -1.26M | 0 | ||
| Investments | 0 | 0 | -1.25M | 0 | 0 | ||
| Other Investing Activities | 305K | 0 | 886K | 0 | 0 | ||
| Cash from Investing | 4K | 0 | -5.13M | -93K | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -114K | 0 | -139K | 0 | 0 | ||
| Net Borrowings | -195K | 0 | -713K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -309K | 0 | -852K | 3K | 0 | ||
| Foreign Exchange Effect | 269K | 0 | 50K | -50K | 0 | ||
| Net Change in Cash | -3.43M | 0 | -2.40M | -896K | 0 | ||
| ||||||