| |||||||||

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 | 575K | 20.4M | 277K | 1.19M | 945K | ||
| Depreciation | 1.35M | 1.38M | 1.51M | 1.69M | 1.73M | ||
| Amortization | 343K | 200K | -672K | 0 | 0 | ||
| Deferred Taxes | 888K | -19.2M | 1.25M | 1.21M | 1.73M | ||
| Change In Working Capital | -1.89M | -2.27M | -7.45M | 0 | 0 | ||
| Other Non Cash Operating Items | 2.48M | 3.57M | -9.37M | 0 | 0 | ||
| Cash From Operations | 3.75M | 4.02M | 2.22M | 9.23M | 6.54M | ||
| Capital Expenditures | -3.52M | -665K | -2.85M | -1.29M | -684K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -140K | -95K | 0 | 0 | 0 | ||
| Investments | -7.71M | -20.4M | 92.3M | 0 | 0 | ||
| Other Investing Activities | 4.67M | 11.9M | -73.3M | 0 | 0 | ||
| Cash from Investing | -3.19M | -8.61M | -10.2M | -3.77M | 7.82M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -39K | 121K | 238K | 0 | 0 | ||
| Net Borrowings | -228K | -231K | 900K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -267K | -110K | -1.19M | -251K | -342K | ||
| Foreign Exchange Effect | -563K | -898K | -126K | 827K | -105K | ||
| Net Change in Cash | -268K | -5.59M | -9.27M | 6.04M | 13.9M | ||
| ||||||