| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-OCT 2007 |
31-JAN 2008 |
30-APR 2008 |
31-JUL 2008 |
31-OCT 2008 |
|
| Net Income | -1.09M | -1.25M | -9.49M | -31.8M | -36.2M | ||
| Depreciation | 544K | 623K | 780K | 780K | 737K | ||
| Amortization | 481K | 481K | 404K | 462K | 1.60M | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -16.8M | -5.28M | 8.09M | -11.2M | -24.6M | ||
| Other Non Cash Operating Items | 3.85M | 6.28M | 9.98M | 14.2M | 32.0M | ||
| Cash From Operations | -13.0M | 854K | 9.77M | -15.7M | -26.5M | ||
| Capital Expenditures | -852K | -1.36M | -1.82M | -1.38M | -657K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -852K | -1.36M | -1.82M | -1.38M | 7.84M | ||
| Cash from Investing | -852K | -1.36M | -1.82M | -1.38M | 7.84M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | -209K | 0 | 0 | ||
| Net Borrowings | 12.4M | -9.40M | -3.00M | 11.8M | 19.7M | ||
| Other Financing Cash Flows | 353K | 10.1M | 0 | 0 | 0 | ||
| Cash From Financing | 12.8M | 704K | -3.21M | 11.8M | 19.7M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.12M | 195K | 4.73M | -5.33M | 1.07M | ||
| ||||||