| |||||||||

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 | 93K | 530K | -15.3M | 245K | -1.01M | ||
| Depreciation | 775K | 789K | 857K | 756K | 766K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -3.56M | 2.64M | -5.50M | 0 | 0 | ||
| Other Non Cash Operating Items | 444K | 87K | 16.9M | 0 | 0 | ||
| Cash From Operations | -2.25M | 4.04M | -3.05M | 5.56M | -1.04M | ||
| Capital Expenditures | -646K | -370K | -615K | -418K | -1.13M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -646K | -370K | -615K | 0 | 0 | ||
| Cash from Investing | -646K | -370K | -615K | -418K | -1.13M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -252K | -3K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -252K | -3K | 0 | 0 | 0 | ||
| Foreign Exchange Effect | -360K | 143K | -144K | 116K | 241K | ||
| Net Change in Cash | -3.50M | 3.81M | -3.81M | 5.25M | -1.93M | ||
| ||||||