| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
|
| Net Income | -3.97M | -793K | -2.79M | -1.74M | -2.44M | ||
| Depreciation | 27K | 24K | 17K | 29K | 46K | ||
| Amortization | 2.51M | 222K | 215K | 137K | 108K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -253K | -423K | -11K | 960K | -310K | ||
| Other Non Cash Operating Items | 908K | 74K | 2.25M | 758K | 1.58M | ||
| Cash From Operations | -778K | -895K | -325K | 139K | -1.02M | ||
| Capital Expenditures | -7K | 0 | -12K | -18K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 50K | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -7K | 0 | -12K | -18K | 0 | ||
| Cash from Investing | 43K | 0 | -12K | -18K | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 4.49M | 355K | 2.20M | 0 | 200K | ||
| Net Borrowings | -3.67M | 374K | -386K | -1.08M | 660K | ||
| Other Financing Cash Flows | 0 | 0 | 0 | -20K | 0 | ||
| Cash From Financing | 822K | 729K | 1.81M | -1.10M | 860K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 87K | -166K | 1.48M | -980K | -162K | ||
| ||||||