| |||||||||

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 | 1.69M | 1.38M | -660K | -867K | 827K | ||
| Depreciation | 879K | 862K | 924K | 925K | 1.01M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -19K | 32K | 0 | 1K | 1K | ||
| Change In Working Capital | -1.16M | 1.48M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 234K | 248K | 0 | 0 | 0 | ||
| Cash From Operations | 1.62M | 4.00M | 729K | 1.73M | 1.27M | ||
| Capital Expenditures | -7.22M | -4.30M | -4.58M | -4.12M | -1.07M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 18K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -7.22M | -4.30M | 0 | 0 | 0 | ||
| Cash from Investing | -7.22M | -4.30M | -4.58M | -4.12M | -1.06M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 43K | 10K | 0 | 0 | 0 | ||
| Net Borrowings | 5.28M | 1.23M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 285K | -938K | 0 | 0 | 0 | ||
| Cash From Financing | 5.61M | 305K | 3.85M | 2.39M | 622K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 0 | 0 | 0 | 0 | 841K | ||
| ||||||