| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
|
| Net Income | 475K | 522K | 913K | 647K | 683K | ||
| Depreciation | 579K | 610K | 665K | 671K | 658K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 94K | 98K | 69K | 8K | 0 | ||
| Change In Working Capital | -272K | 1.91M | 1.09M | -76K | -2.42M | ||
| Other Non Cash Operating Items | -71K | 38K | -8K | 2K | -5K | ||
| Cash From Operations | 805K | 3.18M | 2.73M | 1.25M | -1.09M | ||
| Capital Expenditures | -1.53M | -1.74M | -580K | -1.76M | -3.99M | ||
| Sale of Assets | 0 | 0 | 0 | 5.55M | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.53M | -1.74M | -580K | -1.76M | -3.99M | ||
| Cash from Investing | -1.53M | -1.74M | -580K | 3.79M | -3.99M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 10K | 56K | -13K | 27K | 106K | ||
| Net Borrowings | 165K | -527K | 156K | -1.02M | 735K | ||
| Other Financing Cash Flows | 2K | -46K | 148K | 4K | -1.14M | ||
| Cash From Financing | 177K | -517K | 291K | -990K | -301K | ||
| Foreign Exchange Effect | 9K | 10K | 22K | 9K | 22K | ||
| Net Change in Cash | -542K | 930K | 2.46M | 4.06M | -5.35M | ||
| ||||||