| |||||||||

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 | 340K | -10.9M | -1.41M | -2.10M | 81K | ||
| Depreciation | 1.23M | 1.41M | 1.43M | 1.43M | 1.34M | ||
| Amortization | 9K | 12K | 0 | 0 | 0 | ||
| Deferred Taxes | 318K | 842K | -733K | -247K | -264K | ||
| Change In Working Capital | -492K | -1.12M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 132K | 10.5M | 0 | 0 | 0 | ||
| Cash From Operations | 1.54M | 757K | -2.32M | 2.35M | 73K | ||
| Capital Expenditures | -3.27M | -2.01M | -98K | -41K | -295K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -3.27M | -2.01M | 0 | 0 | 0 | ||
| Cash from Investing | -3.27M | -2.01M | -98K | -41K | -295K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 42K | -252K | 0 | 0 | 0 | ||
| Net Borrowings | 1.59M | 1.59M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -45K | 31K | 0 | 0 | 0 | ||
| Cash From Financing | 1.59M | 1.37M | 1.78M | -2.18M | 272K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -147K | 121K | -633K | 124K | 50K | ||
| ||||||