| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | -370K | -954K | 382K | -749K | -5.54M | ||
| Depreciation | 215K | 207K | 205K | 211K | 209K | ||
| Amortization | 1K | 1K | 1K | 0 | 0 | ||
| Deferred Taxes | 0 | -314K | 0 | 0 | 0 | ||
| Change In Working Capital | -755K | 780K | 383K | 0 | 0 | ||
| Other Non Cash Operating Items | 19K | -216K | 128K | 0 | 0 | ||
| Cash From Operations | -890K | -496K | 1.10M | 1.26M | -900K | ||
| Capital Expenditures | -922K | -122K | -59K | -60K | -48K | ||
| Sale of Assets | 270 | 10K | -7K | 14K | 1K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -922K | -122K | -64K | 0 | 0 | ||
| Cash from Investing | -922K | -112K | -71K | -41K | -48K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | -570K | 0 | 0 | ||
| Net Borrowings | 757K | 615K | -196K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | -250K | 0 | 0 | ||
| Cash From Financing | 757K | 615K | -1.02M | -953K | 617K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.06M | 7K | 12K | 271K | -330K | ||
| ||||||