| |||||||||

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 | -407K | -642K | -1.29M | -366K | -469K | ||
| Depreciation | 188K | 167K | 147K | 115K | 102K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -522K | -1.36M | -512K | -258K | -71K | ||
| Change In Working Capital | -337K | 1.77M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 57K | 396K | 0 | 0 | 0 | ||
| Cash From Operations | -1.02M | 331K | -956K | -881K | 177K | ||
| Capital Expenditures | -38K | -31K | -11K | -96K | -2K | ||
| Sale of Assets | 520 | 2K | 10K | 1.44M | 11K | ||
| Acquisitions | -12K | -13K | 0 | -9K | -12K | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -38K | -31K | 0 | 0 | 0 | ||
| Cash from Investing | -49K | -42K | -1K | 1.34M | -3K | ||
| Dividends Paid | 0 | 495 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 20K | 30K | 0 | 0 | 0 | ||
| Net Borrowings | 946K | -34K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 119K | -303K | 0 | 0 | 0 | ||
| Cash From Financing | 1.09M | -307K | 984K | -215K | -346K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 15K | -17K | 27K | 241K | -172K | ||
| ||||||