| |||||||||

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 | -4.04M | -1.77M | -441K | -1.26M | -367K | ||
| Depreciation | 140K | 381K | 274K | 252K | 197K | ||
| Amortization | 338K | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -850K | -907K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 3.56M | 1.09M | 0 | 0 | 0 | ||
| Cash From Operations | -858K | -1.21M | -284K | -154K | -59K | ||
| Capital Expenditures | -86K | -31K | -5K | -44K | -93K | ||
| Sale of Assets | 21K | 120K | 60K | 0 | 96K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 50K | 1.03M | 0 | 0 | 0 | ||
| Other Investing Activities | 2.43M | 34K | 0 | 0 | 0 | ||
| Cash from Investing | 2.50M | 1.19M | 55K | -44K | 53K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -34K | -35K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -34K | -35K | 1.03M | -41K | 18K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 1.61M | -51K | 806K | -239K | 12K | ||
| ||||||