| |||||||||

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 | 227K | -324K | -809K | -678K | -687K | ||
| Depreciation | 191K | 129K | 135K | 141K | 149K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 3.33M | -3.56M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 499K | 531K | 0 | 0 | 0 | ||
| Cash From Operations | 4.25M | -3.23M | 748K | -503K | -341K | ||
| Capital Expenditures | -451K | -313K | -318K | -343K | -364K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -104M | -47.9M | 0 | 0 | 0 | ||
| Other Investing Activities | 103M | 25.6M | 0 | 0 | 0 | ||
| Cash from Investing | -1.52M | -22.4M | 2.24M | -9.82M | 141K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 21.5M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | -6K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -12.8M | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 8.74M | -6K | -4K | -4K | -701K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 11.5M | -25.6M | 2.98M | -10.3M | -901K | ||
| ||||||