| |||||||||

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 | 448K | 546K | -1.25M | 1.15M | 960K | ||
| Depreciation | 245K | 212K | 212K | 263K | 275K | ||
| Amortization | -257K | 601K | 0 | 0 | 0 | ||
| Deferred Taxes | -76K | 106K | 0 | 62K | -55K | ||
| Change In Working Capital | -447K | -1.13M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 703K | -225K | 0 | 0 | 0 | ||
| Cash From Operations | 907K | -1.07M | 1.43M | -2.36M | 3.52M | ||
| Capital Expenditures | 498K | -1.65M | -508K | -478K | -620K | ||
| Sale of Assets | 5K | -1K | 0 | 0 | 3K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -577K | -575K | 0 | 0 | 0 | ||
| Cash from Investing | -572K | -576K | -508K | -478K | -617K | ||
| Dividends Paid | -83K | -232K | -26K | -26K | -27K | ||
| Sale / Purchase of Stock | 55K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 1.26M | -617K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -1.03M | 1.19M | 0 | 0 | 0 | ||
| Cash From Financing | 206K | 344K | -931K | 2.64M | -1.91M | ||
| Foreign Exchange Effect | -80K | -39K | -13K | 38K | 150K | ||
| Net Change in Cash | 461K | -1.34M | -21K | -163K | 1.14M | ||
| ||||||