| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
|
| Net Income | -1.25M | -136M | -1.60M | 1.02M | 1.09M | ||
| Depreciation | 2.48M | -4.53M | 2.59M | 2.13M | 2.57M | ||
| Amortization | 0 | 7.07M | 0 | 0 | 0 | ||
| Deferred Taxes | -645K | -39.2M | 340K | 342K | 568K | ||
| Change In Working Capital | 9.99M | 21.1M | 17.3M | -3.11M | -7.82M | ||
| Other Non Cash Operating Items | 562K | 196M | 761K | 776K | 682K | ||
| Cash From Operations | 11.1M | 44.7M | 19.4M | 1.17M | -2.90M | ||
| Capital Expenditures | -994K | -1.11M | -518K | -1.37M | -532K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -9K | -1.54M | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -994K | -1.11M | -518K | -1.37M | -532K | ||
| Cash from Investing | -1.00M | -2.65M | -518K | -1.37M | -532K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -18.8M | -42.0M | -4.67M | -3.67M | 0 | ||
| Other Financing Cash Flows | 1.01M | -1.01M | -1.81M | -14K | -1K | ||
| Cash From Financing | -17.8M | -43.0M | -6.47M | -3.68M | -1K | ||
| Foreign Exchange Effect | 25K | 212K | -443K | -2K | -300K | ||
| Net Change in Cash | -7.61M | -701K | 11.9M | -3.89M | -3.74M | ||
| ||||||