| |||||||||

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 | 174K | -13.9M | -590K | 340K | 272K | ||
| Depreciation | 192K | 204K | 213K | 190K | 182K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 1K | 174K | 341K | -305K | -48K | ||
| Change In Working Capital | -808K | 660K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 122K | 14.5M | 0 | 0 | 0 | ||
| Cash From Operations | -319K | 1.59M | -2.31M | 1.89M | 1.92M | ||
| Capital Expenditures | -458K | -168K | -241K | -40K | -105K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -439K | -224K | 0 | 0 | 0 | ||
| Cash from Investing | -439K | -224K | -245K | -61K | -107K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 1.37M | -1.14M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -710K | -149K | 0 | 0 | 0 | ||
| Cash From Financing | 662K | -1.28M | 2.32M | -1.68M | -1.73M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -96K | 80K | -237K | 145K | 88K | ||
| ||||||