| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Net Income | -2.58M | -2.35M | -3.01M | -2.34M | -3.19M | ||
| Depreciation | 149K | 58K | 60K | 65K | 68K | ||
| Amortization | 106K | 106K | 222K | 25K | 25K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 752K | -861K | -2.33M | 966K | 11.8M | ||
| Other Non Cash Operating Items | 10K | 288K | 565K | 437K | 223K | ||
| Cash From Operations | -1.57M | -2.76M | -4.49M | -851K | 8.89M | ||
| Capital Expenditures | -57K | -289K | -81K | -93K | -56K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | -375K | 0 | 375K | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -92K | -289K | -81K | -58K | -431K | ||
| Cash from Investing | -92K | -289K | -456K | -58K | -56K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 5.85M | 344K | 12.8M | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 0 | 5.85M | 344K | 12.8M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.66M | -3.05M | 897K | -565K | 21.6M | ||
| ||||||