| |||||||||

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 | -750K | -517K | -1.10M | -383K | 360K | ||
| Depreciation | 152K | 165K | 185K | 222K | 256K | ||
| Amortization | 397K | 395K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 90K | -443K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 470K | 456K | 0 | 0 | 0 | ||
| Cash From Operations | 359K | 56K | 282K | -37K | 798K | ||
| Capital Expenditures | -341K | -587K | -564K | -360K | -357K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -341K | -587K | 0 | 0 | 0 | ||
| Cash from Investing | -341K | -587K | -567K | -360K | -357K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 37K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -63K | -62K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -26K | -62K | -47K | -125K | -125K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -8K | -593K | -332K | -522K | 316K | ||
| ||||||