| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
|
| Net Income | 339K | -1.93M | -682K | -113K | -548K | ||
| Depreciation | 231K | 240K | 245K | 262K | 277K | ||
| Amortization | 679K | 921K | 943K | 981K | 967K | ||
| Deferred Taxes | 228K | -1.15M | -861K | -1.06M | 191K | ||
| Change In Working Capital | -641K | 489K | 1.06M | 176K | -1.34M | ||
| Other Non Cash Operating Items | 418K | 284K | 517K | 904K | 556K | ||
| Cash From Operations | 1.25M | -1.14M | 1.22M | 1.15M | 98K | ||
| Capital Expenditures | -1.06M | -1.13M | -1.39M | -1.33M | -1.32M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.06M | -1.13M | -1.39M | -1.33M | -1.68M | ||
| Cash from Investing | -1.06M | -1.13M | -1.39M | -1.33M | -1.68M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 148K | 166K | 159K | 365K | 106K | ||
| Net Borrowings | -72K | -73K | -73K | 806K | -122K | ||
| Other Financing Cash Flows | 18K | 90K | 39K | -8K | 0 | ||
| Cash From Financing | 94K | 183K | 125K | 1.16M | -16K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 291K | -2.08M | -40K | 982K | -1.59M | ||
| ||||||