| |||||||||

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 | 687K | -2.09M | -2.49M | 1.11M | 3.22M | ||
| Depreciation | 222K | 225K | 101K | -519K | 176K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 678K | -619K | -1.17M | 882K | -135K | ||
| Change In Working Capital | -18.1M | 8.11M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 34K | 1.28M | 0 | 0 | 0 | ||
| Cash From Operations | -16.5M | 6.91M | 5.94M | 5.89M | 5.39M | ||
| Capital Expenditures | -38K | -126K | -91K | -1.32M | 70K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 2.26M | 924K | 0 | 0 | 0 | ||
| Cash from Investing | 2.26M | 924K | 1.09M | -7.55M | 70K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 4.08M | 1.42M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 4.08M | 1.42M | -27K | -5.47M | -81K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -10.1M | 9.24M | 7.00M | -7.13M | 5.38M | ||
| ||||||