| |||||||||

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 | -4.68M | 2.37M | 3.58M | 1.36M | -842K | ||
| Depreciation | 889K | 898K | 912K | 915K | 905K | ||
| Amortization | -125K | 386K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -9.79M | -13.0M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 11.7M | 11.7M | 0 | 0 | 0 | ||
| Cash From Operations | -1.97M | 2.33M | 12.9M | 8.47M | -18K | ||
| Capital Expenditures | -415K | -44K | -79K | -50K | -687K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -415K | -45K | 0 | 0 | 0 | ||
| Cash from Investing | -415K | -45K | -81K | -50K | -690K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 3.78M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 5.24M | 452K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -300K | -12.0M | 0 | 0 | 0 | ||
| Cash From Financing | 8.72M | -11.5M | -9.52M | -6.54M | 452K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 6.33M | -9.22M | 3.31M | 1.87M | -256K | ||
| ||||||