| |||||||||

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 | 593K | 1.80M | 969K | 1.10M | 1.33M | ||
| Depreciation | 189K | 176K | 156K | 158K | 160K | ||
| Amortization | 405K | 268K | 0 | 0 | 0 | ||
| Deferred Taxes | -59K | -134K | -29K | 1K | -61K | ||
| Change In Working Capital | -1.56M | -287K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 59K | 155K | 0 | 0 | 0 | ||
| Cash From Operations | -376K | 1.98M | 3.59M | -1.98M | 575K | ||
| Capital Expenditures | -362K | -143K | -208K | -76K | -155K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -362K | -143K | 0 | 0 | 0 | ||
| Cash from Investing | -362K | -143K | -208K | -76K | -155K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 20K | 16K | 0 | 0 | 0 | ||
| Net Borrowings | -506K | -852K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -65K | 347K | 0 | 0 | 0 | ||
| Cash From Financing | -551K | -489K | -1.12M | -1.43M | -328K | ||
| Foreign Exchange Effect | -331K | -1.20M | -55K | 488K | 66K | ||
| Net Change in Cash | -1.62M | 154K | 2.21M | -3.00M | 158K | ||
| ||||||