| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAY 2008 |
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
|
| Net Income | 8.01M | 7.38M | -2.98M | -50.2M | -8.08M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | -6.06M | 1.47M | -1.72M | ||
| Change In Working Capital | -169M | 12.6M | -58.6M | 0 | 0 | ||
| Other Non Cash Operating Items | 124M | -2.74M | 20.4M | -47.1M | 0 | ||
| Cash From Operations | -37.7M | 17.3M | -47.2M | -45.7M | 5.53M | ||
| Capital Expenditures | -142K | -1.80M | -667K | 0 | -1.58M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -275K | 0 | -1.22M | -1.23M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 73.2M | -16.9M | 46.9M | 12.9M | 0 | ||
| Cash from Investing | 73.2M | -17.1M | 46.9M | 11.7M | 8.87M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 6.17M | -1.70M | 14K | 0 | 0 | ||
| Net Borrowings | -48.4M | 18.2M | -43.4M | 0 | 0 | ||
| Other Financing Cash Flows | 2.25M | 750K | 14K | 0 | 0 | ||
| Cash From Financing | -40.0M | 17.2M | -43.4M | 0 | 5.43M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -4.46M | 17.3M | -43.7M | 0 | -14.1M | ||
| ||||||