| |||||||||

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 | -763K | -1.96M | 1.32M | 2.37M | 1.24M | ||
| Depreciation | 1.40M | 1.40M | 1.31M | 1.27M | 1.25M | ||
| Amortization | 4K | 22K | 0 | 0 | 0 | ||
| Deferred Taxes | -621K | -630K | 0 | 0 | -89K | ||
| Change In Working Capital | -142K | -1.61M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 3.75M | 3.58M | 0 | 0 | 0 | ||
| Cash From Operations | 3.63M | 805K | 3.80M | 3.52M | 4.36M | ||
| Capital Expenditures | -3.69M | -2.43M | -322K | -144K | -610K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 71K | 0 | 0 | 0 | ||
| Other Investing Activities | -3.67M | -2.49M | 0 | 0 | 0 | ||
| Cash from Investing | -3.67M | -2.42M | -311K | -131K | -597K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -4.89M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 5.40M | 1.86M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 10K | -52K | 0 | 0 | 0 | ||
| Cash From Financing | 523K | 1.81M | -3.15M | -3.49M | -4.07M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 476K | 196K | 342K | -93K | -307K | ||
| ||||||