| |||||||||

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 | 1.17M | 114K | -193K | 260K | 1.35M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -283K | 166K | -266K | -206K | -114K | ||
| Change In Working Capital | 1.74M | -3.53M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 750K | 4.27M | 0 | 0 | 0 | ||
| Cash From Operations | 3.38M | 1.02M | 1.78M | 814K | 4.06M | ||
| Capital Expenditures | -166K | -62K | -151K | 161K | 104K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -10.8M | -5.86M | 0 | 0 | 0 | ||
| Other Investing Activities | -735K | -9.23M | 0 | 0 | 0 | ||
| Cash from Investing | -11.5M | -15.1M | -8.58M | -8.16M | -16.1M | ||
| Dividends Paid | -176K | -178K | -178K | -178K | -178K | ||
| Sale / Purchase of Stock | -38K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 33.3M | -10.0M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -20.1M | 22.3M | 0 | 0 | 0 | ||
| Cash From Financing | 13.0M | 12.1M | 14.3M | 31.8M | 14.1M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 4.81M | -1.97M | 7.50M | 24.4M | 2.08M | ||
| ||||||