| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
|
| Net Income | 6.09M | 5.09M | 3.65M | 3.17M | 20.6M | ||
| Depreciation | 1.78M | 1.76M | 1.65M | 1.49M | 1.35M | ||
| Amortization | 193K | 193K | 169K | 143K | 154K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | -6.32M | ||
| Change In Working Capital | 3.32M | -1.48M | -749K | 3.69M | 321K | ||
| Other Non Cash Operating Items | 382K | 782K | 480K | 1.86M | -10.7M | ||
| Cash From Operations | 11.8M | 6.34M | 5.20M | 10.3M | 5.44M | ||
| Capital Expenditures | -1.95M | -2.11M | -547K | -832K | -1.14M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | -2.06M | 0 | ||
| Investments | -3.01M | -346M | -15K | 15K | -7.43M | ||
| Other Investing Activities | -1.95M | 342M | -547K | -786K | 12.6M | ||
| Cash from Investing | -4.96M | -4.11M | -562K | -2.83M | 5.15M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1.45M | 5.05M | 1.49M | 2.13M | 545K | ||
| Net Borrowings | -45K | 0 | 0 | 3K | -3K | ||
| Other Financing Cash Flows | 61K | 24K | 3K | -3K | 102K | ||
| Cash From Financing | 1.47M | 5.08M | 1.50M | 2.13M | 644K | ||
| Foreign Exchange Effect | 62K | -19K | 10K | 227K | 193K | ||
| Net Change in Cash | 8.35M | 7.30M | 6.15M | 9.87M | 11.4M | ||
| ||||||