| |||||||||

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 | 991K | -176K | 761K | 715K | 576K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | -1.78M | 0 | 0 | 0 | ||
| Change In Working Capital | -1.04M | -7.03M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 3.92M | 3.88M | 0 | 0 | 0 | ||
| Cash From Operations | 3.87M | -5.11M | 1.19M | 8.17M | 1.40M | ||
| Capital Expenditures | 26.0M | -236K | -980K | -1.75M | -816K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -524K | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -30.6M | -32.8M | 0 | 0 | 0 | ||
| Cash from Investing | -31.2M | -32.8M | -39.2M | -54.2M | -5.38M | ||
| Dividends Paid | -887K | -887K | -1.16M | -1.10M | -484K | ||
| Sale / Purchase of Stock | 76K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -34K | 102K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 24.1M | 27.9M | 0 | 0 | 0 | ||
| Cash From Financing | 23.3M | 27.1M | 35.1M | 48.1M | 4.04M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -4.01M | -10.8M | -2.87M | 2.00M | 65K | ||
| ||||||