| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAY 2007 |
31-AUG 2007 |
30-NOV 2007 |
29-FEB 2008 |
31-MAY 2008 |
|
| Net Income | -846K | -908K | -784K | -749K | -846K | ||
| Depreciation | 10K | 27K | 27K | 27K | 241K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 110K | 236K | 8K | -161K | -24K | ||
| Other Non Cash Operating Items | 90K | 85K | 67K | 175K | 239K | ||
| Cash From Operations | -637K | -560K | -682K | -707K | -390K | ||
| Capital Expenditures | -22K | -35K | -15K | -5K | -13K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 20K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 278K | 215K | 285K | -5K | 262K | ||
| Cash from Investing | 278K | 215K | 285K | -5K | 282K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 0 | 0 | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -359K | -345K | -397K | -712K | -108K | ||
| ||||||