| |||||||||

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 | -16K | -1.14M | -1.86M | -1.52M | -1.12M | ||
| Depreciation | 343K | 227K | 310K | 416K | 433K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 255K | 267K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 106K | 112K | 0 | 0 | 0 | ||
| Cash From Operations | 689K | -534K | -684K | -1.46M | -1.21M | ||
| Capital Expenditures | -2.24M | -2.70M | -516K | -95K | -150K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 2.50M | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -2.24M | -2.70M | 0 | 0 | 0 | ||
| Cash from Investing | -2.24M | -2.70M | -516K | -95K | 2.35M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 1.04M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 1.04M | 700K | 1.61M | 172K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.55M | -2.19M | -500K | 60K | 1.31M | ||
| ||||||