| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-JUL 2008 |
31-OCT 2008 |
31-JAN 2009 |
30-APR 2009 |
31-JUL 2009 |
|
| Net Income | -488K | -11.1M | -683K | -69K | -91K | ||
| Depreciation | 2.45M | 2.41M | 2.21M | 2.06M | 1.82M | ||
| Amortization | 42K | -42K | 13K | 0 | 0 | ||
| Deferred Taxes | -305K | -3.48M | -36K | -6K | -1.23M | ||
| Change In Working Capital | 2.79M | -5.44M | 46K | 0 | 0 | ||
| Other Non Cash Operating Items | 481K | 14.9M | 1.13M | 0 | 0 | ||
| Cash From Operations | 4.97M | -2.75M | 2.68M | 3.54M | 2.58M | ||
| Capital Expenditures | -1.15M | -7.53M | -3.67M | -2.56M | -509K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -6.00M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 5.44M | -10.1M | -2.04M | 0 | 0 | ||
| Cash from Investing | -561K | -10.1M | -2.04M | -1.47M | -486K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -200K | -1.04M | -1K | 0 | 0 | ||
| Net Borrowings | -1.11M | 10.3M | -1.14M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -1.31M | 9.28M | -1.15M | -1.24M | -1.13M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 3.10M | -3.56M | -505K | 823K | 969K | ||
| ||||||