| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | -2.70M | -5.70M | 21.2M | 11.0M | 12.1M | ||
| Depreciation | 6.70M | 8.50M | 7.40M | 7.50M | 7.80M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 600K | 7.40M | 0 | 0 | 0 | ||
| Change In Working Capital | -2.10M | 31.8M | -25.2M | 0 | 0 | ||
| Other Non Cash Operating Items | 1.60M | 1.80M | -13.9M | 0 | 0 | ||
| Cash From Operations | 4.10M | 43.8M | -10.5M | 51.3M | 34.5M | ||
| Capital Expenditures | -5.00M | -8.70M | -1.70M | -2.80M | -3.00M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -5.00M | -8.70M | -1.70M | 0 | 0 | ||
| Cash from Investing | -5.00M | -8.70M | -1.70M | -2.80M | -3.00M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -200K | -100K | -900K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -200K | -100K | -900K | -1.20M | -100K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.10M | 35.0M | -13.1M | 47.3M | 31.4M | ||
| ||||||