| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Net Income | -1.14M | -889K | 1.33M | 52K | 7.97M | ||
| Depreciation | 10.1M | -10.1M | 0 | 0 | 0 | ||
| Amortization | 6.37M | -6.37M | 0 | 0 | 0 | ||
| Deferred Taxes | -2.33M | 2.33M | 0 | 0 | 0 | ||
| Change In Working Capital | 1.49M | -1.49M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -1.02M | 1.02M | 0 | 0 | 0 | ||
| Cash From Operations | 19.2M | -19.2M | 0 | 0 | 0 | ||
| Capital Expenditures | -7.52M | 7.52M | 0 | 0 | 0 | ||
| Sale of Assets | 11K | -11K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -7.52M | 7.52M | 0 | 0 | 0 | ||
| Cash from Investing | -7.51M | 7.51M | 0 | 0 | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -14.8M | 14.8M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -14.8M | 14.8M | 0 | 0 | 0 | ||
| Foreign Exchange Effect | 1.28M | -1.28M | 0 | 0 | 0 | ||
| Net Change in Cash | -1.86M | 1.86M | 0 | 0 | 0 | ||
| ||||||