| |||||||||

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 | -736K | -7.29M | -1.17M | -2.90M | -900K | ||
| Depreciation | 13K | 14K | 15K | 58K | 80K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 46K | -57K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 122K | 6.54M | 0 | 0 | 0 | ||
| Cash From Operations | -555K | -791K | -421K | -1.06M | -593K | ||
| Capital Expenditures | -4.18M | -4.47M | -3.19M | -421K | -3.38M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -3.30M | -2.33M | 0 | 0 | 0 | ||
| Cash from Investing | -3.30M | -2.33M | -1.05M | -526K | -3.46M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 662K | -2K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 662K | -2K | 0 | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -3.19M | -3.12M | -1.47M | -1.59M | -4.05M | ||
| ||||||