| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | -882K | -20.6M | -9.29M | 627K | 5.45M | ||
| Depreciation | 2.06M | 366K | 1.45M | 6.83M | 8.27M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 1.16M | -2.50M | 0 | 0 | 0 | ||
| Change In Working Capital | 634K | -26.4M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 1.22M | 2.94M | 0 | 0 | 0 | ||
| Cash From Operations | 4.20M | -46.1M | 32.2M | 10.6M | 12.3M | ||
| Capital Expenditures | -5.28M | -50.2M | 78.6M | -1.88M | -4.63M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -4.89M | 21.0M | -11.7M | 0 | -500K | ||
| Investments | 0 | 877K | 0 | 0 | 0 | ||
| Other Investing Activities | -437K | -54.3M | 0 | 0 | 0 | ||
| Cash from Investing | -5.33M | -32.5M | 65.3M | -2.01M | -5.01M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 60.0M | 0 | 0 | 0 | ||
| Net Borrowings | -2.50M | 89.6M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -12K | 1.53M | 0 | 0 | 0 | ||
| Cash From Financing | -2.51M | 151M | -173M | -7.12M | 6.74M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -3.64M | 72.5M | -75.6M | 1.51M | 14.0M | ||
| ||||||