| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | 203K | 227K | 232K | 241K | 183K | ||
| Depreciation | 197K | 199K | 212K | 203K | 174K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 2.20M | -711K | 3.07M | 0 | 0 | ||
| Other Non Cash Operating Items | 6K | 8K | -2.41M | 0 | 0 | ||
| Cash From Operations | 2.61M | -277K | 1.10M | -561K | 1.55M | ||
| Capital Expenditures | -45K | -10K | -26K | -6K | -19K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -45K | -10K | -26K | 0 | 0 | ||
| Cash from Investing | -45K | -10K | -26K | -288K | -114K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -2.09M | 128K | -782K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -2.09M | 128K | -782K | 487K | -1.45M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 477K | -159K | 296K | -362K | -20K | ||
| ||||||