| |||||||||

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 | 1.32M | 1.00M | 1.59M | 1.73M | 1.81M | ||
| Depreciation | 311K | 347K | -810K | 435K | 413K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 158K | -19K | -26K | -209K | 212K | ||
| Change In Working Capital | -1.78M | 1.69M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 239K | -105K | 0 | 0 | 0 | ||
| Cash From Operations | 254K | 2.92M | -2.21M | -1.21M | 967K | ||
| Capital Expenditures | -355K | -710K | 1.14M | -417K | -459K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -6.67M | 6.67M | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -355K | -710K | 0 | 0 | 0 | ||
| Cash from Investing | -355K | -7.38M | 7.81M | -416K | -459K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -2.09M | -849K | 0 | 0 | 0 | ||
| Net Borrowings | -184 | -903 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -45K | 238K | 0 | 0 | 0 | ||
| Cash From Financing | -2.13M | -612K | 9.93M | 545K | -89K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -2.23M | -5.07M | 15.5M | -1.08M | 419K | ||
| ||||||