| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
|
| Net Income | -7.75M | -1.31M | -9K | -4.03M | 12.8M | ||
| Depreciation | 1.79M | 1.98M | 1.72M | 1.28M | 0 | ||
| Amortization | 963K | 956K | 943K | 943K | 1.62M | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | -240K | ||
| Change In Working Capital | 7.02M | -4.94M | -45K | 2.87M | -4.13M | ||
| Other Non Cash Operating Items | 546K | 506K | 483K | 279K | -17.0M | ||
| Cash From Operations | 2.55M | -2.81M | 3.09M | 1.34M | -7.01M | ||
| Capital Expenditures | -2.59M | -1.72M | -1.76M | -1.90M | -1.08M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -21.1M | -9.32M | -12.3M | -13.7M | -47K | ||
| Other Investing Activities | 16.2M | 9.54M | 11.2M | 11.7M | 37.5M | ||
| Cash from Investing | -4.90M | 217K | -1.05M | -2.00M | 37.4M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 29K | 229K | 12K | 143K | 61K | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 29K | 229K | 12K | 143K | 61K | ||
| Foreign Exchange Effect | 156K | 648K | -11K | 356K | 110K | ||
| Net Change in Cash | -2.17M | -1.72M | 2.04M | -156K | 30.6M | ||
| ||||||