| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | 1.17M | 1.84M | 910K | 2.76M | 1.11M | ||
| Depreciation | 113K | 112K | 111K | 106K | 107K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 167K | -267K | 41K | 1.55M | 130K | ||
| Change In Working Capital | 3.84M | -2.36M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 2K | 225K | 0 | 0 | 0 | ||
| Cash From Operations | 5.29M | -452K | -99K | 4.94M | 159K | ||
| Capital Expenditures | -83K | -120K | -115K | -69K | -9K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -83K | -120K | 0 | 0 | 0 | ||
| Cash from Investing | -83K | -120K | -115K | -69K | -9K | ||
| Dividends Paid | 0 | -3.41M | 0 | 0 | -5.14M | ||
| Sale / Purchase of Stock | 4K | 1K | 0 | 0 | 0 | ||
| Net Borrowings | -10K | -10K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -6K | -3.42M | -9K | -11K | -5.03M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 5.20M | -3.99M | -223K | 4.86M | -4.88M | ||
| ||||||