| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
|
| Net Income | -875K | -10.1M | -1.19M | -1.27M | -1.81M | ||
| Depreciation | 1.28M | 1.59M | 959K | 1.01M | 1.04M | ||
| Amortization | 16K | 333K | 492K | 492K | 491K | ||
| Deferred Taxes | -860K | 4.16M | 0 | 59K | 33K | ||
| Change In Working Capital | 582K | -1.27M | -568K | -364K | -321K | ||
| Other Non Cash Operating Items | 1.83M | 6.00M | 183K | 930K | 1.22M | ||
| Cash From Operations | 1.97M | 679K | -126K | 861K | 656K | ||
| Capital Expenditures | -656K | -478K | -376K | -594K | -1.49M | ||
| Sale of Assets | 0 | 0 | 1.21M | 0 | 0 | ||
| Acquisitions | 0 | -9.22M | -228K | -154K | 382K | ||
| Investments | -6.00M | -19.2M | 0 | 0 | 0 | ||
| Other Investing Activities | 219K | 28.9M | 27.0M | -594K | -1.49M | ||
| Cash from Investing | -5.78M | 407K | 28.0M | -748K | -1.10M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -893K | 162K | -316K | -474K | 43K | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 65K | 18K | 0 | 0 | -228K | ||
| Cash From Financing | -828K | 180K | -316K | -474K | -185K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -4.64M | 1.27M | 27.6M | -361K | -632K | ||
| ||||||