| |||||||||

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 | -568K | -626K | -932K | -2.04M | -918K | ||
| Depreciation | 62K | 64K | 63K | 63K | 57K | ||
| Amortization | 25K | 25K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -176K | -46K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 140K | 309K | 0 | 0 | 0 | ||
| Cash From Operations | -516K | -274K | -825K | -539K | -1.00M | ||
| Capital Expenditures | -23K | -12K | -80K | -357K | -187K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -23K | -12K | 0 | 0 | 0 | ||
| Cash from Investing | -23K | -12K | -145K | -292K | -187K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 250K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 250K | 5.28M | 0 | 27K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -539K | -36K | 4.31M | -831K | -1.17M | ||
| ||||||