| |||||||||

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 | -2.61M | 3.10M | 400K | -365K | 5.22M | ||
| Depreciation | -2.94M | 1.39M | 1.88M | 1.27M | 1.16M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 486K | -162K | 227K | -203K | 0 | ||
| Change In Working Capital | 8.68M | -4.03M | 1.98M | 7.11M | -406K | ||
| Other Non Cash Operating Items | -2.27M | 470K | 1.16M | -180K | 653K | ||
| Cash From Operations | -3.47M | 775K | 5.17M | 7.76M | 6.53M | ||
| Capital Expenditures | 6.15M | -669K | -322K | -2.58M | -384K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 14.9M | 0 | 0 | 0 | 0 | ||
| Investments | 15.3M | -8.73M | 0 | 0 | 0 | ||
| Other Investing Activities | 6.15M | -1.25M | 7.97M | -11.4M | -948K | ||
| Cash from Investing | 36.4M | -9.98M | 7.97M | -11.4M | -948K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -1.66M | -38K | -1.64M | 16K | 9.15M | ||
| Net Borrowings | 295K | -67K | -55K | -47K | -21K | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 1K | ||
| Cash From Financing | -1.37M | -105K | -1.69M | -31K | 9.13M | ||
| Foreign Exchange Effect | -359K | -3.22M | 9.47M | -10.5M | 2.19M | ||
| Net Change in Cash | 31.2M | -12.5M | 20.9M | -14.2M | 16.9M | ||
| ||||||