| |||||||||

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 | 3.58M | 2.38M | 970K | -5.76M | -7.95M | ||
| Depreciation | 63K | 79K | 85K | 105K | 109K | ||
| Amortization | 0 | 0 | 46K | 104K | -150K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -6.89M | -6.75M | -6.75M | -2.80M | 280K | ||
| Other Non Cash Operating Items | 277K | 291K | 266K | 250K | 497K | ||
| Cash From Operations | -2.98M | -4.00M | -5.39M | -8.11M | -7.21M | ||
| Capital Expenditures | -216K | -164K | -229K | -188K | -46K | ||
| Sale of Assets | 0 | 1K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | -5.02M | 5.02M | 0 | ||
| Other Investing Activities | -216K | -164K | -229K | -3.22M | 1.68M | ||
| Cash from Investing | -216K | -163K | -5.25M | 1.80M | 1.68M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 20K | 0 | ||
| Net Borrowings | -489K | -3K | 55.8M | -490K | -4K | ||
| Other Financing Cash Flows | 493K | 19K | 0 | 0 | 0 | ||
| Cash From Financing | 4K | 16K | 55.8M | -470K | -4K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -3.19M | -4.15M | 45.2M | -6.77M | -5.54M | ||
| ||||||