| |||||||||

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 | 1.28M | -2.50M | 654K | 922K | 2.16M | ||
| Depreciation | 535K | 546K | 614K | 615K | 796K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 880K | -1.04M | -23K | 235K | -67K | ||
| Change In Working Capital | 2.18M | 3.83M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -14K | 1.78M | 0 | 0 | 0 | ||
| Cash From Operations | 4.87M | 2.61M | -2.33M | -3.49M | 2.57M | ||
| Capital Expenditures | -2.38M | -2.55M | -2.93M | -2.29M | -2.89M | ||
| Sale of Assets | 28K | 43K | 4K | 40K | 42K | ||
| Acquisitions | 0 | 0 | -8.85M | 8.85M | -10.6M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -2.37M | -2.54M | 0 | 0 | 0 | ||
| Cash from Investing | -2.35M | -2.49M | -11.8M | -4.00M | -2.84M | ||
| Dividends Paid | -364K | 190 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -90K | -162K | 0 | 0 | 0 | ||
| Net Borrowings | -128K | -1.91M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -582K | -2.07M | 13.9M | 7.27M | 588K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 1.94M | -1.96M | -237K | -223K | 318K | ||
| ||||||