| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-JUL 2008 |
31-OCT 2008 |
31-JAN 2009 |
30-APR 2009 |
31-JUL 2009 |
|
| Net Income | 123K | -2.29M | 15K | 566K | -645K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -210K | 210K | 0 | 0 | 0 | ||
| Change In Working Capital | -114K | 313K | -239K | 0 | 0 | ||
| Other Non Cash Operating Items | -38K | 1.79M | 296K | 0 | 0 | ||
| Cash From Operations | -239K | 38K | 72K | -470K | -127K | ||
| Capital Expenditures | -434K | -423K | -168K | 1.04M | -226K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -361K | -384K | -158K | 0 | 0 | ||
| Cash from Investing | -361K | -384K | -158K | 924K | -189K | ||
| Dividends Paid | 0 | 0 | -91K | 91K | 0 | ||
| Sale / Purchase of Stock | -177K | -39K | -36K | 0 | 0 | ||
| Net Borrowings | 434K | 333K | 1.40M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | -63K | 0 | 0 | ||
| Cash From Financing | 257K | 294K | 1.21M | -933K | -316K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -343K | -52K | 1.13M | -480K | -631K | ||
| ||||||