| |||||||||

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 | -2.00M | -699K | 452K | -796K | -1.32M | ||
| Depreciation | 1.51M | 1.56M | 1.68M | 1.67M | 1.65M | ||
| Amortization | 0 | 110K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | -1.17M | 0 | 0 | 0 | ||
| Change In Working Capital | 1.16M | 2.18M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 212K | -336K | 0 | 0 | 0 | ||
| Cash From Operations | 887K | 1.65M | 2.02M | 1.04M | 1.51M | ||
| Capital Expenditures | -4.59M | -4.58M | -862K | -756K | -478K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -4.59M | -4.58M | 0 | 0 | 0 | ||
| Cash from Investing | -4.59M | -4.58M | -936K | -756K | -478K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 86K | 159K | 0 | 0 | 0 | ||
| Net Borrowings | -236K | 386K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 16K | 8K | 0 | 0 | 0 | ||
| Cash From Financing | -134K | 553K | -751K | 967K | -3.53M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -3.83M | -2.38M | 333K | 1.25M | -2.50M | ||
| ||||||