| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAY 2008 |
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
|
| Net Income | -711K | -867K | -1.87M | -2.34M | -1.53M | ||
| Depreciation | 236K | 250K | 245K | 453K | 238K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -659K | 630K | -23K | 28K | 0 | ||
| Other Non Cash Operating Items | 97K | -4K | -358K | -312K | 0 | ||
| Cash From Operations | -1.04M | 9K | -2.00M | -2.17M | 285K | ||
| Capital Expenditures | -160K | -237K | -72K | -173K | -28K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 1.40M | 0 | ||
| Other Investing Activities | 1.79M | -152K | 1.27M | -1.50M | 0 | ||
| Cash from Investing | 1.79M | -152K | 1.27M | -100K | -28K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -10K | -10K | -10K | -10K | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -10K | -10K | -10K | -10K | -10K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 743K | -153K | -743K | -2.29M | 247K | ||
| ||||||