| |||||||||

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 | 852K | 1.62M | 903K | 2.78M | 4.91M | ||
| Depreciation | 1.62M | 1.78M | 1.61M | 1.32M | 1.46M | ||
| Amortization | -60K | 0 | 44K | 0 | 0 | ||
| Deferred Taxes | -31K | -200K | -176K | -317K | 1.82M | ||
| Change In Working Capital | 4.18M | 6.63M | -12.8M | 0 | 0 | ||
| Other Non Cash Operating Items | 86K | 116K | 176K | 0 | 0 | ||
| Cash From Operations | 6.37M | 9.94M | -10.3M | 9.35M | 17.5M | ||
| Capital Expenditures | -1.04M | -1.09M | -1.14M | -212K | -567K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -2.65M | 0 | -3.26M | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.39M | -4.02M | 1.79M | 0 | 0 | ||
| Cash from Investing | -4.04M | -4.02M | -1.46M | -212K | -569K | ||
| Dividends Paid | -220K | -221K | -222K | -222K | -222K | ||
| Sale / Purchase of Stock | 126K | 119K | 0 | 0 | 0 | ||
| Net Borrowings | -2.15M | -4.60M | 9.62M | 0 | 0 | ||
| Other Financing Cash Flows | 205K | -5K | 39K | 0 | 0 | ||
| Cash From Financing | -2.04M | -4.71M | 9.43M | -8.58M | -11.6M | ||
| Foreign Exchange Effect | 31K | -498K | 223K | 13K | 39K | ||
| Net Change in Cash | 319K | 712K | -2.07M | 570K | 5.36M | ||
| ||||||