| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | 543K | 605K | 231K | 219K | 76K | ||
| Depreciation | 270K | 35K | 213K | 152K | 189K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 17K | -1.00 | -33K | 0 | 0 | ||
| Change In Working Capital | 327K | -541K | 61K | -90K | -750K | ||
| Other Non Cash Operating Items | 40K | 43K | 31K | 35K | 38K | ||
| Cash From Operations | 1.20M | 142K | 504K | 317K | -448K | ||
| Capital Expenditures | 14K | 10.0 | -394K | -553K | -400K | ||
| Sale of Assets | 0 | 449K | -449K | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -150K | -550K | 0 | 700K | ||
| Other Investing Activities | 14K | -449K | 148K | -553K | -812K | ||
| Cash from Investing | 14K | -150K | -851K | -553K | -112K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -29K | -30K | -30K | -39K | -32K | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -29K | -30K | -30K | -39K | -32K | ||
| Foreign Exchange Effect | -30K | 111K | 99K | -89K | -82K | ||
| Net Change in Cash | 1.15M | 73K | -278K | -365K | -673K | ||
| ||||||