| |||||||||

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 | 65K | 281K | 5.16M | 89K | 366K | ||
| Depreciation | 0 | 0 | 785K | 198K | 199K | ||
| Amortization | 198K | 197K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | -5.27M | 0 | -96K | ||
| Change In Working Capital | -1.08M | -281K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 239K | 23K | 0 | 0 | 0 | ||
| Cash From Operations | -578K | 220K | 281K | 113K | -13K | ||
| Capital Expenditures | -89K | -17K | -20K | -13K | -2K | ||
| Sale of Assets | 0 | 0 | 500 | 2K | 2K | ||
| Acquisitions | 53K | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -89K | -17K | 0 | 0 | 0 | ||
| Cash from Investing | -36K | -17K | -17K | -10K | -1K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -2.89M | -49K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 2.84M | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -49K | -49K | -48K | -2.37M | -51K | ||
| Foreign Exchange Effect | -19K | -55K | -112K | 111K | 87K | ||
| Net Change in Cash | -682K | 99K | 104K | -2.16M | 23K | ||
| ||||||