| |||||||||

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 | 855K | -743K | 1.55M | 2.53M | 1.37M | ||
| Depreciation | 277K | 271K | 387K | 523K | 457K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -47K | -384K | 9K | 171K | 56K | ||
| Change In Working Capital | -493K | 576K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 412K | 1.38M | 0 | 0 | 0 | ||
| Cash From Operations | 1.00M | 1.10M | 1.70M | 1.70M | 2.11M | ||
| Capital Expenditures | -417K | -265K | -350K | -364K | -307K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | -2.85M | -47K | -545K | ||
| Investments | -1.37M | 4.41M | 0 | 0 | 0 | ||
| Other Investing Activities | 964K | -5.35M | 0 | 0 | 0 | ||
| Cash from Investing | -410K | -947K | -2.64M | -187K | -894K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -101K | -99K | 0 | 0 | 0 | ||
| Net Borrowings | -304K | -308K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | -1K | 0 | 0 | 0 | ||
| Cash From Financing | -405K | -408K | 1.27M | -1.53M | -998K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 189K | -254K | 330K | -24K | 221K | ||
| ||||||