| |||||||||

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 | -1.71M | -2.17M | -2.86M | -333K | -212K | ||
| Depreciation | 442K | 334K | 525K | 866K | 874K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -240K | 688K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 578K | 491K | 0 | 0 | 0 | ||
| Cash From Operations | -934K | -652K | 3.65M | -3.85M | 871K | ||
| Capital Expenditures | -217K | -132K | -4.43M | -438K | -651K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -187K | -132K | 0 | 0 | 0 | ||
| Cash from Investing | -187K | -132K | -4.48M | -438K | -570K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 318K | -3K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | -25K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -8K | 28K | 0 | 0 | 0 | ||
| Cash From Financing | 310K | 0 | -237K | -59K | 126K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -811K | -784K | -1.07M | -4.35M | 427K | ||
| ||||||