| |||||||||

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 | -524K | -2.04M | -927K | -309K | -485K | ||
| Depreciation | 161K | 239K | 296K | 185K | 141K | ||
| Amortization | 0 | 31K | 0 | 0 | 0 | ||
| Deferred Taxes | -263K | -1.05M | -239K | 0 | 0 | ||
| Change In Working Capital | 901K | -486K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 887K | 2.60M | 0 | 0 | 0 | ||
| Cash From Operations | 1.16M | -705K | -318K | -71K | 635K | ||
| Capital Expenditures | -1.13M | -1.15M | -765K | -172K | -394K | ||
| Sale of Assets | 0 | 0 | 189K | 160K | 851K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 4K | 273 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.13M | -963K | 0 | 0 | 0 | ||
| Cash from Investing | -1.12M | -963K | -764K | -10K | 547K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -21K | -28K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 1.73M | 0 | 0 | 0 | ||
| Cash From Financing | -21K | 1.71M | 649K | -8K | -35K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 19K | 39K | -434K | -89K | 1.15M | ||
| ||||||