| |||||||||

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 | -6.97M | 4.98M | -807K | -8.34M | 595K | ||
| Depreciation | 1.07M | 865K | 816K | -660K | 440K | ||
| Amortization | 1.54M | 883K | -2.42M | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 4.97M | -3.52M | -1.45M | 0 | 0 | ||
| Other Non Cash Operating Items | 2.58M | 1.52M | -4.09M | 0 | 0 | ||
| Cash From Operations | 3.19M | 4.72M | 2.73M | 2.44M | 1.61M | ||
| Capital Expenditures | -448K | -217K | -219K | -453K | -579K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 21.8M | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -448K | -217K | 665K | 0 | 0 | ||
| Cash from Investing | -448K | -217K | -219K | 21.3M | -579K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 138K | 687K | -825K | 0 | 0 | ||
| Net Borrowings | -497K | -1.79M | 2.29M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -359K | -1.11M | -1.15M | -1.26M | -2.06M | ||
| Foreign Exchange Effect | -144K | 930K | -799K | 970K | 19K | ||
| Net Change in Cash | 2.24M | 4.33M | 561K | 23.4M | -1.01M | ||
| ||||||