| |||||||||

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 | 14K | 129K | -533K | -3.72M | 1.01M | ||
| Depreciation | 860K | 887K | 914K | 955K | 662K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 40K | 98K | -118K | 0 | 0 | ||
| Change In Working Capital | -369K | -233K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 43K | 145K | 0 | 0 | 0 | ||
| Cash From Operations | 588K | 1.03M | -716K | 234K | 973K | ||
| Capital Expenditures | -335K | -392K | -345K | -357K | -139K | ||
| Sale of Assets | 0 | -125K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -339K | -302K | 0 | 0 | 0 | ||
| Cash from Investing | -339K | -427K | -408K | -362K | 920K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -212K | -564K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -212K | -564K | 1.06M | 159K | -1.74M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 37K | 35K | -65K | 31K | 149K | ||
| ||||||