| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | -322K | -635K | -4.04M | -1.26M | -1.48M | ||
| Depreciation | 217K | 223K | 244K | 237K | 289K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -340K | -68K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 57K | 57K | 0 | 0 | 0 | ||
| Cash From Operations | -389K | -424K | -72K | -838K | -544K | ||
| Capital Expenditures | -141K | -118K | -77K | -38K | -114K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -141K | -118K | 0 | 0 | 0 | ||
| Cash from Investing | -141K | -118K | -430K | -38K | -438K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 331K | 275K | 0 | 0 | 0 | ||
| Net Borrowings | -16K | 16K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 75K | 32K | 0 | 0 | 0 | ||
| Cash From Financing | 391K | 323K | 405K | 874K | 1.15M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -139K | -219K | -96K | -3K | 164K | ||
| ||||||