| |||||||||

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 | 129K | 2.58M | 1.41M | -411K | -877K | ||
| Depreciation | 1.16M | 1.18M | 904K | 1.12M | 1.13M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -458K | -453K | -692K | -696K | -710K | ||
| Change In Working Capital | -621K | -2.45M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 658K | 1.48M | 0 | 0 | 0 | ||
| Cash From Operations | 870K | 2.34M | 5.51M | 2.59M | 570K | ||
| Capital Expenditures | -1.55M | -1.03M | -2.23M | -1.30M | -1.50M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.56M | -960K | 0 | 0 | 0 | ||
| Cash from Investing | -1.56M | -960K | -3.17M | -1.45M | -1.59M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 2.40M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -1.56M | -1.31M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 836K | -1.31M | -3.40M | -600K | 802K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 149K | 73K | -1.05M | 538K | -214K | ||
| ||||||