| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-APR 2007 |
31-JUL 2007 |
31-OCT 2007 |
31-JAN 2008 |
30-APR 2008 |
|
| Net Income | -102K | -968K | -3.21M | -737K | -1.63M | ||
| Depreciation | 1.80M | 1.85M | 2.13M | 2.48M | 1.80M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | -1.67M | 160K | 0 | 0 | ||
| Change In Working Capital | -525K | 1.46M | 2.37M | -473K | -920K | ||
| Other Non Cash Operating Items | 120K | 598K | 2.14M | 509K | 995K | ||
| Cash From Operations | 1.30M | 1.27M | 3.59M | 1.78M | 245K | ||
| Capital Expenditures | -1.96M | -1.99M | -4.18M | -1.50M | -423K | ||
| Sale of Assets | 47K | 0 | 300 | 0 | 5K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.84M | -2.61M | -3.59M | -1.46M | -461K | ||
| Cash from Investing | -1.79M | -2.61M | -3.59M | -1.46M | -455K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 740K | 731K | 517K | -95K | 209K | ||
| Other Financing Cash Flows | -20K | -25K | -238K | -61K | -23K | ||
| Cash From Financing | 720K | 706K | 280K | -157K | 185K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 225K | -627K | 284K | 162K | -25K | ||
| ||||||