| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
|
| Net Income | 1.68M | 3.61M | 8.00M | 4.87M | -3.86M | ||
| Depreciation | 3.67M | 3.94M | 3.75M | 3.80M | 3.88M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -8.80M | 21.1M | 376K | 31.2M | -15.3M | ||
| Other Non Cash Operating Items | -93K | 563K | -20.4M | 1.75M | 2.43M | ||
| Cash From Operations | -3.54M | 29.3M | -8.28M | 41.6M | -12.8M | ||
| Capital Expenditures | -4.69M | -7.03M | -2.03M | -3.83M | -2.28M | ||
| Sale of Assets | 7K | 140K | 6K | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -4.84M | -6.93M | -2.03M | -3.83M | -2.28M | ||
| Cash from Investing | -4.83M | -6.79M | -2.02M | -3.83M | -2.28M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 5.34M | 2.25M | 977K | 2.31M | ||
| Net Borrowings | 0 | 0 | 0 | -1.16M | 10K | ||
| Other Financing Cash Flows | 672K | -934K | 141K | 603K | 247K | ||
| Cash From Financing | 672K | 4.40M | 2.40M | 420K | 2.57M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -7.70M | 26.9M | -7.90M | 38.2M | -12.5M | ||
| ||||||