| |||||||||

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 | 917K | 696K | 913K | 1.39M | 1.70M | ||
| Depreciation | 896K | 805K | 888K | 880K | 874K | ||
| Amortization | 9K | 5K | 0 | 0 | 0 | ||
| Deferred Taxes | 331K | 371K | 127K | 239K | 503K | ||
| Change In Working Capital | -2.25M | -801K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 45K | 565K | 0 | 0 | 0 | ||
| Cash From Operations | -49K | 1.64M | 4.28M | 7.07M | 10.8M | ||
| Capital Expenditures | -724K | -355K | -222K | -229K | -155K | ||
| Sale of Assets | 0 | 0 | 1K | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -693K | -328K | 0 | 0 | 0 | ||
| Cash from Investing | -693K | -328K | -201K | -213K | -52K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -318K | -618K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 138K | 0 | 0 | 0 | ||
| Cash From Financing | -317K | -480K | -2.09M | -1.84M | -42K | ||
| Foreign Exchange Effect | -680K | -1.81M | -18K | 966K | 128K | ||
| Net Change in Cash | -1.74M | -982K | 1.97M | 5.98M | 10.8M | ||
| ||||||