| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Net Income | 594K | -9.07M | -9.07M | -9.07M | -9.07M | ||
| Depreciation | 6.62M | -6.62M | 0 | 0 | 7.58M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -31.6M | 31.6M | 0 | 0 | 285K | ||
| Other Non Cash Operating Items | 3.21M | -3.21M | 0 | 0 | 23.8M | ||
| Cash From Operations | -19.4M | 19.4M | 0 | 0 | -4.58M | ||
| Capital Expenditures | -5.00M | 5.00M | 0 | 0 | -8.68M | ||
| Sale of Assets | 34.6M | -34.6M | 0 | 0 | 493K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -14.3M | 14.3M | 0 | 0 | -351K | ||
| Other Investing Activities | -6.61M | 6.61M | 0 | 0 | 1.11M | ||
| Cash from Investing | 13.7M | -13.7M | 0 | 0 | 1.25M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -1.71M | 1.71M | 0 | 0 | -36K | ||
| Other Financing Cash Flows | 551K | -551K | 0 | 0 | -642K | ||
| Cash From Financing | -1.16M | 1.16M | 0 | 0 | -678K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -6.88M | 6.88M | 0 | 0 | -4.01M | ||
| ||||||