| |||||||||

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 | -857K | -690K | -255K | -282K | -768K | ||
| Depreciation | 752K | 697K | 620K | 723K | 986K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -199K | -303K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -136K | -436K | 0 | 0 | 0 | ||
| Cash From Operations | -440K | -732K | 578K | 226K | 317K | ||
| Capital Expenditures | -777K | -587K | -538K | -691K | -958K | ||
| Sale of Assets | 0 | 12K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -777K | -565K | 0 | 0 | 0 | ||
| Cash from Investing | -777K | -553K | -538K | -691K | -958K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -12K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -7K | -1K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -19K | -1K | -9K | 746K | -53K | ||
| Foreign Exchange Effect | -123K | -609K | -82K | 253K | 66K | ||
| Net Change in Cash | -1.36M | -1.90M | -51K | 534K | -628K | ||
| ||||||