| |||||||||

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 | -1.40M | -3.30M | -504K | 1.12M | 1.34M | ||
| Depreciation | -2.17M | 758K | 793K | 803K | -2.34M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -66K | -61K | 0 | 0 | -164K | ||
| Change In Working Capital | 864K | 2.08M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -694K | 476K | 0 | 0 | 0 | ||
| Cash From Operations | -3.33M | -1.10M | 2.53M | 4.10M | -3.57M | ||
| Capital Expenditures | -168K | -1.23M | -1.10M | -659K | 3.50M | ||
| Sale of Assets | 0 | 0 | 34K | 4K | -38K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -699K | 0 | 0 | 0 | ||
| Other Investing Activities | 1.33M | -532K | 0 | 0 | 0 | ||
| Cash from Investing | 1.33M | -1.23M | -1.07M | -655K | 2.51M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 556K | -26K | 0 | 0 | 0 | ||
| Net Borrowings | 1.55M | -965K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 17K | 3.60M | 0 | 0 | 0 | ||
| Cash From Financing | 2.12M | 2.60M | -2.09M | -2.17M | 1.07M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 125K | 271K | -625K | 1.28M | 11K | ||
| ||||||