| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | -1.07M | -2.32M | 229K | -1.76M | -2.35M | ||
| Depreciation | 166K | 138K | 166K | 130K | 138K | ||
| Amortization | 276K | 62K | 556K | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 526K | 0 | 0 | ||
| Change In Working Capital | -23K | -3K | -1.88M | 0 | 0 | ||
| Other Non Cash Operating Items | 506K | 827K | 490K | 0 | 0 | ||
| Cash From Operations | -144K | -1.29M | 90K | -486K | -92K | ||
| Capital Expenditures | -140K | -130K | -23K | -58K | -41K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 474K | -172K | -191K | 0 | 0 | ||
| Cash from Investing | 474K | -172K | -191K | 208K | 2.91M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 145K | -145K | -396K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 145K | -145K | -396K | -490K | -531K | ||
| Foreign Exchange Effect | 77K | 369K | 19K | -87K | 105K | ||
| Net Change in Cash | 552K | -1.24M | -478K | -855K | 2.40M | ||
| ||||||