| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAY 2007 |
31-AUG 2007 |
30-NOV 2007 |
29-FEB 2008 |
31-MAY 2008 |
|
| Net Income | -432K | -1.19M | 458K | -1.86M | -129K | ||
| Depreciation | 76K | 58K | 79K | 102K | 137K | ||
| Amortization | 0 | 108K | 143K | 83K | 157K | ||
| Deferred Taxes | -28K | -332K | 0 | 0 | 0 | ||
| Change In Working Capital | -764K | 830K | -7.96M | 6.88M | -6.34M | ||
| Other Non Cash Operating Items | 182K | 0 | 14K | 72K | 89K | ||
| Cash From Operations | -1.08M | -521K | -7.26M | 5.28M | -6.08M | ||
| Capital Expenditures | -29K | -135K | -54K | -33K | -111K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 271K | -135K | -54K | -33K | -111K | ||
| Cash from Investing | 271K | -135K | -54K | -33K | -111K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1.50M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 63K | 2.52M | 0 | 497K | 7.70M | ||
| Other Financing Cash Flows | -669K | -1.80M | 7.52M | -6.05M | -1.47M | ||
| Cash From Financing | 894K | 727K | 7.52M | -5.55M | 6.23M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 82K | 71K | 205K | -310K | 32K | ||
| ||||||