| |||||||||

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 | -659K | 1.14M | -3.03M | -2.42M | -2.63M | ||
| Depreciation | 858K | 837K | 826K | 829K | 846K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -2.64M | 3.74M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -251K | 379K | 0 | 0 | 0 | ||
| Cash From Operations | -2.69M | 6.10M | -881K | 121K | 1.81M | ||
| Capital Expenditures | -545K | -727K | -179K | -276K | -252K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 3.52M | 2.41M | 0 | 0 | 0 | ||
| Cash from Investing | 3.52M | 2.41M | 966K | 2.60M | 3.24M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 591K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 18K | -6K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | -17K | 0 | 0 | 0 | ||
| Cash From Financing | 609K | -23K | 351K | -6K | 270K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 1.44M | 8.49M | 436K | 2.72M | 5.32M | ||
| ||||||