| |||||||||

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 | 828K | 1.46M | 247K | 238K | -778K | ||
| Depreciation | 1.02M | 965K | 1.04M | 1.03M | 873K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -84K | -62K | 130K | 124K | -420K | ||
| Change In Working Capital | -2.35M | -506K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 1.62M | 1.51M | 0 | 0 | 0 | ||
| Cash From Operations | 1.03M | 3.37M | 738K | 5.91M | -442K | ||
| Capital Expenditures | -398K | 783K | -500K | -733K | -365K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 156K | -54K | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -398K | -415K | 0 | 0 | 0 | ||
| Cash from Investing | -398K | -259K | -554K | -733K | -365K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 285K | 8K | 0 | 0 | 0 | ||
| Net Borrowings | -379K | 901K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 41K | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -53K | 909K | -1.37M | -2.25M | -2.56M | ||
| Foreign Exchange Effect | -1.04M | -685K | -323K | 451K | 118K | ||
| Net Change in Cash | -465K | 3.33M | -1.50M | 3.38M | -3.24M | ||
| ||||||