| |||||||||

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 | 3.03M | 2.59M | 984K | 1.01M | 815K | ||
| Depreciation | 1.41M | 1.33M | 1.35M | 1.29M | 1.33M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 68K | 1.07M | 410K | 231K | 339K | ||
| Change In Working Capital | -13.7M | 15.8M | 25.8M | -6.26M | 0 | ||
| Other Non Cash Operating Items | 770K | -495K | 4.39M | -5.05M | 0 | ||
| Cash From Operations | -8.43M | 20.3M | 32.9M | 19.0M | 483K | ||
| Capital Expenditures | -834K | -719K | -793K | -1.55M | -1.58M | ||
| Sale of Assets | 0 | 0 | 2K | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -834K | -719K | -793K | 3.15M | 0 | ||
| Cash from Investing | -834K | -719K | -791K | -1.55M | -1.58M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 330K | 104K | -2.65M | 2.18M | 0 | ||
| Net Borrowings | 8.07M | -8.09M | -27.6M | 23.5M | 0 | ||
| Other Financing Cash Flows | -38K | -10.9M | -16K | -487K | 0 | ||
| Cash From Financing | 8.36M | -18.9M | -30.3M | -19.2M | -228K | ||
| Foreign Exchange Effect | 38K | -185K | 602K | -144K | 427K | ||
| Net Change in Cash | -871K | 456K | 2.47M | -1.87M | -898K | ||
| ||||||