| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-JUL 2008 |
31-OCT 2008 |
31-JAN 2009 |
30-APR 2009 |
31-JUL 2009 |
|
| Net Income | -517K | -1.16M | 3.94M | 1.51M | 2.00M | ||
| Depreciation | 44K | 39K | 15K | 23K | 21K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | -1.16M | 0 | 1.87M | ||
| Change In Working Capital | -893K | -3.31M | -6.36M | 0 | 0 | ||
| Other Non Cash Operating Items | 315K | 164K | 134K | 0 | 0 | ||
| Cash From Operations | -1.05M | -4.26M | -3.43M | -1.10M | -790K | ||
| Capital Expenditures | -55K | 0 | -25K | -13K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -55K | 0 | -25K | 0 | 0 | ||
| Cash from Investing | -55K | 0 | -25K | -919K | 1.50M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 425K | -2.02M | -712K | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 425K | -2.02M | -712K | -382K | -857K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -682K | -6.29M | -4.17M | -2.40M | -145K | ||
| ||||||