| |||||||||

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 | 11K | 336K | -701K | -270K | -2.09M | ||
| Depreciation | 159K | 154K | 147K | 144K | 132K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -81K | -293K | 0 | 0 | 1.61M | ||
| Change In Working Capital | -464K | -591K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 346K | 340K | 0 | 0 | 0 | ||
| Cash From Operations | -29K | -54K | 2.38M | 465K | 1.24M | ||
| Capital Expenditures | -100K | -165K | -44K | -111K | -82K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 1K | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -100K | -165K | 0 | 0 | 0 | ||
| Cash from Investing | -100K | -164K | -44K | -111K | -82K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 6K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 86K | 269K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -203K | 201K | 0 | 0 | 0 | ||
| Cash From Financing | -111K | 470K | -2.47M | -410K | -1.03M | ||
| Foreign Exchange Effect | -4K | -16K | -5K | 8K | 5K | ||
| Net Change in Cash | -244K | 236K | -140K | -48K | 131K | ||
| ||||||