| |||||||||

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 | -1.55M | -1.22M | -786K | -982K | -1.03M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 9K | 7K | 7K | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.39M | -1.35M | 132K | 0 | 0 | ||
| Other Non Cash Operating Items | 896K | 449K | -4.37M | 0 | 0 | ||
| Cash From Operations | 744K | -2.11M | -481K | 64K | -675K | ||
| Capital Expenditures | -6.36M | -5.78M | -4.51M | -4.31M | -3.85M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -6.36M | -5.78M | -4.51M | 0 | 0 | ||
| Cash from Investing | -6.36M | -5.78M | -4.51M | -4.31M | -3.85M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 407K | 6K | 26K | 0 | 0 | ||
| Net Borrowings | -400K | 6.99M | 6.84M | 0 | 0 | ||
| Other Financing Cash Flows | -15K | -15K | -14K | 0 | 0 | ||
| Cash From Financing | -8K | 6.98M | 6.86M | -62K | 4.72M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -5.63M | -911K | 1.87M | -4.30M | 202K | ||
| ||||||