| |||||||||

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 | -498K | -857K | 692K | -1.03M | -1.15M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 15K | 9K | 0 | 0 | 0 | ||
| Deferred Taxes | -3.08M | 423K | -1.62M | -250K | -74K | ||
| Change In Working Capital | 1.31M | -66K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 3.55M | 217K | 0 | 0 | 0 | ||
| Cash From Operations | 1.22M | -274K | -439K | -500K | -855K | ||
| Capital Expenditures | -3.97M | 11.7M | -2.41M | -6.25M | -9.95M | ||
| Sale of Assets | 0 | 1.13M | 8K | 23K | 37K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 34K | 7K | 0 | 0 | 0 | ||
| Other Investing Activities | -2.85M | 3.40M | 0 | 0 | 0 | ||
| Cash from Investing | -2.81M | 4.54M | -40.8M | -11.1M | -18.5M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 84K | 7.65M | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 135 | 4K | 0 | 0 | 0 | ||
| Cash From Financing | 85K | 7.65M | 30.1M | 16.4M | 7.94M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.51M | 11.9M | -11.2M | 4.77M | -11.4M | ||
| ||||||