| |||||||||

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 | 842K | 1.24M | 2.25M | 282K | 676K | ||
| Depreciation | 411K | 457K | 494K | 524K | 548K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 126K | 717K | -157K | 525K | -525K | ||
| Change In Working Capital | 73K | -2.70M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 247K | 216K | 0 | 0 | 0 | ||
| Cash From Operations | 1.70M | -72K | 1.95M | 2.63M | 2.10M | ||
| Capital Expenditures | -627K | -566K | -1.17M | -771K | -868K | ||
| Sale of Assets | 1K | 0 | -1K | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -30.0M | 6K | 0 | 0 | 0 | ||
| Other Investing Activities | -627K | -566K | 0 | 0 | 0 | ||
| Cash from Investing | -30.6M | -560K | -1.17M | -771K | -868K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 112K | -1.28M | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -20K | 3K | 0 | 0 | 0 | ||
| Cash From Financing | 92K | -1.28M | -990K | -37K | 56K | ||
| Foreign Exchange Effect | -20K | -142K | -21K | 90K | 88K | ||
| Net Change in Cash | -28.9M | -2.05M | -234K | 1.92M | 1.38M | ||
| ||||||