| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | 1.83M | 1.44M | 791K | 765K | 1.78M | ||
| Depreciation | 653K | 469K | 870K | 746K | 808K | ||
| Amortization | -18K | 30K | 0 | 0 | 0 | ||
| Deferred Taxes | 474K | 816K | 220K | 256K | 110K | ||
| Change In Working Capital | 285K | 1.54M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 198K | 661K | -2.46M | 0 | 0 | ||
| Cash From Operations | 3.42M | 4.96M | -576K | 3.62M | 3.08M | ||
| Capital Expenditures | -879K | -522K | -613K | -266K | -438K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -4.74M | -11.9M | -48K | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -879K | -523K | -611K | 0 | 0 | ||
| Cash from Investing | -5.62M | -12.5M | -659K | -264K | -437K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 12.4M | -168K | -237K | 0 | 0 | ||
| Net Borrowings | -266K | -335K | -1.08M | 0 | 0 | ||
| Other Financing Cash Flows | -75K | 422K | -75K | 0 | 0 | ||
| Cash From Financing | 12.0M | -81K | -1.39M | -892K | -2.08M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 9.84M | -7.59M | -2.62M | 2.46M | 562K | ||
| ||||||