| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
|
| Net Income | -91K | 839K | -884K | -4.34M | 25K | ||
| Depreciation | 373K | 433K | 369K | 479K | 208K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -67K | 819K | -910K | 78K | 0 | ||
| Other Non Cash Operating Items | 285K | -294K | 405K | 1.60M | 0 | ||
| Cash From Operations | 500K | 1.80M | -1.02M | -2.19M | 2.40M | ||
| Capital Expenditures | -238K | -336K | -289K | -225K | -104K | ||
| Sale of Assets | 34K | 0 | 32K | 150K | 0 | ||
| Acquisitions | 100K | 0 | 0 | -100K | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -204K | -325K | -282K | -215K | 0 | ||
| Cash from Investing | -70K | -325K | -250K | -165K | -71K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -196K | -216K | 412K | -413K | 0 | ||
| Net Borrowings | -234K | -1.26M | 1.27M | 3.04M | 0 | ||
| Other Financing Cash Flows | 0 | 0 | -413K | -278K | 0 | ||
| Cash From Financing | -430K | -1.47M | 1.27M | 2.35M | -2.32M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | ||
| ||||||