| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-APR 2006 |
31-JUL 2006 |
31-OCT 2006 |
31-JAN 2007 |
30-APR 2007 |
|
| Net Income | -3.03M | -7.84M | -2.58M | -1.13M | -105K | ||
| Depreciation | 1.08M | 1.07M | 641K | 242K | 226K | ||
| Amortization | 0 | 5.76M | -5.76M | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -84K | 443K | 526K | -103K | 157K | ||
| Other Non Cash Operating Items | 919K | 296K | 6.96M | 290K | -1.18M | ||
| Cash From Operations | -1.12M | -274K | -213K | -700K | -904K | ||
| Capital Expenditures | -39K | -7K | -2K | -4K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 1.70M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -39K | -7K | -2K | -4K | 0 | ||
| Cash from Investing | -39K | -7K | -2K | -4K | 1.70M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 34K | -2K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 2K | 0 | 0 | 0 | ||
| Cash From Financing | 34K | 0 | 0 | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.12M | -281K | -215K | -704K | 796K | ||
| ||||||