| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
|
| Net Income | 68K | 102K | 36K | 127K | -72K | ||
| Depreciation | 62K | 76K | 79K | 72K | 92K | ||
| Amortization | 772 | 772 | 772 | 773 | 772 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 121K | 293K | 283K | -387K | -270K | ||
| Other Non Cash Operating Items | 47K | -18K | 14K | 17K | 17K | ||
| Cash From Operations | 299K | 453K | 413K | -169K | -231K | ||
| Capital Expenditures | -7K | -71K | -134K | -96K | -49K | ||
| Sale of Assets | 0 | 15K | 4K | 550 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -7K | -71K | -134K | -96K | -49K | ||
| Cash from Investing | -7K | -56K | -130K | -95K | -49K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 18K | 18K | -32K | 20K | ||
| Net Borrowings | -21K | -32K | -55K | -71K | -69K | ||
| Other Financing Cash Flows | 0 | 0 | -32K | 32K | 0 | ||
| Cash From Financing | -21K | -13K | -69K | -71K | -49K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 270K | 384K | 214K | -335K | -329K | ||
| ||||||