| |||||||||

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 | -1.50M | 55K | -1.55M | 3.60M | 2.62M | ||
| Depreciation | 506K | 631K | 498K | 558K | 522K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 3.10M | 628K | -872K | 0 | 0 | ||
| Other Non Cash Operating Items | -2.02M | -2.21M | 1.79M | 0 | 0 | ||
| Cash From Operations | 92K | -901K | -135K | 1.04M | 4.97M | ||
| Capital Expenditures | -50K | -147K | -25K | -366K | -889K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -50K | -147K | -25K | 0 | 0 | ||
| Cash from Investing | -50K | -147K | -25K | -366K | -889K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 746K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -185K | 904K | -2.12M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 561K | 904K | -2.12M | 363K | -600K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 603K | -144K | -2.28M | 1.04M | 3.48M | ||
| ||||||