| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 983K | -57.4M | -2.69M | -3.96M | 6.90M | ||
| Depreciation | 5.25M | 5.00M | 4.82M | 4.91M | 5.58M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 1.39M | 26.1M | 1.69M | 6.02M | 0 | ||
| Change In Working Capital | -8.55M | -15.2M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 2.65M | 32.4M | 0 | 0 | 0 | ||
| Cash From Operations | 1.73M | -9.19M | 24.1M | 11.5M | 17.4M | ||
| Capital Expenditures | -7.25M | -4.06M | -1.24M | -710K | -91K | ||
| Sale of Assets | 0 | 0 | 0 | 15K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -7.25M | -4.06M | 0 | 0 | 0 | ||
| Cash from Investing | -7.25M | -4.06M | -24.3M | 22.3M | -91K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 157K | 117K | 0 | 0 | 0 | ||
| Net Borrowings | 4.84M | 20.0M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -70K | 2K | 0 | 0 | 0 | ||
| Cash From Financing | 4.93M | 20.1M | -9.76M | -32.5M | -17.0M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -597K | 6.85M | -9.94M | 1.35M | 325K | ||
| ||||||