| |||||||||

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 | 1.86M | -374K | -275K | -276K | 298K | ||
| Depreciation | 309K | 487K | 412K | 477K | 442K | ||
| Amortization | 2K | 2K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -222K | 16K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 40K | 40K | 0 | 0 | 0 | ||
| Cash From Operations | 1.99M | 170K | 1.33M | 698K | 436K | ||
| Capital Expenditures | -3.13M | 96K | -549K | -1.77M | -1.43M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -32K | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -2.95M | 426K | 0 | 0 | 0 | ||
| Cash from Investing | -2.95M | 394K | -857K | -2.94M | -207K | ||
| Dividends Paid | -314 | -79.0 | 0 | 0 | -63K | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 1.16M | 589K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -99K | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 1.06M | 589K | -400K | 815K | -922K | ||
| Foreign Exchange Effect | 21K | 52K | -5K | 0 | 5K | ||
| Net Change in Cash | 120K | 1.21M | 69K | -1.43M | -690K | ||
| ||||||