| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
30-JUN 2009 |
|
| Net Income | 1.74M | 323K | 944K | 1.64M | 256K | ||
| Depreciation | -277K | 207K | -207K | 450K | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 27K | -189K | 189K | -314K | 0 | ||
| Change In Working Capital | 2.38M | 1.58M | -1.58M | -412K | 0 | ||
| Other Non Cash Operating Items | 478K | 429K | -429K | 1.39M | 0 | ||
| Cash From Operations | -3.67M | 4.08M | -4.08M | 5.76M | 0 | ||
| Capital Expenditures | 564K | -460K | 460K | -574K | 0 | ||
| Sale of Assets | 0 | 13K | -13K | 14K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 17.8M | -12.4M | 12.4M | -12.3M | 0 | ||
| Other Investing Activities | -4.01M | 2.74M | -2.74M | 5.93M | 0 | ||
| Cash from Investing | 13.8M | -9.65M | 9.65M | -6.37M | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -19.8M | 964K | -964K | 964K | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -19.8M | 964K | -964K | 964K | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -9.70M | -4.60M | 4.60M | 352K | 0 | ||
| ||||||