| |||||||||

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 | 740K | 2.38M | 24K | 5.81M | 5.22M | ||
| Depreciation | 518K | 391K | 432K | 432K | 530K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -94K | 504K | 157K | 691K | 551K | ||
| Change In Working Capital | 1.20M | 6.64M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 940K | 388K | 0 | 0 | 0 | ||
| Cash From Operations | 3.31M | 10.3M | -6.83M | 8.13M | 7.46M | ||
| Capital Expenditures | -1.05M | -693K | -1.01M | -751K | -1.72M | ||
| Sale of Assets | 0 | 17K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -613K | -693K | 0 | 0 | 0 | ||
| Cash from Investing | -613K | -676K | -1.01M | -751K | -1.72M | ||
| Dividends Paid | -2.95M | -123 | 0 | 0 | -3.85M | ||
| Sale / Purchase of Stock | 59K | -428K | 0 | 0 | 0 | ||
| Net Borrowings | -1.43M | 2.86M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 3.05M | 169K | 0 | 0 | 0 | ||
| Cash From Financing | -1.27M | 2.61M | -1.78M | 16.1M | -5.90M | ||
| Foreign Exchange Effect | 304K | 113K | 39K | -48K | 39K | ||
| Net Change in Cash | 1.73M | 12.3M | -9.59M | 23.4M | -124K | ||
| ||||||