| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
|
| Net Income | -3.16M | -5.67M | -3.17M | -3.06M | -3.81M | ||
| Depreciation | 874K | 912K | 796K | 647K | 646K | ||
| Amortization | 114K | 157K | 393K | 542K | -935K | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 533K | 112K | -723K | 946K | 673K | ||
| Other Non Cash Operating Items | 676K | 2.68M | -290K | 45K | 2.86M | ||
| Cash From Operations | -961K | -1.81M | -3.00M | -878K | -565K | ||
| Capital Expenditures | -1.42M | -265K | 0 | -2K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.46M | -265K | -10K | 8K | 0 | ||
| Cash from Investing | -1.46M | -265K | -10K | 8K | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 1.19M | 841K | 2.92M | 911K | 60K | ||
| Other Financing Cash Flows | 222K | -81K | -102K | -68K | 920K | ||
| Cash From Financing | 1.41M | 760K | 2.82M | 843K | 980K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.01M | -1.32M | -186K | -27K | 415K | ||
| ||||||