| |||||||||

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 | 1.75M | -164K | 311K | 1.89M | 1.01M | ||
| Depreciation | 333K | 356K | 390K | 381K | 364K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -2.51M | 3.14M | -27K | 88K | 375K | ||
| Change In Working Capital | 4.18M | -2.45M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 1.21M | -386K | 0 | 0 | 0 | ||
| Cash From Operations | 4.95M | 498K | 1.18M | 2.42M | 2.57M | ||
| Capital Expenditures | -590K | -2.40M | -427K | -178K | -478K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 770K | -770K | 0 | 0 | ||
| Investments | 0 | 200K | 0 | 0 | 0 | ||
| Other Investing Activities | -590K | -2.60M | 0 | 0 | 0 | ||
| Cash from Investing | -590K | -1.63M | -1.20M | -178K | -510K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -6.10M | -5.75M | 0 | 0 | 0 | ||
| Net Borrowings | -2.50M | 4.55M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 3.18M | 0 | 0 | 0 | ||
| Cash From Financing | -8.60M | 1.99M | 7K | 23K | -4.02M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -4.23M | 852K | -15K | 2.27M | -1.97M | ||
| ||||||