| |||||||||

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 | -3.36M | -2.79M | -763K | -8.84M | 1.41M | ||
| Depreciation | 499K | 470K | 474K | 444K | 428K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 144K | 95K | 1.64M | 34K | ||
| Change In Working Capital | 795K | 7.21M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 205K | 1.06M | 0 | 0 | 0 | ||
| Cash From Operations | -1.86M | 6.09M | 1.25M | 32.7M | 5.14M | ||
| Capital Expenditures | -697K | -319K | -49K | -1.22M | -1.01M | ||
| Sale of Assets | 6K | 2K | 4K | 37K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -687K | -333K | 0 | 0 | 0 | ||
| Cash from Investing | -681K | -331K | -41K | -1.18M | -1.01M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 1.47M | -2.07M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 1.47M | -2.07M | -527K | -1.50M | -19.7M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.07M | 3.69M | 677K | 30.0M | -15.5M | ||
| ||||||