| |||||||||

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 | 445K | 5.12M | -1.52M | -4.56M | -3.53M | ||
| Depreciation | 413K | 449K | 369K | 343K | 380K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -2.37M | -4.04M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 104K | 1.26M | 0 | 0 | 0 | ||
| Cash From Operations | -1.42M | 2.79M | -2.80M | 1.68M | 1.63M | ||
| Capital Expenditures | -505K | -336K | -579K | -234K | -340K | ||
| Sale of Assets | 61K | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -505K | -336K | 0 | 0 | 0 | ||
| Cash from Investing | -444K | -336K | -579K | -252K | 99K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 21K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -312K | 1.21M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -291K | 1.21M | -267K | -292K | -295K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -2.15M | 3.66M | -3.64M | 1.13M | 1.44M | ||
| ||||||