| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
|
| Net Income | -80K | -111K | -1.04M | -219K | -996K | ||
| Depreciation | 51K | 52K | 46K | 45K | 26K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -592K | 967K | -552K | -65K | 0 | ||
| Other Non Cash Operating Items | -27K | 96K | 268K | 72K | 0 | ||
| Cash From Operations | -648K | 1.00M | -1.28M | -90K | -226K | ||
| Capital Expenditures | -4K | 0 | -3K | -38K | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -200K | 0 | 200K | 0 | ||
| Other Investing Activities | -4K | 0 | -3K | -38K | 0 | ||
| Cash from Investing | -4K | -200K | -3K | 162K | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 500K | -500K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 500K | -500K | 0 | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -152K | 304K | -1.28M | 72K | -226K | ||
| ||||||