| |||||||||

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 | -4.40M | -2.04M | -5.23M | -7.03M | -4.90M | ||
| Depreciation | 142K | 141K | 100K | 75K | 71K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | -2.23M | 0 | 0 | 0 | ||
| Change In Working Capital | 497K | -925K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 519K | 471K | 0 | 0 | 0 | ||
| Cash From Operations | -3.24M | -4.57M | -3.95M | -4.72M | -4.84M | ||
| Capital Expenditures | -9K | -2K | -12K | -12K | -2K | ||
| Sale of Assets | 273K | 279K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -9K | -117K | 0 | 0 | 0 | ||
| Cash from Investing | 264K | 162K | 273K | 281K | 3K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 12K | 144K | 0 | 0 | 0 | ||
| Net Borrowings | -403K | -537K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -391K | -393K | 16.9M | 2.47M | 4.60M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -3.37M | -4.80M | 13.2M | -1.96M | -238K | ||
| ||||||