| |||||||||

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 | 838K | -853K | 11.2M | -3.81M | -270K | ||
| Depreciation | 133K | 184K | 94K | 94K | 88K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -1.74M | -5.47M | -8.52M | 0 | 0 | ||
| Other Non Cash Operating Items | -2.00M | 5.09M | 4.70M | 0 | 0 | ||
| Cash From Operations | -2.77M | -1.05M | 7.46M | 5.14M | -809K | ||
| Capital Expenditures | -166K | 0 | 0 | -104K | -614K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 505K | ||
| Acquisitions | -14.0M | 14.0M | 0 | 0 | 0 | ||
| Investments | 0 | -14.0M | 0 | 0 | 0 | ||
| Other Investing Activities | -166K | 0 | 0 | 0 | 0 | ||
| Cash from Investing | -14.2M | 0 | 0 | -6.10M | -109K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 79K | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | -945K | 0 | 0 | ||
| Cash From Financing | 0 | 0 | -866K | 302K | 45K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -16.9M | -1.05M | 6.59M | -657K | -873K | ||
| ||||||