| |||||||||

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 | 650K | 3.79M | -468K | -723K | -3.18M | ||
| Depreciation | 647K | 692K | -1.92M | 769K | 924K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 1.06M | 1.76M | -2.21M | -199K | -3.41M | ||
| Change In Working Capital | 1.67M | 459K | 4.09M | 0 | 0 | ||
| Other Non Cash Operating Items | 911K | -3.19M | -3.87M | 0 | 0 | ||
| Cash From Operations | 4.93M | 3.51M | 2.41M | -2.35M | -2.72M | ||
| Capital Expenditures | -1.02M | -1.65M | 5.20M | -3.15M | -4.69M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -4.99M | 0 | 43.9M | 0 | 0 | ||
| Other Investing Activities | 9.47M | 851K | -52.0M | 0 | 0 | ||
| Cash from Investing | 4.48M | 851K | -7.31M | -3.15M | -4.69M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 12.6M | -12.5M | 12.2M | 0 | 0 | ||
| Net Borrowings | -12.5M | 12.5M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 61K | 23K | 12.2M | 11K | 47K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 9.47M | 4.38M | 7.31M | -5.49M | -7.36M | ||
| ||||||