| |||||||||

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 | -2.29M | -2.00M | -1.23M | -1.35M | -1.02M | ||
| Depreciation | 126K | 130K | 90K | 92K | 87K | ||
| Amortization | 5K | 5K | 0 | 0 | 0 | ||
| Deferred Taxes | -15K | -229K | 0 | 0 | 0 | ||
| Change In Working Capital | -1.30M | -196K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 224K | 168K | 0 | 0 | 0 | ||
| Cash From Operations | -3.25M | -2.12M | -1.10M | 762K | -1.39M | ||
| Capital Expenditures | -10K | -27K | 0 | 0 | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 5K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -10K | -27K | 0 | 0 | 0 | ||
| Cash from Investing | -10K | -27K | 0 | 0 | 5K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -345K | -544K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 187K | 0 | 0 | 0 | ||
| Cash From Financing | -345K | -357K | -96K | -51K | -42K | ||
| Foreign Exchange Effect | -25K | 52K | -31K | 35K | 18K | ||
| Net Change in Cash | -3.62M | -2.46M | -1.23M | 746K | -1.40M | ||
| ||||||