| |||||||||

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 | 22K | -136K | 152K | 98K | 200K | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 5K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | -26K | 26K | 0 | 0 | ||
| Change In Working Capital | 329K | 284K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 0 | 110K | 0 | 0 | 0 | ||
| Cash From Operations | 351K | 237K | 152K | 479K | 115K | ||
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | ||
| Cash from Investing | 0 | 0 | 0 | 0 | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | -1.11M | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -322K | 663K | 0 | 0 | 0 | ||
| Cash From Financing | -322K | -447K | 1.10M | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 29K | -210K | 1.25M | 479K | 115K | ||
| ||||||