| |||||||||

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 | 764K | -364K | -4K | 495K | 502K | ||
| Depreciation | 200K | 160K | 184K | 185K | 185K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 45K | 0 | 0 | 0 | ||
| Change In Working Capital | -822K | 512K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 0 | 200K | 0 | 0 | 0 | ||
| Cash From Operations | 142K | 553K | -166K | 1.95M | 2.29M | ||
| Capital Expenditures | -57K | -321K | -104K | -5.07M | -38K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -35K | 5K | 0 | 0 | 0 | ||
| Other Investing Activities | -10K | -314K | 0 | 0 | 0 | ||
| Cash from Investing | -45K | -309K | -92K | -5.60M | 585K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 782K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | -782K | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 0 | 0 | 2.42M | -2.52M | ||
| Foreign Exchange Effect | -14K | -1K | -2K | 2K | 5K | ||
| Net Change in Cash | 83K | 243K | -260K | -1.23M | 353K | ||
| ||||||