| |||||||||

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 | -1.54M | -764K | -1.10M | -629K | -496K | ||
| Depreciation | 126K | 156K | 152K | 141K | 146K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -920K | 119K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 657K | 236K | 0 | 0 | 0 | ||
| Cash From Operations | -1.68M | -253K | -908K | -1.29M | 105K | ||
| Capital Expenditures | -148K | -154K | -64K | -36K | -128K | ||
| Sale of Assets | 0 | 500 | -500 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 574 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 553K | 919K | 0 | 0 | 0 | ||
| Cash from Investing | 554K | 920K | 206K | 1.06M | 320K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -89K | -34K | 0 | 0 | 0 | ||
| Net Borrowings | -26K | -27K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -115K | -61K | -27K | 7K | 848K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.24M | 606K | -729K | -220K | 1.27M | ||
| ||||||