| |||||||||

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 | -3.05M | 615K | -413K | -330K | -469K | ||
| Depreciation | 2.62M | 3.00M | 2.93M | 2.99M | 2.94M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -1.14M | 304K | -40K | -100K | -225K | ||
| Change In Working Capital | 2.24M | -363K | -2.77M | 0 | 0 | ||
| Other Non Cash Operating Items | 4.32M | 3.71M | -17.0M | 0 | 0 | ||
| Cash From Operations | 5.00M | 7.26M | 3.46M | 7.12M | 5.63M | ||
| Capital Expenditures | -2.65M | -2.79M | -1.80M | -937K | -1.05M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -7.78M | 1.73M | 6.69M | 0 | 0 | ||
| Other Investing Activities | -107K | -5.90M | 984K | 0 | 0 | ||
| Cash from Investing | -7.89M | -4.17M | -1.96M | 1.85M | -11.0M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -3.56M | -4.74M | 21.5M | 0 | 0 | ||
| Net Borrowings | 866K | -2.32M | 2.72M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 5.86M | -5.86M | 0 | 0 | ||
| Cash From Financing | -2.69M | -1.20M | 2.99M | -920K | -1.46M | ||
| Foreign Exchange Effect | -9K | 25K | -3K | -12K | 4K | ||
| Net Change in Cash | -5.59M | 1.92M | 4.49M | 8.03M | -6.79M | ||
| ||||||