| |||||||||

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 | 525K | 565K | 1.12M | 955K | 237K | ||
| Depreciation | 243K | 253K | 254K | 208K | 248K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 163K | 15K | -23K | -269K | 157K | ||
| Change In Working Capital | -629K | -5.13M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 565K | 441K | 0 | 0 | 0 | ||
| Cash From Operations | 867K | -3.86M | -2.18M | 3.44M | 725K | ||
| Capital Expenditures | -568K | -280K | -254K | -70K | -462K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -3.00M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -524K | 2.29M | 0 | 0 | 0 | ||
| Cash from Investing | -3.52M | 2.29M | -231K | -73K | -1.43M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 5K | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 0 | 5K | -52K | -233K | 0 | ||
| Foreign Exchange Effect | 37K | -31K | -8K | 16K | 4K | ||
| Net Change in Cash | -2.62M | -1.59M | -2.48M | 3.15M | -699K | ||
| ||||||