| |||||||||

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 | -1.11M | 348K | -507K | 792K | -2.95M | ||
| Depreciation | 199K | 220K | 311K | 309K | 279K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.19M | 0 | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 27K | 0 | 0 | 0 | 0 | ||
| Cash From Operations | 307K | 2.36M | -3.31M | 3.58M | -5.55M | ||
| Capital Expenditures | -536K | -321K | -1.26M | -143K | -100K | ||
| Sale of Assets | 87K | 199K | 64K | 28K | 112K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -46K | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -556K | 0 | 0 | 0 | 0 | ||
| Cash from Investing | -515K | -80K | -1.20M | -62K | -848K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 624K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 1.98M | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 2.61M | 474K | -108K | 1.52M | 4.18M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 2.40M | 2.75M | -4.62M | 5.04M | -2.22M | ||
| ||||||